Huami Corporation Reports Third Quarter 2020 Unaudited Financial Results

BEIJING, Nov. 23, 2020 /PRNewswire/ -- Huami Corporation (NYSE: HMI) today reported revenue of RMB2.2 billion, or US$329.2 million; GAAP diluted net income per share of RMB0.31 (US$0.05), or GAAP diluted net income per ADS of RMB1.24 (US$0.18) for the third quarter ended September 30, 2020.

"Third quarter unit and revenue growth of 16% and 20%, respectively, was predominantly driven by shipments of the Xiaomi Mi Band 5, continued geographic expansion, and the effect of improved economic conditions in many regions," said Wang Huang, Chairman and CEO of Huami. "We are continuing our strategy as a value leader, leveraging our proprietary technology to drive feature set/price points that are attractive to many budget ranges, and we launched a number of promising new products in the third quarter. At the same time we are continuing to explore the healthcare services business with our partners like Prudential Asia, in order to capture the opportunities in the fast-growing healthcare service industry."

"We continue to manage the business for long-term success," added chief financial officer Leon Deng. "However, we experienced some new products launch plan delays and production delays due to the pandemic, and resurgence of the virus in many key markets tempers our near-term outlook. As a result, we will be exercising control on expenses in the coming quarter by focusing on projects with higher return on investment."


            
              Third Quarter 2020 Financial Summary


                                                                    For the Three Months Ended                          For the Nine Months Ended




            GAAP in millions, except percentages and per share 
     
           Sept. 30, 2020       
     
     Sept. 30, 2019[1]                              
     
     Sept. 30, 2020    
     
     Sept. 30, 2019[1]
    amounts




            Revenue RMB                                                               2,235.1                  1,862.5                                         4,460.8                   3,700.8



            Revenue USD                                                                 329.2                    260.6                                           657.0                     517.8



            Gross Margin                                                                20.6%                   25.2%                                          21.5%                    26.1%



            Net income attributable to Huami                                             81.1                    203.3                                           113.5                     368.0
    Corporation RMB



            Adjusted net income attributable to Huami                                   120.8                    209.8                                           165.5                     416.6
    Corporation RMB[2]





            Diluted net income per share RMB                                             0.31                     0.79                                            0.44                      1.43



            Diluted net income per ADS USD                                               0.18                     0.44                                            0.26                      0.80



            Adjusted diluted net income per share RMB[3]                                 0.46                     0.81                                            0.64                      1.62



            Adjusted diluted net income per ADS USD                                      0.27                     0.45                                            0.38                      0.91



            Units Shipped                                                                15.9                     13.7                                            32.4                      27.6

                            [1] The USD numbers in 2019 are
                             referenced with the prior 6-K
                             disclosures.


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


                            [3] Adjusted diluted net income is
                             the abbreviation of Adjusted net
                             income attributable to ordinary
                             shareholders of Huami Corporation,
                             which is a non-GAAP measure and
                             excludes share-based compensation
                             expenses attributable to ordinary
                             shareholders of Huami Corporation,
                             and is used as the numerator in
                             computation of adjusted basic and
                             diluted net income per ADS
                             attributable to ordinary
                             shareholders of Huami Corporation.

Management's Discussion and Analysis

Revenue

Total units shipped in the third quarter 2020 increased 16.1% year-over-year, reaching 15.9 million, compared with 13.7 million in the third quarter of 2019. Third quarter revenues reached RMB2,235.1 million (US$329.2 million), an increase of 20% from the third quarter of 2019. The increase in the quarter was driven primarily by sales through Xiaomi, principally the new Mi Band 5. Sales of self-branded products in the third quarter were primarily driven by new products, including the new Amazfit watches and TWS earbuds. Both sequential and year-over-year quarterly revenue changes can be affected by seasonality of purchase patterns globally, as well as by timing of new product introductions.

Covid-19 Impact

The negative impact of Covid-19 receded in Q3 on retail sales and the worldwide economy generally. China's GDP rose 5% in the third quarter, some sectors of European retail were stronger, and U.S. retail sales increased 5% in September. We believe this was a contributing factor to Huami's growth in the third quarter, and we experienced a significant rebound and growth of device activations in most of the markets during the quarter, compared sequentially to the June quarter.

Production delays related to the pandemic in the quarter delayed the launch date of a new product and affected new product inventory availability.

Currently, it is reported that a new resurgence of COVID-19 cases is widely around the world, including the U.S., many European countries, Russia, and Japan. Renewed restrictions are being implemented and considered. We expect this resurgence to negatively impact our customers and fourth quarter sales of our key product categories.

Longer-term, smart health technology plays a unique and important role in healthcare, as outlined in a recent white paper published by the company. Industry forecasts and research into consumer adoption and use of wearables and personal health technology still point to strong future demand. However, the company expects the near-term disruptions to daily life on a global scale will impact the fourth quarter, and are setting its expectations accordingly.

Gross Margin

Gross margin in the third quarter 2020 was 20.6%, compared with 25.2% in the year-ago third quarter. Gross margin and gross profit are affected by product mix as different products have different margin contributions, and these can change over the life of a product. In the third quarter 2020, mix between total Xiaomi and self-branded unit shipments was the same as the prior year's quarter, but gross margin was predominantly driven by lower margins on Xiaomi products compared to the year-ago quarter.

Research & Development

Third quarter 2020 R&D expense was RMB172.9 million, increasing 38.8% year-over year, and comprised 7.7% of revenue, compared to 6.7% of revenue in the year-ago third quarter, reflecting personnel additions and expansion of R&D activities for future products and new product categories, including consumer products and analytics solutions for industry. The company believes that smart R&D investment is key, and that at this percent of sales level is adequately resourced to effectively develop and bring to market new smart devices and analytics for consumers and industry.

Sales & Marketing

Sales and Marketing expense for the third quarter 2020 was RMB115.6 million, increasing 104.2% year-over-year, and comprised 5.2% of revenue, compared to 3.0% of revenue in the year-ago quarter. Higher sales and marketing expense in 2020 was mainly driven by brand promotions for our own branded products globally.

General & Administrative

General and Administrative expense was RMB91.0 million, increasing 30.8% year-over-year, and comprised 4.1% of revenue, compared to 3.7% in the 2019 third quarter. The increase is primarily due to an increase in share-based compensation.

Operating Income and Expenses

Total Operating Expense for the third quarter 2020 was RMB379.5 million, up 51.3% from the year-ago quarter, reflecting the investments in R&D, Sales and Marketing and G&A described in the preceding sections. Total operating expense represented 17.0% of revenue in the third quarter 2020 compared to 13.5% in the year-ago quarter. The company will be exercising control on expenses in the fourth quarter, focusing on costs as a percent of sales.

Operating Income for the third quarter 2020 was RMB80.6 million, down 63.2% from RMB219.1 million in the year-ago quarter.

Liquidity and Capital Resources

At September 30, 2020, the Company had cash and cash equivalents of RMB2,555.6 million (US$376.4 million), compared with RMB1,803.1 million as of December 31, 2019.

Outlook

For the fourth quarter of 2020, the management of the Company currently expects:

- Net revenues to be between RMB1.95 billion and RMB2.15 billion, compared with RMB2.11 billion in the fourth quarter of 2019.

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

Conference Call

The Company's management will hold a conference call at 7:30 a.m. Eastern Standard Time on Monday, November 23, 2020 (8:30 p.m. Beijing Time on November 23, 2020) to discuss financial results and answer questions from investors and analysts. Listeners may access the call by dialing:


              US (Toll Free):                           +1-888-346-8982



              International:                            +1-412-902-4272


               Mainland China (Toll Free):               400-120-1203



              Hong Kong (Toll Free):                    800-905-945



              Hong Kong:                                +852-3018-4992

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

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

A telephone replay will be available one hour after the call until November 30, 2020 by dialing:


              US Toll Free:                       
              +1-877-344-7529



              International:                      
              +1-412-317-0088



              Replay Passcode:                                       10149826

About Huami Corporation

Huami's mission is to connect health with technology. Since its inception in 2013, Huami has developed a platform of proprietary technology including AI chips, biometric sensors, and data algorithms, which drive a broadening line of smart health products for consumers, and analytics services for industry. In 2019, Huami shipped 42.3 million units of smart watches and fitness bands, including its own Amazfit brand, and products developed and manufactured for Xiaomi, comprising 26% of global category shipments([)(4]). Huami Corporation is based in Hefei, China, with U.S. operations, Huami-USA, based in Cupertino, Calif. For more information, please visit https://www.huami.com/investor/pages/company-profile.

([4])IDC, Correcting and Replacing Shipments of Wearable Devices, 3/10/20

Use of Non-GAAP Measures

We use adjusted net income, a non-GAAP financial measure, in evaluating our operating results and for financial and operational decision-making purposes. Adjusted net income represents net income excluding share-based compensation expenses, and such adjustment has no impact on income tax. Adjusted net income attributable to ordinary shareholders of Huami Corporation is a non-GAAP measure, which excludes share-based compensation expenses attributable to ordinary shareholders of Huami Corporation, and is used as the numerator in computation of adjusted net income per share attributable to ordinary shareholders of Huami Corporation.

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

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

Exchange Rate

The Company's business is primarily conducted in China and the significant majority of revenues generated are denominated in Renminbi ("RMB"). This announcement contains currency conversions of RMB amounts into U.S. dollars ("US$") solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to US$ are made at a rate of RMB6.7896 to US$1.00, the effective noon buying rate for September 30, 2020 as set forth in the H.10 statistical release of the Federal Reserve Board. No representation is made that the RMB amounts could have been, or could be, converted, realized or settled into US$ at that rate on September 30, 2020, or at any other rate.

Safe Harbor Statement

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

For investor and media inquiries, please contact:

In China:
Huami Corporation
Grace Yujia Zhang
E-mail: ir@huami.com

The Piacente Group, Inc.
Yang Song
Tel: +86-10-6508-0677
E-mail: huami@tpg-ir.com

In the United States:
Huami Corporation
Brad Samson
Tel: 1+714-955-3951
E-mail: brad.samson@huami-usa.com

                                                                
              
                HUAMI CORPORATION


                                                         
       
               UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS


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


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






                                                                              
              
                As of December 31,               As of September 30,



                                                                                                                       2019                            2020



                                                                                     
              
                RMB                   
     
             RMB            US$





     
                Assets



     
                Current assets:



     Cash and cash equivalents                                                                                   1,803,117                       2,555,561 376,393



     Restricted cash                                                                                                   874                           2,404     354



     Term deposit                                                                                                                                 200,000  29,457



     Accounts receivable                                                                                           188,940                         157,983  23,268



     Amounts due from related parties, current                                                                   1,421,170                       1,312,677 193,336



     Inventories                                                                                                   893,806                       1,100,458 162,080



     Short-term investments                                                                                         17,187                          18,118   2,668



     Prepaid expenses and other current assets                                                                      67,358                         101,982  15,020




     
                Total current assets                                                                           4,392,452                       5,449,183 802,576






     Property, plant and equipment, net                                                                             64,350                         106,771  15,726



     Intangible asset, net                                                                                          85,753                         158,334  23,320



     Goodwill                                                                                                        5,930                          70,980  10,454



     Long-term investments                                                                                         406,099                         336,759  49,599



     Deferred tax assets                                                                                           102,649                         128,794  18,969



     Other non-current assets                                                                                        8,828                          15,405   2,269



     Non-current operating lease right-of-use assets                                                               108,682                         168,266  24,783




     
                Total assets                                                                                   5,174,743                       6,434,492 947,696


                                                               
              
                HUAMI CORPORATION


                                                        
       
               UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS


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


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






                                                                           
              
                As of December 31,                 As of September 30,



                                                                                                                     2019                             2020



                                                                                   
              
                RMB                    
     
             RMB             US$





     
                Liabilities



     
                Current liabilities:



     Accounts payable                                                                                          1,999,951                        2,215,864  326,361



     Advance from customers                                                                                       44,793                           41,865    6,166



     Amount due to related parties, current                                                                       14,769                            7,565    1,114



     Accrued expenses and other current liabilities                                                              352,249                          291,108   42,875



     Income tax payables                                                                                          67,854                           34,052    5,015



     Notes payable                                                                                                 2,184



     Bank borrowings                                                                                                                             814,207  119,920




     
                Total current liabilities                                                                    2,481,800                        3,404,661  501,451




     Deferred tax liabilities                                                                                      5,399                           21,646    3,188



     Long-term borrowing                                                                                                                          60,000    8,837



     Other non-current liabilities                                                                               113,596                          172,254   25,370



     Non-current operating lease liabilities                                                                      76,360                          125,020   18,413




     
                Total liabilities                                                                            2,677,155                        3,783,581  557,259


                                                                        
              
                HUAMI CORPORATION


                                                                  
      
               UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS


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


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






                                                                                      
              
                As of December 31,               As of September 30,



                                                                                                                               2019                            2020



                                                                                             
              
                RMB                   
     
             RMB            US$





     
                Equity



     Ordinary shares                                                                                                           155                             156      23



     Additional paid-in capital                                                                                          1,478,902                       1,533,475 225,856



     Accumulated retained earnings                                                                                         910,612                       1,024,161 150,843



     Accumulated other comprehensive income                                                                                111,081                          95,274  14,032




     
                Total Huami Corporation shareholders' equity                                                           2,500,750                       2,653,066 390,754




     Non-controlling interests                                                                                             (3,162)                        (2,155)  (317)




     
                Total equity                                                                                           2,497,588                       2,650,911 390,437




     
                Total liabilities and equity                                                                           5,174,743                       6,434,492 947,696


                                                                                               
              
                HUAMI CORPORATION


                                                                                        
       
          UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


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


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




                                                                                                                                                        For the Three Months Ended September 30,



                                                                                                                                                             2019                                       2020



                                                                                                                                   
              
                RMB                   
              
            RMB     
     
        US$





              Revenues                                                                                                                                 1,862,531                                  2,235,093         329,194



              Cost of revenues                                                                                                                         1,392,670                                  1,775,017         261,432




              
                Gross profit                                                                                                                  469,861                                    460,076          67,762




              
                Operating expenses:



              Selling and marketing                                                                                                                       56,631                                    115,617          17,029



              General and administrative                                                                                                                  69,578                                     90,987          13,401



              Research and development                                                                                                                   124,538                                    172,891          25,464




              
                Total operating expenses                                                                                                      250,747                                    379,495          55,894




              
                Operating income                                                                                                              219,114                                     80,581          11,868




              
                Other income and expenses:



              Interest income                                                                                                                             10,911                                     10,330           1,521



              Other expenses, net                                                                                                                        (1,971)                                   (5,754)          (847)



              Gain from fair value change of long-term investment                                                                                                                                    3,304             487




              
                Income before income tax                                                                                                      228,054                                     88,461          13,029



              Income tax expenses                                                                                                                       (27,518)                                   (8,437)        (1,243)




              
                Income before loss from equity method investments                                                                             200,536                                     80,024          11,786



              
                Net income from equity method investments                                                                                       2,878                                      2,472             364




              
                Net income                                                                                                                    203,414                                     82,496          12,150




              Less: Net income attributable to non-controlling interest                                                                                       77                                      1,422             209




              
                Net income attributable to Huami Corporation                                                                                  203,337                                     81,074          11,941




              
                Net income attributable to ordinary shareholders of Huami                                                                     203,337                                     81,074          11,941
    Corporation




              
                Net income per share attributable to ordinary



              
                shareholders of Huami Corporation



              Basic income per ordinary share                                                                                                               0.83                                       0.33            0.05



              Diluted income per ordinary share                                                                                                             0.79                                       0.31            0.05





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



              ADS - basic                                                                                                                                   3.31                                       1.30            0.19



              ADS - diluted                                                                                                                                 3.15                                       1.24            0.18





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



              Ordinary share - basic

                                                                                                                                                      245,934,981                                248,748,630     248,748,630



              Ordinary share - diluted                                                                                                               258,343,485                                260,829,357     260,829,357

                                                                                        
              
                HUAMI CORPORATION


                                                                                    
     
                Reconciliation of GAAP and Non-GAAP Results


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


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




                                                                                                                                             For the Three Months Ended September 30,



                                                                                                                                                 2019                                        2020



                                                                                                                        
              
                RMB                  
              
              RMB    
     
         US$



              
                Net income attributable to Huami Corporation                                                                      203,337                                      81,074          11,941



              Share-based compensation expenses                                                                                                6,491                                      39,723           5,851




              
                Adjusted net income attributable to Huami                                                                         209,828                                     120,797          17,792
    Corporation







                                                                                                                                             For the Three Months Ended September 30,



                                                                                                                                                 2019                                        2020



                                                                                                                        
              
                RMB                  
              
              RMB    
     
         US$





              
                Net income attributable to ordinary shareholders                                                                  203,337                                      81,074          11,941
    of Huami Corporation



              Share-based compensation expenses attributable to                                                                                6,491                                      39,723           5,851
    ordinary shareholders of Huami Corporation




              
                Adjusted net income attributable to ordinary                                                                      209,828                                     120,797          17,792
    shareholders of Huami Corporation[2]






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



              Adjusted basic income per ordinary share                                                                                          0.85                                        0.49            0.07



              Adjusted diluted income per ordinary share                                                                                        0.81                                        0.46            0.07





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



              ADS - basic                                                                                                                       3.41                                        1.94            0.29



              ADS - diluted                                                                                                                     3.25                                        1.85            0.27





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



              Ordinary share - basic                                                                                                     245,934,981                                 248,748,630     248,748,630



              Ordinary share - diluted                                                                                                   258,343,485                                 260,829,357     260,829,357





              
                Share-based compensation expenses included
    are follows:



              Cost of revenues                                                                                                                     8



              Selling and marketing                                                                                                              647                                         556              82



              General and administrative                                                                                                       4,130                                      21,033           3,098



              Research and development                                                                                                         1,706                                      18,134           2,671




              
                Total                                                                                                               6,491                                      39,723           5,851


                                                                                                           
              
                HUAMI CORPORATION


                                                                                                 
          
          UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


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


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




                                                                                                                                                                                   For the Nine Months Ended September 30,



                                                                                                                                                                                         2019                                     2020



                                                                                                                                                                              
     
          RMB               
              
              RMB     
     
        US$





              Revenues                                                                                                                                                             3,700,842                                4,460,828         657,009



              Cost of revenues                                                                                                                                                     2,736,224                                3,502,809         515,908




              
                Gross profit                                                                                                                                              964,618                                  958,019         141,101




              
                Operating expenses:



              Selling and marketing                                                                                                                                                  119,219                                  241,802          35,614



              General and administrative                                                                                                                                             165,900                                  197,293          29,058



              Research and development                                                                                                                                               290,669                                  408,434          60,156




              
                Total operating expenses                                                                                                                                  575,788                                  847,529         124,828




              
                Operating income                                                                                                                                          388,830                                  110,490          16,273




              
                Other income and expenses:



              Interest income                                                                                                                                                         23,204                                   31,668           4,664



              Other income (expenses), net                                                                                                                                             2,842                                 (13,772)        (2,028)



              Gain from fair value change of long-term investment                                                                                                                                                              4,597             677




              
                Income before income tax                                                                                                                                  414,876                                  132,983          19,586



              Income tax expenses                                                                                                                                                   (50,552)                                (12,956)        (1,908)




              
                Income before loss from equity method investments                                                                                                         364,324                                  120,027          17,678



              Net income (loss) from equity method investments                                                                                                                         2,647                                  (5,471)          (806)




              
                Net income                                                                                                                                                366,971                                  114,556          16,872




              Less: Net income (loss) attributable to non-controlling interest                                                                                                       (1,014)                                   1,007             148




              
                Net income attributable to Huami Corporation                                                                                                              367,985                                  113,549          16,724




              Less: Undistributed earnings allocated to participating nonvested restricted shares                                                                                      2,102




              
                Net income attributable to ordinary shareholders of Huami Corporation                                                                                     365,883                                  113,549          16,724




              
                Net income per share attributable to ordinary
    shareholders of Huami Corporation



              Basic income per ordinary share                                                                                                                                           1.51                                     0.46            0.07



              Diluted income per ordinary share                                                                                                                                         1.43                                     0.44            0.06





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



              ADS - basic                                                                                                                                                               6.03                                     1.83            0.27



              ADS - diluted                                                                                                                                                             5.73                                     1.75            0.26





              
                Weighted average number of shares used in computing net income per share                                                                              242,542,392                              248,080,549     248,080,549


              Ordinary share - basic



              Ordinary share - diluted                                                                                                                                           255,322,189                              259,723,569     259,723,569

                                                                                         
              
                HUAMI CORPORATION


                                                                                     
     
                Reconciliation of GAAP and Non-GAAP Results


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


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




                                                                                                                                            For the Nine Months Ended September 30,



                                                                                                                                                 2019                                      2020



                                                                                                                       
              
                RMB                     
              
         RMB     
     
        US$



              
                Net income attributable to Huami Corporation                                                                      367,985                                   113,549          16,724



              Share-based compensation expenses                                                                                               48,579                                    51,936           7,649




              
                Adjusted net income attributable to Huami                                                                         416,564                                   165,485          24,373
    Corporation







                                                                                                                                            For the Nine Months Ended September 30,



                                                                                                                                                 2019                                      2020



                                                                                                                       
              
                RMB                     
              
         RMB     
     
        US$





              
                Net income attributable to ordinary shareholders                                                                  365,883                                   113,549          16,724
    of Huami Corporation



              Share-based compensation expenses attributable                                                                                  48,301                                    51,936           7,649


              to ordinary shareholders of Huami Corporation




              
                Adjusted net income attributable to ordinary                                                                      414,184                                   165,485          24,373
    shareholders of Huami Corporation[2]






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



              Adjusted basic income per ordinary share                                                                                          1.71                                      0.67            0.10



              Adjusted diluted income per ordinary share                                                                                        1.62                                      0.64            0.09





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



              ADS - basic                                                                                                                       6.83                                      2.67            0.39



              ADS - diluted                                                                                                                     6.49                                      2.55            0.38





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



              Ordinary share - basic                                                                                                     242,542,392                               248,080,549     248,080,549



              Ordinary share - diluted                                                                                                   255,322,189                               259,723,569     259,723,569





              
                Share-based compensation expenses included
    are follows:



              Cost of revenues                                                                                                                    47                                      (54)            (8)



              Selling and marketing                                                                                                            2,557                                     1,820             268



              General and administrative                                                                                                      36,539                                    28,963           4,266



              Research and development                                                                                                         9,436                                    21,207           3,123




              
                Total                                                                                                              48,579                                    51,936           7,649


View original content:http://www.prnewswire.com/news-releases/huami-corporation-reports-third-quarter-2020-unaudited-financial-results-301178734.html

SOURCE Huami Corporation