En

News Releases

Printer Friendly VersionView printer-friendly version << Back

Baozun Announces Second Quarter 2019 Unaudited Financial Results

SHANGHAI, China, Aug. 21, 2019 (GLOBE NEWSWIRE) -- Baozun Inc. (Nasdaq: BZUN) ("Baozun" or the "Company"), the leading brand e-commerce service partner that helps brands execute their e-commerce strategies in China, today announced its unaudited financial results for the second quarter ended June 30, 2019.

Second Quarter 2019 Financial Highlights

  • Total net revenues were RMB1,704.2 million (US$1248.2 million), an increase of 47.0% year-over-year. Services revenue was RMB855.1 million (US$124.5 million), an increase of 46.9% year-over-year.
  • Income from operations was RMB85.8 million (US$12.5 million), an increase of 47.2% year-over-year. Operating margin was 5.0%, unchanged from the same quarter of last year.
  • Non-GAAP income from operations2 was RMB103.1 million (US$15.0 million), an increase of 30.1% year-over-year. Non-GAAP operating margin was 6.1%, compared with 6.8% in the same quarter of last year.
  • Net income attributable to ordinary shareholders of Baozun Inc. was RMB67.1 million (US$9.8 million), an increase of 82.5% year-over-year.
  • Non-GAAP net income attributable to ordinary shareholders of Baozun Inc.3 was RMB84.2 million (US$12.3 million), an increase of 46.4% year-over-year.
  • Basic and diluted net income attributable to ordinary shareholders of Baozun Inc. per American Depository Share (“ADS4”) were RMB1.16(US$0.17) and RMB1.13(US$0.16), respectively, compared with RMB0.65 and RMB0.62, respectively, for the same period of 2018.
  • Basic and diluted non-GAAP net income attributable to ordinary shareholders of Baozun Inc. per ADS5 were RMB1.45(US$0.21) and RMB1.41(US$0.21), respectively, compared with RMB1.01 and RMB0.96, respectively, for the same period of 2018.
  • Second Quarter 2019 Operational Highlights

  • Total Gross Merchandise Volume (“GMV”)6 was RMB9,725.7 million, an increase of 59.9% year-over-year.
  • Distribution GMV7 was RMB951.4 million, an increase of 42.8% year-over-year.
  • Non-distribution GMV8 was RMB8,774.3 million, an increase of 62.0% year-over-year.
  • Number of brand partners increased to 212 as of June 30, 2019, from 162 as of June 30, 2018.
  • Number of GMV brand partners increased to 202 as of June 30, 2019, from 156 as of June 30, 2018.
  • “Driven by a robust June 18 sales campaign, our GMV continued to gain growth momentum during the quarter while total revenue grew at its fastest pace over the past three years,” commented Mr. Vincent Qiu, Chairman and Chief Executive Officer of Baozun. “Our GMV growth rate during the quarter outpaced many e-commerce marketplaces demonstrating just how effective our stellar tools are and the unique value proposition we offer to both international and domestic brand partners. In addition, we deepened cooperation with China’s largest e-commerce marketplace to enhance the shopping experience and increase user engagement on their dedicated channel for premium and luxury goods. This will allow us to further penetrate into and benefit from the enormous growth potential in this category. Our focus this year remains on leveraging the additional capacity our technology and tools are creating to benefit from an expanding addressable market and generate high-quality growth.”

    Mr. Robin Lu, Chief Financial Officer of Baozun commented, “Our top line exceeded guidance during the quarter, with total revenue growing by 47% year-over-year while GMV increased by nearly 60%. In addition, we are glad to see incremental contribution to GMV from more newly-acquired brands. We generated over RMB100 million in non-GAAP income from operations for the first time during a non-Singles Day quarter, a significant milestone for us. During the second quarter of 2019, our investments in technology innovation and productization totaled RMB21.1 million. So far in the third quarter, we are accelerating the ramp up of operations for newly-acquired brands and are reinvesting some of our sustained profits to capture selected emerging opportunities. We are confident in our growth prospects, and expect GMV to grow by 40% to 45% year-over-year for the third quarter of 2019. We also reiterate our outlook where we expect GMV to grow by 40% to 50% year-over-year during fiscal year 2019.”

    Second Quarter 2019 Financial Results

    Total net revenues were RMB1,704.2 million (US$248.2 million), an increase of 47.0% from RMB1,159.1 million in the same quarter of last year.

    Product sales revenue was RMB849.1 million (US$123.7 million), an increase of 47.2% from RMB577.0 million in the same quarter of last year. The increase was primarily attributable to the acquisition of new brand partners, the increased popularity of brand partners’ products, and Baozun’s increasingly effective marketing and promotional campaigns.

    Services revenue was RMB855.1 million (US$124.5 million), an increase of 46.9% from RMB582.1 million in the same quarter of last year. The increase was primarily attributable to the rapid growth of the Company’s consignment model and service fee model, and in particular, strong growth in digital marketing services. 

    Total operating expenses were RMB1,618.4 million (US$235.7 million), compared with RMB1,100.8 million in the same quarter of last year.

  • Cost of products was RMB679.2 million (US$98.9 million), compared with RMB464.4 million in the same quarter of last year. The increase was primarily due to higher costs associated with an increase in product sales revenue.
  • Fulfillment expenses were RMB391.9 million (US$57.1 million), compared with RMB277.7 million in the same quarter of last year. The increase was primarily due to an increase in GMV contribution from the Company’s distribution and consignment model and warehouse rental expenses, which were partially offset by efficiency improvements.
  • Sales and marketing expenses were RMB413.2 million (US$60.2 million), compared with RMB273.1 million in the same quarter of last year. The increase was in line with GMV growth and an increase in digital marketing services, which were partially offset by efficiency improvements.
  • Technology and content expenses were RMB102.3 million (US$14.9 million), compared with RMB65.2 million in the same quarter of last year. The increase was primarily due to the Company’s continued investments in innovation and productization.
  • General and administrative expenses were RMB51.7 million (US$7.5 million), compared with RMB38.7 million in the same quarter of last year. The increase was primarily due to an increase in administrative, corporate strategy, and business planning staff.
  • Income from operations was RMB85.8 million (US$12.5 million), compared with RMB58.3 million in the same quarter of last year. Operating margin was 5.0%, unchanged from the same quarter of last year.

    Non-GAAP income from operations was RMB103.1 million (US$15.0 million), compared with RMB79.3 million in the same quarter of last year. Non-GAAP operating margin was 6.1%, compared with 6.8% in the same quarter of last year.

    Net income attributable to ordinary shareholders of Baozun Inc. was RMB67.1 million (US$9.8 million), an increase of 82.5% from the same quarter of last year. Basic and diluted net income attributable to ordinary shareholders of Baozun Inc. per ADS were RMB1.16(US$0.17) and RMB1.13(US$0.16), respectively, compared with RMB0.65 and RMB0.62, respectively, in the same period of 2018.

    Non-GAAP net income attributable to ordinary shareholders of Baozun Inc. was RMB84.2 million (US$12.3 million), an increase of 46.4% from the same quarter of last year. Basic and diluted non-GAAP net income attributable to ordinary shareholders of Baozun Inc. per ADS were RMB1.45(US$0.21) and RMB1.41(US$0.21), respectively, compared with RMB1.01 and RMB0.96, respectively, in the same period of 2018.

    As of June 30, 2019, the Company had RMB2,554.8 million (US$372.2 million) in cash, cash equivalents and short-term investment, an increase from RMB513.9 million as of December 31, 2018.

    Business Outlook

    The Company expects total net revenues to be between RMB1,500 million and RMB1,550 million for the third quarter of 2019, which represents a year-over-year growth rate of 35% to 40%, in which services revenue to increase in line with growth rate of total net revenue on a year-over-year basis. 

    Conference Call

    The Company will host a conference call to discuss the earnings at 8:30 a.m. Eastern Time on Wednesday, August 21, 2019 (8:30 p.m.Beijing time on the same day).

    Dial-in numbers for the live conference call are as follows:

    International
    +65-6713-5090
    U.S. Toll Free
    +1-845-675-0437
    Mainland China Toll Free
    400-620-8038 or 800-819-0121
    Hong Kong
    +852-3018-6771
    Passcode:
    2376196#

    A telephone replay of the call will be available after the conclusion of the conference call through 09:59 p.m. Beijing Time, August 29, 2019.

    Dial-in numbers for the replay are as follows:

    International Dial-in
    +61-2-8199-0299
    U.S. Toll Free
    +1-855-452-5696
    Passcode:
    2376196#

    A live and archived webcast of the conference call will be available on the Investor Relations section of Baozun’s website at http://ir.baozun.com/.

    Use of Non-GAAP Financial Measures

    The Company uses non-GAAP financial measures in evaluating its business. For example, the Company uses non-GAAP income/(loss) from operations, non-GAAP operating margin, non-GAAP net income/(loss), non-GAAP net margin, non-GAAP net income (loss) attributable to ordinary shareholders of Baozun Inc. and non-GAAP net income (loss) attributable to ordinary shareholders of Baozun Inc. per ADS, as supplemental measures to review and assess its financial and 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. Non-GAAP income/(loss) from operations is income/(loss) from operations excluding the impact of share-based compensation expenses and amortization of intangible assets resulting from business acquisition. Non-GAAP operating margin is non-GAAP income from operations as a percentage of total net revenues. Non-GAAP net income/(loss) is net income/(loss) excluding the impact of share-based compensation expenses and amortization of intangible assets resulting from business acquisition. Non-GAAP net margin is non-GAAP net income as a percentage of total net revenues.  Non-GAAP net income (loss) attributable to ordinary shareholders of Baozun Inc. is net income (loss) attributable to ordinary shareholders of Baozun Inc. excluding the impact of share-based compensation expenses and amortization of intangible assets resulting from business acquisition. Non-GAAP net income (loss) attributable to ordinary shareholders of Baozun Inc. per ADS is non-GAAP net income (loss) attributable to ordinary shareholders of Baozun Inc. divided by weighted average number of shares used in calculating net income (loss) per ordinary share multiplied by three.

    The Company presents the non-GAAP financial measures because they are used by the Company’s management to evaluate the Company’s financial and operating performance and formulate business plans. Non-GAAP income/(loss) from operations and non-GAAP net income/(loss) enable the Company’s management to assess the Company’s financial and operating results without considering the impact of share-based compensation expenses and amortization of intangible assets resulting from business acquisition. The Company also believes that the use of the non-GAAP measures facilitates investors’ assessment of the Company’s financial and operating performance.

    The non-GAAP financial measures are not defined under U.S. GAAP and are not presented in accordance with U.S. GAAP. The non-GAAP financial measures have limitations as analytical tools. One of the key limitations of using non-GAAP income/(loss) from operations, non-GAAP net income/(loss), non-GAAP net income (loss) attributable to ordinary shareholders of Baozun Inc., and non-GAAP net income (loss) attributable to ordinary shareholders of Baozun Inc. per ADS is that they do not reflect all items of income and expense that affect the Company’s operations. Share-based compensation expenses and amortization of intangible assets resulting from business acquisition have been and may continue to be incurred in the Company’s business and is not reflected in the presentation of non-GAAP income/(loss) from operations and non-GAAP net income/(loss). Further, the non-GAAP measures may differ from the non-GAAP measures used by other companies, including peer companies, and therefore their comparability may be limited. In light of the foregoing limitations, the non-GAAP income/(loss) from operations, non-GAAP operating margin, non-GAAP net income/(loss), non-GAAP net margin, non-GAAP net income (loss) attributable to ordinary shareholders of Baozun Inc. and non-GAAP net income (loss) attributable to ordinary shareholders of Baozun Inc. per ADS for the period should not be considered in isolation from or as an alternative to income/(loss) from operations, operating margin, net income/(loss), net margin, net income (loss) attributable to ordinary shareholders of Baozun Inc. and net income (loss) attributable to ordinary shareholders of Baozun Inc. per ADS, or other financial measures prepared in accordance with U.S. GAAP.

    The Company compensates for these limitations by reconciling the non-GAAP financial measures to the nearest U.S. GAAP performance measures, which should be considered when evaluating the Company’s performance.  For reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures, please see the section of the accompanying tables titled, “Reconciliations of GAAP and Non-GAAP Results.”

    Safe Harbor Statements

    This news release contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in 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," "target," "going forward," "outlook" and similar statements. For example, the Company’s statement about its expectations for Company performance in the third quarter of 2019 is a forward-looking statement and is inherently uncertain. Such statements are based upon management's current expectations and current market and operating conditions, and relate to events that involve known or unknown risks, uncertainties and other factors, such as the Company’s expected growth of the online retail industry in China, the Company’s expectations regarding demand for and market acceptance of its products and services, the Company’s expectations regarding its relationships with its brand partners and e-commerce channels, and the level of consumer economic activity in China, all of which are difficult to predict and many of which are beyond the Company's control, which may cause the Company's actual results, performance or achievements to differ materially from those in the forward-looking statements. Further information regarding these and other risks, uncertainties or factors is included in the Company's filings with the U.S. Securities and Exchange Commission. The Company does not undertake any obligation to update any forward-looking statement as a result of new information, future events or otherwise, except as required under applicable law.

    About Baozun Inc.

    Baozun is the leading brand e-commerce service partner that helps brands execute their e-commerce strategies in China by selling their goods directly to customers online or by providing services to assist with their e-commerce operations. The Company's integrated end-to-end brand e-commerce capabilities encompass all aspects of the e-commerce value chain, covering IT solutions, store operations, digital marketing, customer services, warehousing and fulfillment.

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

    For investor and media inquiries, please contact:

    Baozun Inc.
    Ms. Wendy Sun
    Email: ir@baozun.com

    Christensen
    In China
    Mr. Christian Arnell
    Phone: +86-10-5900-1548
    E-mail: carnell@christensenir.com

    In U.S.
    Ms. Linda Bergkamp
    Phone: +1-480-614-3004
    Email: lbergkamp@ChristensenIR.com

    __________________________________
    1 This announcement contains translations of certain Renminbi (RMB) amounts into U.S. dollars (US$) at a specified rate solely for the convenience of the reader. Unless otherwise noted, the translation of RMB into US$ has been made at RMB6.8650 to US$1.00, the noon buying rate in effect on June 28, 2019 as set forth in the H.10 Statistical Release of the Federal Reserve Board.
    2 Non-GAAP income from operations is a non-GAAP financial measure, which is defined as income from operations excluding share-based compensation expenses and amortization of intangible assets resulting from business acquisition.
    3 Non-GAAP net income attributable to ordinary shareholders of Baozun Inc. is a non-GAAP financial measure, which is defined as net income attributable to ordinary shareholders of Baozun Inc. excluding share-based compensation expenses and amortization of intangible assets resulting from business acquisition.
    4 Each ADS represents three Class A ordinary shares.
    5 Basic and diluted non-GAAP net income attributable to ordinary shareholders of Baozun Inc. per ADS are non-GAAP financial measures, which are defined as non-GAAP net income attributable to ordinary shareholders of Baozun Inc. divided by weighted average number of shares used in calculating basic and diluted net income per ordinary share multiplied by three, respectively.
    6 GMV includes value added tax and excludes (i) shipping charges, (ii) surcharges and other taxes, (iii) value of the goods that are returned and (iv) deposits for purchases that have not been settled.
    7 Distribution GMV refers to the GMV under the distribution business model.
    8 Non-distribution GMV refers to the GMV under the service fee business model and the consignment business model.


     Baozun Inc.
     UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
     (In thousands)
     
     
    Asof
     
    December31,
    2018
     
    June 30,
    2019
     
    June 30,
    2019
     
    RMB
     
    RMB
     
    US$
    ASSETS
     
     
     
     
     
    Current assets
     
     
     
     
     
    Cash and cash equivalents
    457,340
     
    1,468,177
     
    213,864
    Restricted cash
    56,074
     
    132,890
     
    19,358
    Short-term investment
    56,535
     
    1,086,669
     
    158,291
    Accounts receivable, net
    1,547,631
     
    1,241,985
     
    180,915
    Inventories
    650,348
     
    668,481
     
    97,375
    Advances to suppliers
    166,076
     
    181,560
     
    26,447
    Prepayments and other current assets
    286,149
     
    275,305
     
    40,103
    Amounts due from related parties
    32,270
     
    20,501
     
    2,986
    Total current assets
    3,252,423
     
    5,075,568
     
    739,339
     
     
     
     
     
     
    Non-current assets
     
     
     
     
     
    Restricted cash
    69,441
     
    -
     
    -
    Investments in equity investees
    33,974
     
    39,972
     
    5,823
    Property and equipment, net
    402,740
     
    400,728
     
    58,373
    Intangible assets, net
    132,393
     
    138,417
     
    20,163
    Land use right, net
    43,593
     
    43,080
     
    6,275
    Right-of-use assets1
    -
     
    448,028
     
    65,263
    Goodwill
    13,158
     
    13,158
     
    1,917
    Other non-current assets
    30,021
     
    32,975
     
    4,803
    Deferred tax assets
    38,081
     
    38,357
     
    5,587
    Total non-current assets
    763,401 
     
    1,154,715 
     
    168,204
     
     
     
     
     
     
    Total assets
    4,015,824
     
    6,230,283 
     
    907,543
     
     
     
     
     
     

    __________________________________
    1
     In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842), which requires lessees to recognize a right-of-use asset and lease liability on their balance sheet for all leases. The Company adopted this ASU on January 1, 2019 using the modified retrospective approach and will not restate comparative periods.


     Baozun Inc.
     UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
     (In thousands, except for share and per share data)
     
     
    Asof
     
    December31,
    2018
     
    June 30,
    2019
     
     June 30,
    2019
     
    RMB
     
    RMB
     
    US$ 
     
     
     
     
     
     
    LIABILITIES AND SHAREHOLDERS' EQUITY
     
     
     
     
     
    Current liabilities
     
     
     
     
     
    Short-term loan
    436,200
     
    291,000
     
    42,389
    Accounts payable
    886,340
     
    563,183
     
    82,037
    Notes payable
    26,770
     
    230,578
     
    33,587
    Income tax payables
    62,764
     
    30,726
     
    4,476
    Accrued expenses and other current liabilities
    322,668
     
    475,773
     
    69,304
    Amounts due to related parties
    13,994
     
    969
     
    141
    Operating lease liabilities1
    -
     
    134,938
     
    19,656
    Total current liabilities
    1,748,736
     
    1,727,167
     
    251,590
     
     
     
     
     
     
    Long-term loan
    68,753
     
    1,818,003
     
    264,822
    Deferred tax liability
    3,319
     
    3,124
     
    455
    Operating lease liabilities1
    -
     
    317,148
     
    46,198
    Total non-current liabilities
    72,072
     
    2,138,275
     
    311,475
     
     
     
     
     
     
    Total liabilities
    1,820,808
     
    3,865,442
     
    563,065
     
     
     
     
     
     
    Baozun Inc. shareholders’ equity:
     
     
     
     
     
    Class A ordinary shares (US$0.0001 par value; 470,000,000 shares authorized, 159,247,873 and 173,608,726 shares issued and outstanding as of December 31, 2018 and June 30, 2019, respectively)
    98
     
    107
     
    16
    Class B ordinary shares (US$0.0001 par value; 30,000,000 shares authorized, 13,300,738 shares issued and outstanding as of December 31, 2018 and June 30, 2019, respectively)
    8
     
    8
     
    1
    Additional paid-in capital
    1,903,503
     
    1,974,376
     
    287,600
    Retained earnings
    244,712
     
    345,783
     
    50,369
    Accumulated other comprehensive income
    29,222
     
    23,041
     
    3,356
     
     
     
     
     
     
    Total Baozun Inc. shareholders' equity
    2,177,543
     
    2,343,315
     
    341,342
     
     
     
     
     
     
    Noncontrolling interests
    17,473
     
    21,526
     
    3,136
    Total equity
    2,195,016
     
    2,364,841
     
    344,478
     
     
     
     
     
     
    Totalliabilities and shareholders' equity
    4,015,824
     
    6,230,283
     
    907,543
     
     
     
     
     
     


    Baozun Inc.
    UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
    (In thousands, except for share and per share data and per ADS data)
     
     
    For the three months ended June 30,
     
    2018
     
    2019
     
    RMB
     
    RMB
     
    US$
     
     
     
     
     
     
    Net revenues
     
     
     
     
     
    Product sales
    577,003
     
     
    849,153
     
     
    123,693
     
    Services
    582,127
     
     
    855,057
     
     
    124,553
     
    Total net revenues
    1,159,130
     
     
    1,704,210
     
     
    248,246
     
     
     
     
     
     
     
    Operating expenses(1)
     
     
     
     
     
    Cost of products
    (464,364
    )
     
    (679,232
    )
     
    (98,941
    )
    Fulfillment
    (277,720
    )
     
    (391,943
    )
     
    (57,093
    )
    Sales and marketing (2)
    (273,098
    )
     
    (413,153
    )
     
    (60,183
    )
    Technology and content
    (65,210
    )
     
    (102,297
    )
     
    (14,901
    )
    General and administrative
    (38,702
    )
     
    (51,657
    )
     
    (7,525
    )
    Other operating income, net
    18,251
     
     
    19,868
     
     
    2,894
     
    Total operating expenses
    (1,100,843
    )
     
    (1,618,414
    )
     
    (235,749
    )
    Income from operations
    58,287
     
     
    85,796
     
     
    12,497
     
    Other income (expenses)
     
     
     
     
     
    Interest income
    2,457
     
     
    13,049
     
     
    1,901
     
    Interest expense
    (2,312
    )
     
    (16,415
    )
     
    (2,391
    )
    Impairment loss of investments
    (1,524
    )
     
    -
     
     
    -
     
    Exchange loss
    (3,713
    )
     
    (3,922
    )
     
    (571
    )
    Income before income tax and share of income (loss) in equity method investment
    53,195
     
     
    78,508
     
     
    11,436
     
    Income tax expense (3)
    (16,467
    )
     
    (12,317
    )
     
    (1,794
    )
    Share of income (loss) in equity method investment, net of tax of nil
    (264
    )
     
    483
     
     
    70
     
    Netincome
    36,464
     
     
    66,674
     
     
    9,712
     
     
     
     
     
     
     
    Net loss attributable to noncontrolling interests
    287
     
     
    388
     
     
    57
     
    Net incomeattributable to ordinary shareholders of Baozun Inc.
    36,751
     
     
    67,062
     
     
    9,769
     
     
     
     
     
     
     
    Net incomeper share attributable to ordinary shareholders of Baozun Inc.:
     
     
     
     
     
    Basic
    0.22
     
     
    0.39
     
     
    0.06
     
    Diluted
    0.21
     
     
    0.38
     
     
    0.06
     
    Net incomeper ADS attributable to ordinary shareholders of Baozun Inc.:
     
     
     
     
     
    Basic
    0.65
     
     
    1.16
     
     
    0.17
     
    Diluted
    0.62
     
     
    1.13
     
     
    0.16
     
    Weighted average shares used in calculating net incomeper ordinary share
     
     
     
     
     
    Basic
    170,280,708
     
     
    173,775,288
     
     
    173,775,288
     
    Diluted
    178,871,965
     
     
    178,830,949
     
     
    178,830,949
     
     
     
     
     
     
     
    Net income
    36,464
     
     
    66,674
     
     
    9,712
     
    Other comprehensive income, net of tax of nil:
     
     
     
     
     
    Foreign currency translation adjustment
    21,757
     
     
    2,790
     
     
    406
     
    Comprehensive income
    58,221
     
     
    69,464
     
     
    10,118
     
     
     
     
     
     
     
     
     
     

    __________________________________
    (1) Share-based compensation expenses are allocated in operating expenses items as follows:

     
    For the three months ended June 30,
     
    2018
     
    2019
     
    RMB
     
    RMB
     
    US$
     
     
     
     
     
     
    Fulfillment
    1,186
     
    2,154
     
    314
    Sales and marketing
    7,910
     
    5,050
     
    736
    Technology and content
    3,742
     
    2,748
     
    400
    General and administrative
    7,757
     
    7,008
     
    1,021
     
    20,595
     
    16,960
     
    2,471
     
     
     
     
     
     

    (2) Including amortization of intangible assets resulting from business acquisition, which amounted to RMB0.4 million for both the three months period ended June 30, 2018 and 2019.
    (3) Including income tax benefits of RMB0.1 million related to the reversal of deferred tax liabilities, which was recognized on business acquisition for both the three months period ended June 30, 2018 and 2019.

    Baozun Inc.
    Reconciliations of GAAP and Non-GAAP Results
    (in thousands, except for share and per ADS data)
     
     
    For the three months ended June 30,
     
    2018
     
    2019
     
    RMB
     
    RMB
     
    US$
     
     
     
     
     
     
     
     
     
     
     
     
    Income from operations
    58,287
     
     
    85,796
     
     
    12,497
     
    Add: 
    Share-based compensation expenses
    20,595
     
     
    16,960
     
     
    2,471
     
     
    Amortization of intangible assets resulting from business acquisition
    391
     
     
    391
     
     
    57
     
    Non-GAAP income from operations
    79,273
     
     
    103,147
     
     
    15,025
     
     
     
     
     
     
     
    Net Income
    36,464
     
     
    66,674
     
     
    9,712
     
    Add: 
    Share-based compensation expenses
    20,595
     
     
    16,960
     
     
    2,471
     
     
    Amortization of intangible assets resulting from business acquisition
    391
     
     
    391
     
     
    57
     
    Less: 
    Tax effect of amortization of intangible assets resulting from business acquisition
    (98
    )
     
    (98
    )
     
    (14
    )
    Non-GAAP net income
    57,352
     
     
    83,927
     
     
    12,226
     
     
     
     
     
     
     
    Net income attributable to ordinary shareholders of Baozun Inc.
    36,751
     
     
    67,062
     
     
    9,769
     
    Add: 
    Share-based compensation expenses
    20,595
     
     
    16,960
     
     
    2,471
     
     
    Amortization of intangible assets resulting from business acquisition
    199
     
     
    199
     
     
    29
     
    Less: 
    Tax effect of amortization of intangible assets resulting from business acquisition
    (50
    )
     
    (50
    )
     
    (7
    )
    Non-GAAP net income attributable to ordinary shareholders of Baozun Inc.
    57,495
     
     
    84,171
     
     
    12,262
     
     
     
     
     
     
     
     
     
     
     
     
     
    Non-GAAP net income attributable to ordinary shareholders of Baozun Inc. per ADS:
     
     
     
     
     
    Basic
    1.01
     
     
    1.45
     
     
    0.21
     
    Diluted
    0.96
     
     
    1.41
     
     
    0.21
     
    Weighted average shares used in calculating net income per ordinary share
     
     
     
     
     
    Basic
    170,280,708
     
     
    173,775,288
     
     
    173,775,288
     
    Diluted
    178,871,965
     
     
    178,830,949
     
     
    178,830,949
     
     
     
     
     
     
     
     
     
     

     

    Source: Baozun Inc.