Yatsen Announces Second Quarter 2025 Financial Results

Conference Call to Be Held at 7:30 A.M. U.S. Eastern Time on August 21, 2025

GUANGZHOU, China, Aug. 21, 2025 /PRNewswire/ -- Yatsen Holding Limited ("Yatsen" or the "Company") (NYSE: YSG), a leading China-based beauty group, today announced its unaudited financial results for the second quarter ended June 30, 2025.

Second Quarter 2025 Highlights

--  Total net revenues for the second quarter of 2025 increased by 36.8% to RMB1.09 billion (US$151.7 million) from RMB794.5 million for the prior year period.
--  Total net revenues from Skincare Brands([1]) for the second quarter of 2025 increased by 78.7% to RMB581.3 million (US$81.1 million) from RMB325.2 million for the prior year period. As a percentage of total net revenues, total net revenues from Skincare Brands for the second quarter of 2025 were 53.5%, as compared with 40.9% for the prior year period.
--  Gross margin for the second quarter of 2025 increased to 78.3% from 76.7% for the prior year period.
--  Net loss for the second quarter of 2025 narrowed by 77.2% to RMB19.5 million (US$2.7 million) from RMB85.5 million for the prior year period. Non-GAAP net income([2])for the second quarter of 2025 was RMB11.5 million (US1.6 million), as compared with non-GAAP net loss of RMB74.9 million for the prior year period.

Mr. Jinfeng Huang, Founder, Chairman and Chief Executive Officer of Yatsen, stated, "With the vision of becoming a world-class pioneer in beauty innovation, we remained focused in the second quarter of 2025 on executing our strategy to deliver high-quality products and build strong brand equity, fueled by our enhanced R&D capabilities. Key products including Galénic's Brightening Micro Mask, DR.WU's Purifying Renewal Essence Toner, and Perfect Diary's Translucent Blurring Setting Powder contributed to our continued growth momentum. Looking ahead, we are committed to the disciplined execution of our R&D-driven strategy, which we believe will further strengthen our position in the beauty industry."

Mr. Donghao Yang, Director and Chief Financial Officer of Yatsen, commented, "We delivered solid year-over-year growth in the second quarter, leveraging the tailwind of the June 18 shopping festival. Specifically, our color cosmetics brands have returned to a growth trajectory, while our skincare brands maintained strong performance. As operating leverage began to take effect, coupled with our efforts to improve efficiency in our operations and marketing spend, we remain on track to achieve profitable growth."

Second Quarter 2025 Financial Results

Net Revenues

Total net revenues for the second quarter of 2025 increased by 36.8% to RMB1.09 billion (US$151.7 million) from RMB794.5 million for the prior year period. The increase was primarily due to a 78.7% year-over-year increase in net revenues from Skincare Brands, combined with an 8.8% year-over-year increase in net revenues from Color Cosmetics Brands.([3])

Gross Profit and Gross Margin

Gross profit for the second quarter of 2025 increased by 39.5% to RMB850.4 million (US$118.7 million) from RMB609.4 million for the prior year period. Gross margin for the second quarter of 2025 increased to 78.3% from 76.7% for the prior year period. The increase was primarily driven by an increase in sales of higher-gross-margin products.

Operating Expenses

Total operating expenses for the second quarter of 2025 increased by 21.7% to RMB905.9 million (US$126.5 million) from RMB744.6 million for the prior year period. As a percentage of total net revenues, total operating expenses for the second quarter of 2025 were 83.4%, as compared with 93.7% for the prior year period.

--  Fulfillment Expenses. Fulfillment expenses for the second quarter of 2025 were RMB63.3 million (US$8.8 million), as compared with RMB51.2 million for the prior year period. As a percentage of total net revenues, fulfillment expenses for the second quarter of 2025 decreased to 5.8% from 6.4% for the prior year period. The decrease was primarily due to further improvements in logistics efficiency.
    
    
--  Selling and Marketing Expenses. Selling and marketing expenses for the second quarter of 2025 were RMB722.4 million (US$100.8 million), as compared with RMB544.7 million for the prior year period. As a percentage of total net revenues, selling and marketing expenses for the second quarter of 2025 decreased to 66.5% from 68.6% for the prior year period. The decrease was primarily driven by the leveraging effect of higher total net revenues in the second quarter of 2025.
    
    
--  General and Administrative Expenses. General and administrative expenses for the second quarter of 2025 were RMB84.1 million (US$11.7 million), as compared with RMB119.1 million for the prior year period. As a percentage of total net revenues, general and administrative expenses for the second quarter of 2025 decreased to 7.7% from 15.0% for the prior year period. The decrease was primarily driven by lower payroll expenses resulting from a reduction in general and administrative headcount, coupled with the leveraging effect of higher total net revenues in the second quarter of 2025.
    
    
--  Research and Development Expenses. Research and development expenses for the second quarter of 2025 were RMB36.1 million (US$5.0 million), as compared with RMB29.7 million for the prior year period. As a percentage of total net revenues, research and development expenses for the second quarter of 2025 decreased to 3.3% from 3.7% for the prior year period. The decrease was primarily driven by the leveraging effect of higher total net revenues in the second quarter of 2025.

Loss from Operations

Loss from operations for the second quarter of 2025 was RMB55.5 million (US$7.7 million), as compared with RMB135.2 million for the prior year period. Operating loss margin was 5.1%, as compared with 17.0% for the prior year period.

Non-GAAP loss from operations([4] )for the second quarter of 2025 was RMB20.4 million (US$2.8 million), as compared with RMB111.9 million for the prior year period. Non-GAAP operating loss margin([5] )was 1.9%, as compared with 14.1% for the prior year period.

Net Loss / Income

Net loss for the second quarter of 2025 was RMB19.5 million (US$2.7 million), as compared with RMB85.5 million for the prior year period. Net loss margin was 1.8%, as compared with 10.8% for the prior year period. Net loss attributable to Yatsen's ordinary shareholders per diluted ADS(([6])) for the second quarter of 2025 was RMB0.19 (US$0.03), as compared with RMB0.77 for the prior year period.

Non-GAAP net income for the second quarter of 2025 was RMB11.5 million (US$1.6 million), as compared with non-GAAP net loss of RMB74.9 million for the prior year period. Non-GAAP net income margin was 1.1%, as compared with non-GAAP net loss margin of 9.4% for the prior year period. Non-GAAP net income attributable to Yatsen's ordinary shareholders per diluted ADS(([7])) for the second quarter of 2025 was RMB0.13 (US$0.02), as compared with non-GAAP net loss attributable to Yatsen's ordinary shareholders per diluted ADS of RMB0.67 for the prior year period.

Balance Sheet and Cash Flow

As of June 30, 2025, the Company had cash, restricted cash and short-term investments of RMB1.35 billion (US$188.6 million), as compared with RMB1.36 billion as of December 31, 2024.

Net cash generated from operating activities for the second quarter of 2025 was RMB77.7 million (US$10.8 million), as compared with net cash used in operating activities of RMB148.2 million for the prior year period.

Business Outlook

For the third quarter of 2025, the Company expects its total net revenues to be between RMB778.6 million and RMB880.1 million, representing a year-over-year increase of approximately 15% to 30%. These forecasts reflect the Company's current and preliminary views on the market and operational conditions, which are subject to change.

Exchange Rate

This announcement contains translations of certain Renminbi ("RMB") amounts into U.S. dollars ("US$") at specified rates solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to US$ were made at a rate of RMB7.1636 to US$1.00, the exchange rate in effect as of June 30, 2025, as set forth in the H.10 statistical release of The Board of Governors of the Federal Reserve System. The Company makes no representation that any RMB or US$ amounts could have been, or could be, converted into US$ or RMB, as the case may be, at any particular rate, or at all.


 [1] Include net revenues from Galénic, DR.WU (its mainland China business), Eve Lom and other skincare brands of the Company.




 [2] Non-GAAP net income (loss) is a non-GAAP financial measure. Non-GAAP net income (loss) is defined as net income (loss) excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from assets and business acquisitions, (iii) revaluation of investments on the share of equity method investments, (iv) impairment of goodwill and (v) tax effects on non-GAAP adjustments.




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




 [4] Non-GAAP loss from operations is a non-GAAP financial measure. Non-GAAP loss from operations is defined as loss from operations excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from assets and business acquisitions and (iii) impairment of goodwill.



 [5] Non-GAAP operating loss margin is a non-GAAP financial measure, which is defined as non-GAAP net loss from operations as a percentage of total net revenues.



 [6] ADS refers to American depositary shares, each of which represents twenty Class A ordinary shares.


  [7] Non-GAAP net income (loss) attributable to ordinary shareholders per diluted ADS is a non-GAAP financial measure. Non-GAAP net income (loss) attributable to ordinary shareholders per diluted ADS is defined as non-GAAP net income (loss) attributable to ordinary shareholders divided by the weighted average number of diluted ADS outstanding for computing diluted earnings per ADS. Non-GAAP net income (loss) attributable to
   ordinary shareholders is defined as net income (loss) attributable to ordinary shareholders excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from assets and business acquisitions, (iii) revaluation of investments on the share of equity method investments, (iv) impairment of goodwill, (v) tax effects on non-GAAP adjustments and (vi) accretion to redeemable non-controlling
   interests.

Conference Call Information

The Company's management will hold a conference call on Thursday, August 21, 2025, at 7:30 A.M. U.S. Eastern Time or 7:30 P.M. Beijing Time to discuss its financial results and operating performance for the second quarter of 2025.


 United States (toll free):  +1-888-346-8982



 International:              +1-412-902-4272



 Mainland China (toll free): 400-120-1203



 Hong Kong, SAR (toll free): 800-905-945



 Hong Kong, SAR:             +852-3018-4992

The replay will be accessible through Thursday, August 28, by dialing the following numbers:


 United States:      +1-877-344-7529



 International:      +1-412-317-0088



 Replay Access Code:         6410660

A live and archived webcast of the conference call will also be available on the Company's investor relations website at http://ir.yatsenglobal.com.

About Yatsen Holding Limited

Yatsen Holding Limited (NYSE: YSG) is a leading China-based beauty group with the mission of creating an exciting new journey of beauty discovery for consumers around the world. Founded in 2016, the Company has launched and acquired numerous color cosmetics and skincare brands including Perfect Diary, Little Ondine, Pink Bear, Galénic, DR.WU (its mainland China business), Eve Lom and EANTiM. The Company's flagship brand, Perfect Diary, is one of the leading color cosmetics brands in China in terms of retail sales value. The Company primarily reaches and engages with customers directly both online and offline, with expansive presence across all major e-commerce, social and content platforms in China.

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

Use of Non-GAAP Financial Measures

The Company uses non-GAAP income (loss) from operations, non-GAAP operating income (loss) margin, non-GAAP net income (loss), non-GAAP net income (loss) margin, non-GAAP net income (loss) attributable to ordinary shareholders and non-GAAP net income (loss) attributable to ordinary shareholders per diluted ADS, each a non-GAAP financial measure, in reviewing and assessing its operating performance. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with U.S. GAAP. The Company presents these non-GAAP financial measures because they are used by the management to evaluate operating performance and formulate business plans. Non-GAAP financial measures help identify underlying trends in its business, provide further information about its results of operations, and enhance the overall understanding of its past performance and future prospects. The Company defines non-GAAP income (loss) from operations as income (loss) from operations excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from assets and business acquisitions and (iii) impairment of goodwill. Non-GAAP operating income (loss) margin is non-GAAP income (loss) from operations as a percentage of total net revenues. The Company defines non-GAAP net income (loss) as net income (loss) excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from assets and business acquisitions, (iii) revaluation of investments on the share of equity method investments, (iv) impairment of goodwill and (v) tax effects on non-GAAP adjustments. Non-GAAP net income (loss) margin is non-GAAP net income (loss) as a percentage of total net revenues. The Company defines non-GAAP net income (loss) attributable to ordinary shareholders as net income (loss) attributable to ordinary shareholders excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from assets and business acquisitions, (iii) revaluation of investments on the share of equity method investments, (iv) impairment of goodwill, (v) tax effects on non-GAAP adjustments and (vi) accretion to redeemable non-controlling interests. Non-GAAP net income (loss) attributable to ordinary shareholders per diluted ADS is computed using non-GAAP net income (loss) attributable to ordinary shareholders divided by weighted average number of diluted ADS outstanding for computing diluted earnings per ADS.

However, the non-GAAP financial measures have limitations as analytical tools as the non-GAAP financial measures are not presented in accordance with U.S. GAAP and may differ from the non-GAAP information used by other companies, including peer companies, and therefore their comparability may be limited. The Company compensates for these limitations by reconciling the non-GAAP financial measures to the nearest U.S. GAAP performance measure, all of which should be considered when evaluating performance. The Company encourages investors and others to review its financial information in its entirety and not rely on a single financial measure. Reconciliations of Yatsen's non-GAAP financial measure to the most comparable U.S. GAAP measure are included at the end of this press release.

Safe Harbor Statement

This announcement contains statements that may constitute "forward-looking" statements which are made pursuant to the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "aims," "future," "intends," "plans," "believes," "estimates," "likely to," and similar statements. The Company may also make written or oral forward-looking statements in its periodic reports to the Securities and Exchange Commission ("SEC"), in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about the Company's beliefs, plans, outlook and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: the Company's growth strategies; its future business development, results of operations and financial condition; its ability to continue to roll out popular products and maintain popularity of existing products; its ability to anticipate and respond to changes in industry trends and consumer preferences and behavior in a timely manner; its ability to attract and retain new customers and to increase revenues generated from repeat customers; its expectations regarding demand for and market acceptance of its products and services; its ability to integrate newly-acquired businesses and brands; trends and competition in and relevant government policies and regulations relating to China's beauty market; changes in its revenues and certain cost or expense items; and general economic conditions globally and in China. Further information regarding these and other risks is included in the Company's filings with the SEC. All information provided in this press release is as of the date of this press release, and the Company does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

For investor and media inquiries, please contact:

Yatsen Holding Limited
Investor Relations
E-mail: ir@yatsenglobal.com

                                                                                                      
          
            YATSEN HOLDING LIMITED

                                                                                          
          
            UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

                                                                          
          
            (All amounts in thousands, except for share, per share data or otherwise noted)


                                                                                                                                                                                              December 31,                    June 30,       June 30,


                                                                                                                                                                                       2024              2025       2025


                                                                                                                                                                                              RMB'000                    RMB'000       USD'000



          
            Assets



          
            Current assets



          Cash and cash equivalents                                                                                                                                                  817,395             953,535      133,108



          Restricted cash                                                                                                                                                                                47,048        6,568



          Short-term investments                                                                                                                                                     539,130             350,771       48,966



          Accounts receivable, net                                                                                                                                                   214,558             224,902       31,395



          Inventories, net                                                                                                                                                           386,054             392,323       54,766



          Prepayments and other current assets                                                                                                                                       381,404             403,308       56,300



          Amounts due from related parties                                                                                                                                             9,113               2,553          356



          
            Total current assets                                                                                                                                        2,347,654           2,374,440      331,459



          
            Non-current assets



          Investments                                                                                                                                                                664,579             662,961       92,546



          Property and equipment, net                                                                                                                                                 74,373              67,181        9,378



          Goodwill, net                                                                                                                                                              155,029             155,029       21,641



          Intangible assets, net                                                                                                                                                     559,708             579,729       80,927



          Deferred tax assets                                                                                                                                                          1,381               1,495          209



          Right-of-use assets, net                                                                                                                                                   147,501             177,681       24,803



          Other non-current assets                                                                                                                                                    20,642              24,744        3,454



          
            Total non-current assets                                                                                                                                    1,623,213           1,668,820      232,958



          
            Total assets                                                                                                                                                3,970,867           4,043,260      564,417



          
            Liabilities, redeemable non-controlling interests and shareholders' equity



          
            Current liabilities



          Accounts and notes payable                                                                                                                                                  72,090             148,184       20,686



          Advances from customers                                                                                                                                                     19,574              18,987        2,650



          Accrued expenses and other liabilities                                                                                                                                     460,143             384,315       53,648



          Amounts due to related parties                                                                                                                                              28,884              41,171        5,747



          Income tax payables                                                                                                                                                         20,088              17,103        2,387



          Lease liabilities due within one year                                                                                                                                       39,409              48,694        6,797



          
            Total current liabilities                                                                                                                                     640,188             658,454       91,915



          
            Non-current liabilities



          Deferred tax liabilities                                                                                                                                                   103,306             108,661       15,168



          Deferred income-non current                                                                                                                                                 14,832               6,714          937



          Lease liabilities                                                                                                                                                          109,526             130,517       18,219



          
            Total non-current liabilities                                                                                                                                 227,664             245,892       34,324



          
            Total liabilities                                                                                                                                             867,852             904,346      126,239



          
            Redeemable non-controlling interests                                                                                                                           50,984              47,787        6,671



          
            Shareholders' equity



          Ordinary Shares (US$0.00001 par value; 10,000,000,000 ordinary shares authorized,                                                                                              173                 173           24
comprising of 6,000,000,000 Class A ordinary shares, 960,852,606 Class B ordinary shares
and 3,039,147,394 shares each of such classes to be designated as of December 31, 2024
and June 30, 2025; 2,096,600,883 Class A shares and 600,572,880 Class B ordinary shares
issued as of December 31, 2024 and June 30, 2025; 1,234,627,468 Class A ordinary shares
and 600,572,880 Class B ordinary shares outstanding as of December 31, 2024,
1,276,392,603 Class A ordinary shares and 600,572,880 Class B ordinary shares
outstanding as of June 30, 2025)



          Treasury shares                                                                                                                                                        (1,276,330)         (1,246,804)   (174,047)



          Additional paid-in capital                                                                                                                                              12,273,767          12,279,628    1,714,170



          Statutory reserve                                                                                                                                                           28,147              28,147        3,929



          Accumulated deficit                                                                                                                                                    (8,057,297)         (8,080,268) (1,127,962)



          Accumulated other comprehensive income                                                                                                                                      86,866             112,454       15,701



          
            Total Yatsen Holding Limited shareholders' equity                                                                                                           3,055,326           3,093,330      431,815



          Non-controlling interests                                                                                                                                                  (3,295)            (2,203)       (308)



          
            Total shareholders' equity                                                                                                                                  3,052,031           3,091,127      431,507



          
            Total liabilities, redeemable non-controlling interests and shareholders' equity                                                                            3,970,867           4,043,260      564,417

                                                                                                         
          
            YATSEN HOLDING LIMITED

                                                                                                
 
            UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                                              
 
   (All amounts in thousands, except for share, per share data or otherwise noted)


                                                                                                                                                                                   For the Three Months Ended June 30,                            For the Six Months Ended June 30,


                                                                                                                                                                  2024                       2025                       2025         2024                      2025                 2025


                                                                                                                                                                               RMB'000                                   RMB'000                    USD'000                             RMB'000      RMB'000 USD'000



 
            Total net revenues                                                                                                                                794,521                    1,086,732                      151,702      1,567,876                   1,920,265                268,059



 
            Total cost of revenues                                                                                                                          (185,102)                   (236,335)                    (32,991)     (357,509)                  (410,741)              (57,337)



 
            Gross profit                                                                                                                                      609,419                      850,397                      118,711      1,210,367                   1,509,524                210,722



 
            Operating expenses:



 Fulfilment expenses                                                                                                                                           (51,163)                    (63,288)                     (8,835)     (102,611)                  (115,131)              (16,072)



 Selling and marketing expenses                                                                                                                               (544,659)                   (722,405)                   (100,844)   (1,083,852)                (1,276,220)             (178,153)



 General and administrative expenses                                                                                                                          (119,106)                    (84,072)                    (11,736)     (259,205)                  (148,955)              (20,793)



 Research and development expenses                                                                                                                             (29,678)                    (36,116)                     (5,042)      (57,604)                   (58,753)               (8,202)



 
            Total operating expenses                                                                                                                        (744,606)                   (905,881)                   (126,457)   (1,503,272)                (1,599,059)             (223,220)



 
            Loss from operations                                                                                                                            (135,187)                    (55,484)                     (7,746)     (292,905)                   (89,535)              (12,498)



 Financial income                                                                                                                                                28,829                       11,467                        1,601         57,441                      22,073                  3,081



 Foreign currency exchange (loss) gain                                                                                                                          (3,462)                       5,507                          769       (11,095)                     16,171                  2,257



 Income from equity method investments, net                                                                                                                      12,724                          877                          122         16,000                       3,382                    472



 Other income, net                                                                                                                                               13,191                       17,395                        2,428         19,496                      21,637                  3,020



 
            Loss before income tax expenses                                                                                                                  (83,905)                    (20,238)                     (2,826)     (211,063)                   (26,272)               (3,668)



 Income tax (expenses) benefits                                                                                                                                 (1,589)                         763                          107            702                       1,196                    167



 
            Net loss                                                                                                                                         (85,494)                    (19,475)                     (2,719)     (210,361)                   (25,076)               (3,501)



 Net loss attributable to non-controlling interests and redeemable non-controlling interests                                                                      7,220                        1,807                          252          7,488                       2,105                    294



 
            Net loss attributable to Yatsen's shareholders                                                                                                   (78,274)                    (17,668)                     (2,467)     (202,873)                   (22,971)               (3,207)



 
            Shares used in calculating loss per share (1):



 Weighted average number of Class A and Class B ordinary shares:



    Basic                                                                                                                                                 2,043,644,209                1,854,988,850                1,854,988,850  2,092,400,120               1,846,275,864          1,861,746,795



     Diluted                                                                                                                                              2,043,644,209                1,854,988,850                1,854,988,850  2,092,400,120               1,846,275,864          1,861,746,795



 
            Net loss per Class A and Class B ordinary share



    Basic                                                                                                                                                        (0.04)                      (0.01)                      (0.00)        (0.10)                     (0.01)                (0.00)



     Diluted                                                                                                                                                     (0.04)                      (0.01)                      (0.00)        (0.10)                     (0.01)                (0.00)



 
            Net loss per ADS (20 ordinary shares equal to 1 ADS)



    Basic                                                                                                                                                        (0.77)                      (0.19)                      (0.03)        (1.94)                     (0.25)                (0.03)



     Diluted                                                                                                                                                     (0.77)                      (0.19)                      (0.03)        (1.94)                     (0.25)                (0.03)

                                                                                                                                                                                                 For the Three Months Ended June 30,                                             For the Six Months Ended June 30,


                                                                                                                                                                               2024                        2025                       2025                        2024                        2025                     2025



          
            Share-based compensation expenses are                                                                                                                                RMB'000                                     RMB'000                                     USD'000                                RMB'000  RMB'000 USD'000
included in the operating expenses as
follows:



          Fulfilment (income) expenses                                                                                                                                         (178)                           93                           13                         (102)                          191                      27



          Selling and marketing (income) expenses                                                                                                                            (7,246)                        1,795                          251                       (4,590)                        2,552                     356



          General and administrative expenses                                                                                                                                 17,128                        20,638                        2,881                        48,755                        28,369                   3,960



          Research and development (income) expenses                                                                                                                         (1,549)                        1,429                          199                         (231)                        1,469                     205



          
            Total                                                                                                                                                   8,155                        23,955                        3,344                        43,832                        32,581                   4,548



          (1)   Authorized share capital is re-classified and re-designated into Class A ordinary shares and Class B ordinary shares, with each Class A ordinary share being entitled to one vote and each Class B ordinary share being entitled to twenty votes on all matters that are subject to shareholder vote.

                                                                     
          
            YATSEN HOLDING LIMITED

                                                              
 
            UNAUDITED RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS

                                                          
 
   (All amounts in thousands, except for share, per share data or otherwise noted)




                                                                                             For the Three Months Ended June 30,                              For the Six Months Ended June 30,


                                                                            2024                       2025                       2025           2024                      2025                 2025


                                                                                         RMB'000                                   RMB'000                      USD'000                             RMB'000      RMB'000 USD'000



          Loss from operations                                          (135,187)                    (55,484)                     (7,746)       (292,905)                   (89,535)              (12,498)



          Share-based compensation expenses                                 8,155                       23,955                        3,344           43,832                      32,581                  4,548



          Amortization of intangible assets                                15,103                       11,147                        1,556           30,159                      21,708                  3,030
resulting from assets and business
acquisitions



          
            Non-GAAP loss from operations                    (111,929)                    (20,382)                     (2,846)       (218,914)                   (35,246)               (4,920)



          Net loss                                                       (85,494)                    (19,475)                     (2,719)       (210,361)                   (25,076)               (3,501)



          Share-based compensation expenses                                 8,155                       23,955                        3,344           43,832                      32,581                  4,548



          Amortization of intangible assets                                15,103                       11,147                        1,556           30,159                      21,708                  3,030
resulting from assets and business
acquisitions



          Revaluation of investments on the                              (13,632)                     (3,141)                       (438)        (20,671)                    (9,151)               (1,277)
share of equity method investments



          Tax effects on non-GAAP                                             983                        (991)                       (138)         (1,637)                    (1,424)                 (199)
adjustments



          
            Non-GAAP net (loss) income                        (74,885)                      11,495                        1,605        (158,678)                     18,638                  2,601



          Net loss attributable to Yatsen's                              (78,274)                    (17,668)                     (2,467)       (202,873)                   (22,971)               (3,207)
shareholders



          Share-based compensation expenses                                 8,155                       23,955                        3,344           43,832                      32,581                  4,548



          Amortization of intangible assets                                14,607                       10,743                        1,500           29,389                      20,922                  2,921
resulting from assets and business
acquisitions



          Revaluation of investments on the                              (13,632)                     (3,141)                       (438)        (20,671)                    (9,151)               (1,277)
share of equity method investments



          Tax effects on non-GAAP                                           1,039                        (963)                       (134)         (1,581)                    (1,368)                 (191)
adjustments



          
            Non-GAAP net (loss) income                        (68,105)                      12,926                        1,805        (151,904)                     20,013                  2,794
attributable to Yatsen's
shareholders



          
            Shares used in calculating loss per
share:



          Weighted average number of Class A
and Class B ordinary shares:



              Basic                                                 2,043,644,209                1,854,988,850                1,854,988,850    2,092,400,120               1,846,275,864          1,861,746,795



              Diluted                                               2,043,644,209                1,998,882,473                1,998,882,473    2,092,400,120               1,980,640,851          1,995,977,934



          
            Non-GAAP net (loss) income
attributable to ordinary
shareholders per Class A and
Class B ordinary share



              Basic                                                        (0.03)                        0.01                         0.00           (0.07)                       0.01                   0.00



              Diluted                                                      (0.03)                        0.01                         0.00           (0.07)                       0.01                   0.00



          
            Non-GAAP net (loss) income
attributable to ordinary
shareholders per ADS (20
ordinary shares equal to 1 ADS)



              Basic                                                        (0.67)                        0.14                         0.02           (1.45)                       0.22                   0.03



              Diluted                                                      (0.67)                        0.13                         0.02           (1.45)                       0.20                   0.03

View original content:https://www.prnewswire.com/news-releases/yatsen-announces-second-quarter-2025-financial-results-302535546.html

SOURCE Yatsen Holding Limited