GlobeNewswire All Public CompaniesQwen · 实盘不做把握 5/10不做原因:风险收益比不佳
北京时间·🕒 发布 19:00:00·⟳ 抓取 19:01:26·⚡ 决策 08-28 19:11:53 +10m27s·60.0 天前
霸王茶姬(Chagee Holdings Limited)发布2026年第二季度财报:收入同比增2.5%至34.15亿元,GAAP净利4.65亿元同比大增但Non-GAAP净利同比下滑22.4%
财报呈现典型的'GAAP大改善但Non-GAAP利润下滑'组合:GAAP利润暴增主要因SBC大幅下降和费用削减(一次性/结构性调整),而Non-GAAP净利同比下降22.4%反映核心经营承压(同店-16%、大中华区GMV下滑)。方向判断为MIXED,无法形成明确的做多或做空edge。
📄 原文GlobeNewswire All Public Companies↗ 原文
Chagee Announces Second Quarter 2026 Unaudited Financial Results
SHANGHAI, Aug. 28, 2026 (GLOBE NEWSWIRE) -- Chagee Holdings Limited (NASDAQ: CHA) (“Chagee” or the “Company”), a leadin…
不做 Chagee Holdings Limited(霸王茶姬)(CHA.US)
财报方向混合:GAAP利润暴增主因SBC一次性下降和费用削减,Non-GAAP净利同比-22.4%反映核心盈利承压;同店GMV连续负增长、大中华区GMV下滑。无法判断市场会正面还是负面解读,做多或做空均无明确edge。
展开详情(成交明细 / 研究档案 / 原文全文 / 决策记录链)
研究档案
结论摘要
霸王茶姬Q2收入仅增2.5%,大中华区GMV下滑9%,同店持续负增长(-16.1%),反映国内消费疲软和竞争加剧。GAAP利润暴增主因SBC从5.53亿降至0.24亿(一次性基数效应)及费用优化,非经营质量改善。Non-GAAP净利4.89亿vs去年6.30亿,同比-22.4%,利润率从18.9%降至14.3%,说明剔除SBC后盈利能力实际在下降。海外高增长(+114%)是亮点但体量仅占6.6%。综合看方向不明确,无法形成正期望交易。
🔎 新鲜度:最早出现 2026-08-28 · 扩散 low · price-in 风险 low ↗
关键理由
- GAAP利润暴增主因SBC大幅下降(5.53亿→0.24亿)和IPO相关费用消失,非核心经营改善
- Non-GAAP净利同比-22.4%、利润率从18.9%降至14.3%,反映核心盈利承压
- 同店GMV连续四个季度负增长(-23%/-27.8%/-16%/-16.1%),大中华区GMV同比-9%
主要风险
- Non-GAAP利润下滑可能被市场解读为核心经营恶化,但若费用优化被视为战略转型成功则可能正面解读
- 财报发布后8:00AM ET电话会议可能提供指引或管理层展望,改变市场反应方向
先例如何影响了这次决策
对本次决策的影响:先例不足,无法支撑任何方向的交易决策
方向:无足够先例判断方向
涨幅量级:无法校准幅度
形态:无法判断
原文全文
展开原文 · 26,001 字
SHANGHAI, Aug. 28, 2026 (GLOBE NEWSWIRE) -- Chagee Holdings Limited (NASDAQ: CHA) (“Chagee” or the “Company”), a leading premium tea drinks brand serving healthy and delicious freshly-made tea drinks, today announced its unaudited financial results for the second quarter ended June 30, 2026.
Second Quarter 2026 Operational Highlights
1
As of June 30, 2026, there were 7,639 teahouses within the Company’s teahouse network in Greater China and overseas, representing an 8.5% increase in the number of teahouses as of June 30, 2025.
Total GMV generated in the second quarter of 2026 was RMB7,660.3 million. Geographically, total GMV generated in overseas markets was RMB504.0 million in the second quarter of 2026, representing a 114.3% year-over-year increase; total GMV generated in Greater China market was RMB7,156.3 million, compared to RMB7,867.9 million in the same quarter of 2025.
Average monthly GMV per teahouse in Greater China was RMB338,259 in the second quarter of 2026, compared to RMB356,080 in the first quarter of 2026.
Chagee had 47.1 million active members in the second quarter of 2026, compared to 50.0 million in the first quarter of 2026.
Second Quarter 2026 Financial Highlights
Net revenues increased by 2.5% to RMB3,414.6 million (US$503.3 million) from RMB3,331.9 million in the same quarter of 2025.
Operating income increased by 387.6% to RMB524.7 million (US$77.3 million) from RMB107.6 million in the same quarter of 2025.
GAAP net income was RMB464.8 million (US$68.5 million), compared to RMB77.2 million in the same quarter of 2025.
Non-GAAP net income, which adjusts for share-based compensation expenses in the amount of RMB23.9 million, was RMB488.7 million (US$72.0 million), compared to RMB629.8 million in the same quarter of 2025.
Second Quarter 2026 Financial Results
Total net revenues
increased by 2.5% to RMB3,414.6 million (US$503.3 million) from RMB3,331.9 million in the same quarter of 2025.
Net revenues from franchised teahouses
in the second quarter of 2026 were RMB2,474.0 million (US$364.6 million), compared to RMB3,020.7 million in the same quarter of 2025. This was mainly attributable to a decrease in total GMV in Greater China resulting from the economic headwinds as well as intense industry competition. Net revenues from franchised teahouses represented 72.5% of the Company’s total net revenues for the second quarter of 2026.
Net revenues from company-owned teahouses
in the second quarter of 2026 were RMB940.6 million (US$138.6 million), increasing from RMB311.2 million in the same quarter of 2025. The increase was mainly attributable to the change in the Company’s teahouse composition in Greater China and the expansion of overseas teahouse network. Net revenues from company-owned teahouses represented 27.5% of the Company’s total net revenues for the second quarter of 2026.
Total operating expenses
were RMB2,889.9 million (US$425.9 million), representing a 10.4% decrease from RMB3,224.3 million in the same quarter of 2025.
Cost of materials, storage and logistics
was RMB1,571.2 million (US$231.6 million), representing an increase of 2.2% from RMB1,536.8 million in the same quarter of 2025, generally in line with overall revenue growth.
Company-owned teahouse operating costs
were RMB566.8 million (US$83.5 million), representing an increase of 207.8% from RMB184.1 million in the same quarter of 2025. The increase mainly resulted from the increase in the number of company-owned teahouses, which led to higher payroll, store rental, utilities, and other store operating expenses.
Other operating costs
were RMB115.8 million (US$17.1 million), representing a decrease of 33.3% from RMB173.7 million in the same quarter of 2025. This was mainly due to a decrease of RMB30.2 million in payroll expenses driven by organizational structure adjustments and headcount optimization. Other operating costs as a percentage of total net revenues were 3.4%, compared to 5.2% in the same quarter of 2025.
Sales and marketing expenses
were RMB301.5 million (US$44.4 million), representing a decrease of 21.7% from RMB385.0 million in the same quarter of 2025. This was mainly driven by decreases of (i) RMB30.7 million in share-based compensation expenses for sales and marketing staff; (ii) RMB31.1 million in payroll expenses (excluding share-based compensation expenses), both resulting from the streamlined branding and marketing team; and (iii) RMB14.0 million in advertising expenses supported by improved efficiency in advertising placements and precision marketing initiatives. Sales and marketing expenses as a percentage of total net revenues were 8.8%, compared to 11.6% in the same quarter of 2025.
General and administrative expenses
were RMB334.5 million (US$49.3 million), representing a decrease of 64.6% from RMB944.6 million in the same quarter of 2025. The decrease was primarily driven by decreases of (i) RMB482.7 million in share-based compensation expenses for administration, research and development staff; (ii) RMB48.0 million in payroll expenses (excluding share-based compensation expenses) and RMB30.2 million in rental, utilities, office and travelling expenses, both resulting from the streamlined administration and research team; and (iii) RMB28.6 million in professional service fees, primarily due to the service fees incurred in connection with the Company’s initial public offering in the second quarter of 2025. General and administrative expenses as a percentage of total net revenues were 9.8%, compared to 28.3% in the same quarter of 2025.
Net income
was RMB464.8 million (US$68.5 million) in the second quarter of 2026, representing a net income margin of 13.6%, compared to RMB77.2 million, or a net income margin of 2.3%, in the same quarter of 2025.
Non-GAAP net income
was RMB488.7 million (US$72.0 million) in the second quarter of 2026, representing a non-GAAP net income margin of 14.3%, compared to RMB629.8 million, or a non-GAAP net income margin of 18.9%, in the same quarter of 2025.
Basic net income per ordinary share
was RMB2.44 (US$0.36) in the second quarter of 2026, compared to RMB0.36 in the same quarter of 2025.
Diluted net income per ordinary share
was RMB2.42 (US$0.36) in the second quarter of 2026, compared to RMB0.35 in the same quarter of 2025.
Non-GAAP basic net income per ordinary share
was RMB2.57 (US$0.38) in the second quarter of 2026, compared to RMB3.35 in the same quarter of 2025.
Non-GAAP diluted net income per ordinary share
was RMB2.54 (US$0.37) in the second quarter of 2026, compared to RMB3.30 in the same quarter of 2025.
Cash and cash equivalents
, restricted cash, and time deposits
were RMB6,795.5 million (US$1,001.5 million) as of June 30, 2026, compared to RMB7,892.4 million as of December 31, 2025.
Key Operating Data
For the three months ended/ As of
Jun 30, 2025
Sep 30, 2025
Dec 31, 2025
Mar 31, 2026
June 30, 2026
Total teahouses
7,038
7,338
7,453
7,531
7,639
Franchised teahouses
6,799
6,971
6,838
6,741
6,756
Greater China market
6,666
6,836
6,700
6,603
6,616
Overseas markets
133
135
138
138
140
Company-owned teahouses
239
367
615
790
883
Greater China market
164
240
408
554
624
Overseas markets
75
127
207
236
259
Total GMV (RMB in million)
8,103.1
7,929.5
7,322.9
7,917.8
7,660.3
Greater China market
7,867.9
7,629.2
6,951.0
7,491.4
7,156.3
Overseas markets
235.2
300.3
371.9
426.4
504.0
Average monthly GMV per teahouse in Greater China (RMB)
404,352
378,506
337,358
356,080
338,259
Same store GMV growth
(23.0
)%
(27.8
)%
(25.5
)%
(16.0
)%
(16.1
)%
Greater China market
(23.1)%
(27.9)%
(25.5)%
(16.1)%
(16.1)%
Overseas markets
(18.1)%
(23.4)%
(25.5)%
(12.0)%
(15.1)%
Recent Developments
Share Repurchase Program
On May 28, 2026, the Board authorized a share repurchase program (the “Share Repurchase Program”) under which the Company may repurchase up to US$150 million of its Class A ordinary shares in the form of American depositary shares ("ADSs") during a twelve-month period commencing on June 1, 2026.
Pursuant to the Share Repurchase Program, the Company had repurchased approximately 2.57 million ADSs for an aggregate consideration of US$29.5 million on the open market as of August 24, 2026. As of the same date, the remaining unutilized amount under the Share Repurchase Program was approximately US$120.5 million.
Resignation of Board Member
Mr. Yong Zhang has resigned as a member of the Company's board of directors (the “Board”), effective immediately. Mr. Zhang's resignation was for personal reasons. The Company would like to take this opportunity to express its appreciation to Mr. Zhang for his service to the Board in the past years. Following Mr. Yong Zhang's resignation, the Board consists of six directors, including three independent directors.
Key Definitions
GMV
(gross merchandise value) refers to gross merchandise value, a key operating metric that the Company’s management uses to measure and evaluate teahouses’ sales performance, which represents the sales value of product(s) in consumer orders (excluding unfulfilled, canceled or returned consumer orders, and including relevant value-added taxes) before discounts, if any, are applied, including shipping charges paid by consumers for orders placed on its mobile mini program, but excluding those charges paid by consumers for orders placed on other third-party online delivery platforms.
Average monthly GMV per teahouse in Greater China
is calculated by dividing (i) the sum of GMV generated by the monthly fully operational teahouses in Greater China in each calendar month during the specific period by (ii) the sum of the total number of the monthly fully operational teahouses in Greater China in each calendar month during the corresponding period.
Same store GMV growth
refers to the growth rate of GMV generated by same stores in Greater China and/or overseas during that specific period compared to GMV generated by these same stores during the corresponding period in the preceding year. Same stores are defined to be teahouses that (i) have been in operation for at least 13 months, and (ii) without material operational changes in both comparison periods.
Non-GAAP net income.
Calculated by net income excluding share-based compensation expenses.
Non-GAAP basic and diluted net income per share.
Calculated as non-GAAP net income attributable to the Company’s ordinary shareholders divided by weighted average number of basic and diluted shares.
Conference Call
The Company’s management team will hold a conference call at 8:00 A.M. U.S. Eastern Time on Friday, August 28, 2026 (or 8:00 P.M. Hong Kong Time on the same day) to discuss the financial results. Details for the conference call are as follows:
Event Title:
Chagee Holdings Limited Second Quarter 2026 Earnings Conference Call
Registration Link:
https://register-conf.media-server.com/register/BI6caae46008444a9aa57a278859ab6d40
All participants must use the link provided above to complete the online registration process in advance of the conference call. Upon registering, each participant will receive a set of participant dial-in numbers and a unique access PIN, which can be used to join the conference call.
A live and archived webcast of the conference call will be available at the Company’s investor relations website at investor.chagee.com.
About Chagee
Chagee is a leading premium tea drinks brand, serving healthy and delicious freshly-made tea drinks. Founded in 2017, Chagee has transformed traditional tea culture into a modern lifestyle experience, leveraging cutting-edge technology and innovative branding. With its commitment to quality, innovation, and cultural connection, Chagee continues to reshape the global tea industry.
Use of Non-GAAP Financial Measures
The Company considers non-GAAP net income, as well as related margin or per share data, non-GAAP financial measures, as a supplemental measure to review and assess the operating performance. The presentation of this non-GAAP financial measure 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 this non-GAAP financial measure because it is used by the management to evaluate the operating performance and formulate business plans. The Company also believes that the use of this non-GAAP measure facilitates investors’ assessment of the operating performance.
This non-GAAP financial measure is not defined under U.S. GAAP and is not presented in accordance with U.S. GAAP. This non-GAAP financial measure has limitations as an analytical tool. One of the key limitations of using this non-GAAP financial measure is that it does not reflect all items of income and expense that affect the operations. Further, this non-GAAP measure may differ from the non-GAAP information used by other companies, including peer companies, and therefore its comparability may be limited. The Company compensates for these limitations by reconciling this non-GAAP financial measures to the nearest U.S. GAAP performance measure, all of which should be considered when evaluating the performance. The Company encourages you to review the financial information in its entirety and not rely on a single financial measure.
The Company’s non-GAAP financial measure reflects adjustments for share-based compensation expense. The Company believes that the exclusion of share-based compensation expense is appropriate because it eliminates the impact of non-cash expenses that are based upon valuation methodologies and assumptions that vary over time, and the amount of the expense can vary significantly between companies due to factors that are unrelated to their core operating performance and that can be outside of their control. Although the Company excludes share-based compensation expense from the non-GAAP measure, equity compensation has been, and will continue to be, an important part of future compensation strategy and a significant component of future expenses and may increase in future periods.
Exchange Rate Information
This announcement contains translations of certain RMB amounts into U.S. dollars at specified rates solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to U.S. dollars are made at a rate of RMB6.7851 to US$1.00, the exchange rate set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System as of June 30, 2026.
Safe Harbor Statement
This announcement contains forward-looking statements within the meaning of Section 21E of the U.S. Securities Exchange Act of 1934, as amended. These forward-looking statements are made under the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. These statements can be identified by terminology such as “will,” “expects,” “anticipates,” “future,” “intends,” “plans,” “believes,” “estimates,” “potential,” “continue,” “ongoing,” “targets,” “guidance” and similar statements. Chagee may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (the “SEC”), in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Any statements that are not historical facts, including statements about Chagee’s beliefs and expectations, including its beliefs and expectations on overseas development, 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: Chagee’s growth strategies; its future business development, results of operations and financial condition; its ability to retain and attract its customers; its ability to expand into overseas markets as expected; its ability to maintain and enhance the recognition and reputation of its brand; its ability to maintain and improve quality control policies and measures; its ability to establish and maintain relationships with its suppliers and business partners; trends and competition in China’s freshly-made tea drinks industry or China’s food and beverage sector in general; changes in its revenues and certain cost or expense items; the expected growth of China’s freshly-made tea drinks industry or China’s food and beverage sector in general; governmental policies and regulations relating to Chagee’s industry; and general economic and business conditions globally and in China and assumptions underlying or related to any of the foregoing. Further information regarding these and other risks, uncertainties or factors is included in Chagee’s filings with the SEC. All information provided in this press release and in the attachments is as of the date of this press release, and Chagee undertakes no obligation to update any forward-looking statement, except as required under applicable law.
Contact
Investor Relations
Robin Yang, Partner
ICR, LLC
Email:
Chagee.IR@icrinc.com
Phone: +1 (212) 537-5825
Media Relations
Brad Burgess, SVP
ICR, LLC
Email:
Chagee.PR@icrinc.com
____________________________
1
Please refer to the section “Key Definitions” for detailed definitions on certain terms used.
CHAGEE HOLDINGS LIMITED
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(All amounts in thousands, except for share, per share data or otherwise noted)
As of
December 31, 2025
June 30, 2026
RMB
RMB
US$
Assets
Current Assets
Cash and cash equivalents
7,607,270
6,540,279
963,918
Restricted cash
26,156
27,207
4,010
Time deposits
259,000
228,000
33,603
Short-term investments
100,093
1,405,759
207,183
Accounts receivable, net
145,903
89,345
13,168
Inventories
228,009
301,459
44,430
Prepayments and other current assets, net
481,913
552,258
81,393
Amounts due from related parties
2,085
2,476
365
Total current assets
8,850,429
9,146,783
1,348,070
Non-current assets
Long-term investments
2,109
2,253
332
Property and equipment, net
583,670
742,726
109,464
Deferred tax assets, net
402,821
432,281
63,710
Right-of-use assets, net
1,275,805
1,397,766
206,005
Goodwill
97,985
167,780
24,728
Intangible assets
12,078
12,036
1,774
Other non-current assets
238,086
296,782
43,740
Total non-current assets
2,612,554
3,051,624
449,753
Total Assets
11,462,983
12,198,407
1,797,823
Liabilities and shareholders' equity
Current liabilities
Short-term borrowings
-
185,749
27,376
Accounts payable
629,789
605,615
89,257
Contract liabilities, current
293,706
144,787
21,339
Taxes payable
174,746
119,770
17,652
Operating lease liabilities, current
424,363
508,428
74,933
Accrued expenses and other liabilities
1,327,348
1,153,361
169,984
Total current liabilities
2,849,952
2,717,710
400,541
Non-current liabilities
Contract liabilities, non-current
185,996
143,595
21,163
Operating lease liabilities, non-current
849,936
898,130
132,368
Total non-current liabilities
1,035,932
1,041,725
153,531
Total liabilities
3,885,884
3,759,435
554,072
CHAGEE HOLDINGS LIMITED
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(All amounts in thousands, except for share, per share data or otherwise noted)
As of
December 31, 2025
June 30, 2026
RMB
RMB
US$
Shareholders' equity
Class A Ordinary shares
93
94
14
Class B Ordinary shares
49
49
7
Treasury stock
(210,082)
(301,002)
(44,362)
Additional paid-in capital
3,696,445
3,804,618
560,731
Statutory reserve
34,913
53,927
7,948
Retained earnings
3,886,242
4,784,933
705,212
Accumulated other comprehensive losses
(65,858)
(128,598)
(18,953)
Total shareholders' equity of the Company
7,341,802
8,214,021
1,210,597
Non-controlling interests
235,297
224,951
33,154
Total shareholders' equity
7,577,099
8,438,972
1,243,751
Total liabilities and shareholders' equity
11,462,983
12,198,407
1,797,823
CHAGEE HOLDINGS 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,
2025
2026
2025
2026
RMB
RMB
US$
RMB
RMB
US$
Net revenues
Net revenues from franchised teahouses
3,020,668
2,473,964
364,617
6,170,590
5,217,906
769,024
Net revenues from company-owned teahouses
311,213
940,640
138,633
554,002
1,742,699
256,842
Total net revenues
3,331,881
3,414,604
503,250
6,724,592
6,960,605
1,025,866
Cost of materials, storage and logistics
(1,536,787)
(1,571,199)
(231,566)
(3,127,072)
(3,145,691)
(463,617)
Company-owned teahouse operating costs
(184,132)
(566,762)
(83,530)
(341,175)
(1,063,978)
(156,811)
Other operating costs
(173,723)
(115,829)
(17,071)
(346,181)
(274,794)
(40,500)
Sales and marketing expenses
(385,040)
(301,546)
(44,442)
(684,363)
(607,748)
(89,571)
General and administrative expenses
(944,585)
(334,537)
(49,305)
(1,297,411)
(796,505)
(117,390)
Total operating expenses
(3,224,267
)
(2,889,873
)
(425,914
)
(5,796,202
)
(5,888,716
)
(867,889
)
Income from operations
107,614
524,731
77,336
928,390
1,071,889
157,977
Financial income, net
50,830
3,093
456
66,524
2,027
299
Others, net
45,197
53,017
7,814
44,790
74,858
11,033
Income before income tax
203,641
580,841
85,606
1,039,704
1,148,774
169,309
Income tax expenses
(126,403)
(116,072)
(17,107)
(285,149)
(236,333)
(34,831)
Net income
77,238
464,769
68,499
754,555
912,441
134,478
Add: Net (income)/losses attributable to non-controlling interests
(7,697)
2,491
367
(6,156)
5,147
759
Net income attributable to the Company
69,541
467,260
68,866
748,399
917,588
135,237
Accretion of convertible redeemable preferred shares to redemption value
(3,843)
-
-
(20,082)
-
-
Cumulative undeclared dividends on convertible redeemable preferred shares
(2,944)
-
-
(15,702)
-
-
Net income attributable to ordinary shareholders of the Company
62,754
467,260
68,866
712,615
917,588
135,237
Weighted average number of ordinary shares used in computing net income per share, basic and diluted
− Basic
168,594,146
191,363,658
191,363,658
133,861,975
191,232,930
191,232,930
− Diluted
171,130,715
193,037,349
193,037,349
135,130,260
*
192,600,225
192,600,225
Net income per ordinary share
− Basic
0.36
2.44
0.36
4.12
4.80
0.71
− Diluted
0.35
2.42
0.36
4.08
*
4.76
0.70
CHAGEE HOLDINGS LIMITED
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(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,
2025
2026
2025
2026
RMB
RMB
US$
RMB
RMB
US$
Net cash provided by operating activities
611,127
358,453
52,829
971,159
551,773
81,321
Net cash used in investing activities
(116,825)
(998,432)
(147,151)
(309,304)
(1,673,828)
(246,692)
Net cash provided by financing activities
3,036,205
90,978
13,408
3,238,377
117,880
17,373
Effect of exchange rate changes on cash and cash equivalents, restricted cash
(36,102)
(29,805)
(4,391)
(41,122)
(61,765)
(9,102)
Net increase/(decrease) in cash and cash equivalents and restricted cash
3,494,405
(578,806)
(85,305)
3,859,110
(1,065,940)
(157,100)
Cash and cash equivalents, restricted cash at the beginning of the period
5,133,386
7,146,292
1,053,233
4,768,681
7,633,426
1,125,028
Cash and cash equivalents, restricted cash at the end of the period
8,627,791
6,567,486
967,928
8,627,791
6,567,486
967,928
CHAGEE HOLDINGS LIMITED
RECONCILIATION OF NON-GAAP MEASURES TO THE MOST DIRECTLY COMPARABLE GAAP MEASURES
(Unaudited, 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,
2025
2026
2025
2026
RMB
RMB
US$
RMB
RMB
US$
A.
Non-GAAP net income
Net income
77,238
464,769
68,499
754,555
912,441
134,478
Net income margin
2.3%
13.6%
13.6%
11.2%
13.1%
13.1%
Adjusted for: Share-based compensation expenses
#
552,529
23,905
3,523
552,529
82,921
12,221
Share-based compensation expenses over net revenue ratio
16.6%
0.7%
0.7%
8.2%
1.2%
1.2%
Non-GAAP net income
629,767
488,674
72,022
1,307,084
995,362
146,699
Non-GAAP net income margin
18.9%
14.3%
14.3%
19.4%
14.3%
14.3%
B.
Non-GAAP net income per ordinary share
Weighted average number of ordinary shares used in computing net income per share, basic and diluted:
− Basic
168,594,146
191,363,658
191,363,658
133,861,975
191,232,930
191,232,930
− Diluted
171,130,715
193,037,349
193,037,349
135,130,260
*
192,600,225
192,600,225
Net income per ordinary share
− Basic
0.36
2.44
0.36
4.12
4.80
0.71
− Diluted
0.35
2.42
0.36
4.08
*
4.76
0.70
Adjusted for: Share-based compensation expenses per ordinary share
− Basic
2.99
0.13
0.02
3.12
0.43
0.06
− Diluted
2.95
0.12
0.01
3.09
0.43
0.06
Non-GAAP net income per ordinary share:
− Basic
3.35
2.57
0.38
7.24
5.23
0.77
− Diluted
3.30
2.54
0.37
7.17
*
5.19
0.76
* In preparing this unaudited condensed consolidated financial statements on Form 6-K, the Company identified a calculation error in the weighted-average number of ordinary shares used in computing diluted net income per share and corresponding diluted net income per ordinary share (“Diluted EPS”) as well as non-GAAP Diluted EPS for the six months ended June 30, 2025, as presented in the previously furnished Form 6-K for Second Quarter 2025. The error was limited solely to the computation of the cumulative six-month weighted-average number of ordinary shares used in computing Diluted EPS, and did not impact Diluted EPS for any individual three-month periods or any other reported amounts.
#
The components of the Company’s share-based compensation expenses are as follows (all amounts in thousands):
For the three months ended June 30,
For the six months ended June 30,
2025
2026
2025
2026
RMB
RMB
US$
RMB
RMB
US$
Other operating costs
(15,799)
(565)
(83)
(15,799)
(5,836)
(860)
Sales and marketing expenses
(31,131)
(480)
(71)
(31,131)
(2,102)
(310)
General and administrative expenses
(505,599)
(22,860)
(3,369)
(505,599)
(74,983)
(11,051)
There were no tax effects of share-based compensation expenses adjustments.
Second Quarter 2026 Operational Highlights
1
As of June 30, 2026, there were 7,639 teahouses within the Company’s teahouse network in Greater China and overseas, representing an 8.5% increase in the number of teahouses as of June 30, 2025.
Total GMV generated in the second quarter of 2026 was RMB7,660.3 million. Geographically, total GMV generated in overseas markets was RMB504.0 million in the second quarter of 2026, representing a 114.3% year-over-year increase; total GMV generated in Greater China market was RMB7,156.3 million, compared to RMB7,867.9 million in the same quarter of 2025.
Average monthly GMV per teahouse in Greater China was RMB338,259 in the second quarter of 2026, compared to RMB356,080 in the first quarter of 2026.
Chagee had 47.1 million active members in the second quarter of 2026, compared to 50.0 million in the first quarter of 2026.
Second Quarter 2026 Financial Highlights
Net revenues increased by 2.5% to RMB3,414.6 million (US$503.3 million) from RMB3,331.9 million in the same quarter of 2025.
Operating income increased by 387.6% to RMB524.7 million (US$77.3 million) from RMB107.6 million in the same quarter of 2025.
GAAP net income was RMB464.8 million (US$68.5 million), compared to RMB77.2 million in the same quarter of 2025.
Non-GAAP net income, which adjusts for share-based compensation expenses in the amount of RMB23.9 million, was RMB488.7 million (US$72.0 million), compared to RMB629.8 million in the same quarter of 2025.
Second Quarter 2026 Financial Results
Total net revenues
increased by 2.5% to RMB3,414.6 million (US$503.3 million) from RMB3,331.9 million in the same quarter of 2025.
Net revenues from franchised teahouses
in the second quarter of 2026 were RMB2,474.0 million (US$364.6 million), compared to RMB3,020.7 million in the same quarter of 2025. This was mainly attributable to a decrease in total GMV in Greater China resulting from the economic headwinds as well as intense industry competition. Net revenues from franchised teahouses represented 72.5% of the Company’s total net revenues for the second quarter of 2026.
Net revenues from company-owned teahouses
in the second quarter of 2026 were RMB940.6 million (US$138.6 million), increasing from RMB311.2 million in the same quarter of 2025. The increase was mainly attributable to the change in the Company’s teahouse composition in Greater China and the expansion of overseas teahouse network. Net revenues from company-owned teahouses represented 27.5% of the Company’s total net revenues for the second quarter of 2026.
Total operating expenses
were RMB2,889.9 million (US$425.9 million), representing a 10.4% decrease from RMB3,224.3 million in the same quarter of 2025.
Cost of materials, storage and logistics
was RMB1,571.2 million (US$231.6 million), representing an increase of 2.2% from RMB1,536.8 million in the same quarter of 2025, generally in line with overall revenue growth.
Company-owned teahouse operating costs
were RMB566.8 million (US$83.5 million), representing an increase of 207.8% from RMB184.1 million in the same quarter of 2025. The increase mainly resulted from the increase in the number of company-owned teahouses, which led to higher payroll, store rental, utilities, and other store operating expenses.
Other operating costs
were RMB115.8 million (US$17.1 million), representing a decrease of 33.3% from RMB173.7 million in the same quarter of 2025. This was mainly due to a decrease of RMB30.2 million in payroll expenses driven by organizational structure adjustments and headcount optimization. Other operating costs as a percentage of total net revenues were 3.4%, compared to 5.2% in the same quarter of 2025.
Sales and marketing expenses
were RMB301.5 million (US$44.4 million), representing a decrease of 21.7% from RMB385.0 million in the same quarter of 2025. This was mainly driven by decreases of (i) RMB30.7 million in share-based compensation expenses for sales and marketing staff; (ii) RMB31.1 million in payroll expenses (excluding share-based compensation expenses), both resulting from the streamlined branding and marketing team; and (iii) RMB14.0 million in advertising expenses supported by improved efficiency in advertising placements and precision marketing initiatives. Sales and marketing expenses as a percentage of total net revenues were 8.8%, compared to 11.6% in the same quarter of 2025.
General and administrative expenses
were RMB334.5 million (US$49.3 million), representing a decrease of 64.6% from RMB944.6 million in the same quarter of 2025. The decrease was primarily driven by decreases of (i) RMB482.7 million in share-based compensation expenses for administration, research and development staff; (ii) RMB48.0 million in payroll expenses (excluding share-based compensation expenses) and RMB30.2 million in rental, utilities, office and travelling expenses, both resulting from the streamlined administration and research team; and (iii) RMB28.6 million in professional service fees, primarily due to the service fees incurred in connection with the Company’s initial public offering in the second quarter of 2025. General and administrative expenses as a percentage of total net revenues were 9.8%, compared to 28.3% in the same quarter of 2025.
Net income
was RMB464.8 million (US$68.5 million) in the second quarter of 2026, representing a net income margin of 13.6%, compared to RMB77.2 million, or a net income margin of 2.3%, in the same quarter of 2025.
Non-GAAP net income
was RMB488.7 million (US$72.0 million) in the second quarter of 2026, representing a non-GAAP net income margin of 14.3%, compared to RMB629.8 million, or a non-GAAP net income margin of 18.9%, in the same quarter of 2025.
Basic net income per ordinary share
was RMB2.44 (US$0.36) in the second quarter of 2026, compared to RMB0.36 in the same quarter of 2025.
Diluted net income per ordinary share
was RMB2.42 (US$0.36) in the second quarter of 2026, compared to RMB0.35 in the same quarter of 2025.
Non-GAAP basic net income per ordinary share
was RMB2.57 (US$0.38) in the second quarter of 2026, compared to RMB3.35 in the same quarter of 2025.
Non-GAAP diluted net income per ordinary share
was RMB2.54 (US$0.37) in the second quarter of 2026, compared to RMB3.30 in the same quarter of 2025.
Cash and cash equivalents
, restricted cash, and time deposits
were RMB6,795.5 million (US$1,001.5 million) as of June 30, 2026, compared to RMB7,892.4 million as of December 31, 2025.
Key Operating Data
For the three months ended/ As of
Jun 30, 2025
Sep 30, 2025
Dec 31, 2025
Mar 31, 2026
June 30, 2026
Total teahouses
7,038
7,338
7,453
7,531
7,639
Franchised teahouses
6,799
6,971
6,838
6,741
6,756
Greater China market
6,666
6,836
6,700
6,603
6,616
Overseas markets
133
135
138
138
140
Company-owned teahouses
239
367
615
790
883
Greater China market
164
240
408
554
624
Overseas markets
75
127
207
236
259
Total GMV (RMB in million)
8,103.1
7,929.5
7,322.9
7,917.8
7,660.3
Greater China market
7,867.9
7,629.2
6,951.0
7,491.4
7,156.3
Overseas markets
235.2
300.3
371.9
426.4
504.0
Average monthly GMV per teahouse in Greater China (RMB)
404,352
378,506
337,358
356,080
338,259
Same store GMV growth
(23.0
)%
(27.8
)%
(25.5
)%
(16.0
)%
(16.1
)%
Greater China market
(23.1)%
(27.9)%
(25.5)%
(16.1)%
(16.1)%
Overseas markets
(18.1)%
(23.4)%
(25.5)%
(12.0)%
(15.1)%
Recent Developments
Share Repurchase Program
On May 28, 2026, the Board authorized a share repurchase program (the “Share Repurchase Program”) under which the Company may repurchase up to US$150 million of its Class A ordinary shares in the form of American depositary shares ("ADSs") during a twelve-month period commencing on June 1, 2026.
Pursuant to the Share Repurchase Program, the Company had repurchased approximately 2.57 million ADSs for an aggregate consideration of US$29.5 million on the open market as of August 24, 2026. As of the same date, the remaining unutilized amount under the Share Repurchase Program was approximately US$120.5 million.
Resignation of Board Member
Mr. Yong Zhang has resigned as a member of the Company's board of directors (the “Board”), effective immediately. Mr. Zhang's resignation was for personal reasons. The Company would like to take this opportunity to express its appreciation to Mr. Zhang for his service to the Board in the past years. Following Mr. Yong Zhang's resignation, the Board consists of six directors, including three independent directors.
Key Definitions
GMV
(gross merchandise value) refers to gross merchandise value, a key operating metric that the Company’s management uses to measure and evaluate teahouses’ sales performance, which represents the sales value of product(s) in consumer orders (excluding unfulfilled, canceled or returned consumer orders, and including relevant value-added taxes) before discounts, if any, are applied, including shipping charges paid by consumers for orders placed on its mobile mini program, but excluding those charges paid by consumers for orders placed on other third-party online delivery platforms.
Average monthly GMV per teahouse in Greater China
is calculated by dividing (i) the sum of GMV generated by the monthly fully operational teahouses in Greater China in each calendar month during the specific period by (ii) the sum of the total number of the monthly fully operational teahouses in Greater China in each calendar month during the corresponding period.
Same store GMV growth
refers to the growth rate of GMV generated by same stores in Greater China and/or overseas during that specific period compared to GMV generated by these same stores during the corresponding period in the preceding year. Same stores are defined to be teahouses that (i) have been in operation for at least 13 months, and (ii) without material operational changes in both comparison periods.
Non-GAAP net income.
Calculated by net income excluding share-based compensation expenses.
Non-GAAP basic and diluted net income per share.
Calculated as non-GAAP net income attributable to the Company’s ordinary shareholders divided by weighted average number of basic and diluted shares.
Conference Call
The Company’s management team will hold a conference call at 8:00 A.M. U.S. Eastern Time on Friday, August 28, 2026 (or 8:00 P.M. Hong Kong Time on the same day) to discuss the financial results. Details for the conference call are as follows:
Event Title:
Chagee Holdings Limited Second Quarter 2026 Earnings Conference Call
Registration Link:
https://register-conf.media-server.com/register/BI6caae46008444a9aa57a278859ab6d40
All participants must use the link provided above to complete the online registration process in advance of the conference call. Upon registering, each participant will receive a set of participant dial-in numbers and a unique access PIN, which can be used to join the conference call.
A live and archived webcast of the conference call will be available at the Company’s investor relations website at investor.chagee.com.
About Chagee
Chagee is a leading premium tea drinks brand, serving healthy and delicious freshly-made tea drinks. Founded in 2017, Chagee has transformed traditional tea culture into a modern lifestyle experience, leveraging cutting-edge technology and innovative branding. With its commitment to quality, innovation, and cultural connection, Chagee continues to reshape the global tea industry.
Use of Non-GAAP Financial Measures
The Company considers non-GAAP net income, as well as related margin or per share data, non-GAAP financial measures, as a supplemental measure to review and assess the operating performance. The presentation of this non-GAAP financial measure 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 this non-GAAP financial measure because it is used by the management to evaluate the operating performance and formulate business plans. The Company also believes that the use of this non-GAAP measure facilitates investors’ assessment of the operating performance.
This non-GAAP financial measure is not defined under U.S. GAAP and is not presented in accordance with U.S. GAAP. This non-GAAP financial measure has limitations as an analytical tool. One of the key limitations of using this non-GAAP financial measure is that it does not reflect all items of income and expense that affect the operations. Further, this non-GAAP measure may differ from the non-GAAP information used by other companies, including peer companies, and therefore its comparability may be limited. The Company compensates for these limitations by reconciling this non-GAAP financial measures to the nearest U.S. GAAP performance measure, all of which should be considered when evaluating the performance. The Company encourages you to review the financial information in its entirety and not rely on a single financial measure.
The Company’s non-GAAP financial measure reflects adjustments for share-based compensation expense. The Company believes that the exclusion of share-based compensation expense is appropriate because it eliminates the impact of non-cash expenses that are based upon valuation methodologies and assumptions that vary over time, and the amount of the expense can vary significantly between companies due to factors that are unrelated to their core operating performance and that can be outside of their control. Although the Company excludes share-based compensation expense from the non-GAAP measure, equity compensation has been, and will continue to be, an important part of future compensation strategy and a significant component of future expenses and may increase in future periods.
Exchange Rate Information
This announcement contains translations of certain RMB amounts into U.S. dollars at specified rates solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to U.S. dollars are made at a rate of RMB6.7851 to US$1.00, the exchange rate set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System as of June 30, 2026.
Safe Harbor Statement
This announcement contains forward-looking statements within the meaning of Section 21E of the U.S. Securities Exchange Act of 1934, as amended. These forward-looking statements are made under the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. These statements can be identified by terminology such as “will,” “expects,” “anticipates,” “future,” “intends,” “plans,” “believes,” “estimates,” “potential,” “continue,” “ongoing,” “targets,” “guidance” and similar statements. Chagee may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (the “SEC”), in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Any statements that are not historical facts, including statements about Chagee’s beliefs and expectations, including its beliefs and expectations on overseas development, 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: Chagee’s growth strategies; its future business development, results of operations and financial condition; its ability to retain and attract its customers; its ability to expand into overseas markets as expected; its ability to maintain and enhance the recognition and reputation of its brand; its ability to maintain and improve quality control policies and measures; its ability to establish and maintain relationships with its suppliers and business partners; trends and competition in China’s freshly-made tea drinks industry or China’s food and beverage sector in general; changes in its revenues and certain cost or expense items; the expected growth of China’s freshly-made tea drinks industry or China’s food and beverage sector in general; governmental policies and regulations relating to Chagee’s industry; and general economic and business conditions globally and in China and assumptions underlying or related to any of the foregoing. Further information regarding these and other risks, uncertainties or factors is included in Chagee’s filings with the SEC. All information provided in this press release and in the attachments is as of the date of this press release, and Chagee undertakes no obligation to update any forward-looking statement, except as required under applicable law.
Contact
Investor Relations
Robin Yang, Partner
ICR, LLC
Email:
Chagee.IR@icrinc.com
Phone: +1 (212) 537-5825
Media Relations
Brad Burgess, SVP
ICR, LLC
Email:
Chagee.PR@icrinc.com
____________________________
1
Please refer to the section “Key Definitions” for detailed definitions on certain terms used.
CHAGEE HOLDINGS LIMITED
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(All amounts in thousands, except for share, per share data or otherwise noted)
As of
December 31, 2025
June 30, 2026
RMB
RMB
US$
Assets
Current Assets
Cash and cash equivalents
7,607,270
6,540,279
963,918
Restricted cash
26,156
27,207
4,010
Time deposits
259,000
228,000
33,603
Short-term investments
100,093
1,405,759
207,183
Accounts receivable, net
145,903
89,345
13,168
Inventories
228,009
301,459
44,430
Prepayments and other current assets, net
481,913
552,258
81,393
Amounts due from related parties
2,085
2,476
365
Total current assets
8,850,429
9,146,783
1,348,070
Non-current assets
Long-term investments
2,109
2,253
332
Property and equipment, net
583,670
742,726
109,464
Deferred tax assets, net
402,821
432,281
63,710
Right-of-use assets, net
1,275,805
1,397,766
206,005
Goodwill
97,985
167,780
24,728
Intangible assets
12,078
12,036
1,774
Other non-current assets
238,086
296,782
43,740
Total non-current assets
2,612,554
3,051,624
449,753
Total Assets
11,462,983
12,198,407
1,797,823
Liabilities and shareholders' equity
Current liabilities
Short-term borrowings
-
185,749
27,376
Accounts payable
629,789
605,615
89,257
Contract liabilities, current
293,706
144,787
21,339
Taxes payable
174,746
119,770
17,652
Operating lease liabilities, current
424,363
508,428
74,933
Accrued expenses and other liabilities
1,327,348
1,153,361
169,984
Total current liabilities
2,849,952
2,717,710
400,541
Non-current liabilities
Contract liabilities, non-current
185,996
143,595
21,163
Operating lease liabilities, non-current
849,936
898,130
132,368
Total non-current liabilities
1,035,932
1,041,725
153,531
Total liabilities
3,885,884
3,759,435
554,072
CHAGEE HOLDINGS LIMITED
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(All amounts in thousands, except for share, per share data or otherwise noted)
As of
December 31, 2025
June 30, 2026
RMB
RMB
US$
Shareholders' equity
Class A Ordinary shares
93
94
14
Class B Ordinary shares
49
49
7
Treasury stock
(210,082)
(301,002)
(44,362)
Additional paid-in capital
3,696,445
3,804,618
560,731
Statutory reserve
34,913
53,927
7,948
Retained earnings
3,886,242
4,784,933
705,212
Accumulated other comprehensive losses
(65,858)
(128,598)
(18,953)
Total shareholders' equity of the Company
7,341,802
8,214,021
1,210,597
Non-controlling interests
235,297
224,951
33,154
Total shareholders' equity
7,577,099
8,438,972
1,243,751
Total liabilities and shareholders' equity
11,462,983
12,198,407
1,797,823
CHAGEE HOLDINGS 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,
2025
2026
2025
2026
RMB
RMB
US$
RMB
RMB
US$
Net revenues
Net revenues from franchised teahouses
3,020,668
2,473,964
364,617
6,170,590
5,217,906
769,024
Net revenues from company-owned teahouses
311,213
940,640
138,633
554,002
1,742,699
256,842
Total net revenues
3,331,881
3,414,604
503,250
6,724,592
6,960,605
1,025,866
Cost of materials, storage and logistics
(1,536,787)
(1,571,199)
(231,566)
(3,127,072)
(3,145,691)
(463,617)
Company-owned teahouse operating costs
(184,132)
(566,762)
(83,530)
(341,175)
(1,063,978)
(156,811)
Other operating costs
(173,723)
(115,829)
(17,071)
(346,181)
(274,794)
(40,500)
Sales and marketing expenses
(385,040)
(301,546)
(44,442)
(684,363)
(607,748)
(89,571)
General and administrative expenses
(944,585)
(334,537)
(49,305)
(1,297,411)
(796,505)
(117,390)
Total operating expenses
(3,224,267
)
(2,889,873
)
(425,914
)
(5,796,202
)
(5,888,716
)
(867,889
)
Income from operations
107,614
524,731
77,336
928,390
1,071,889
157,977
Financial income, net
50,830
3,093
456
66,524
2,027
299
Others, net
45,197
53,017
7,814
44,790
74,858
11,033
Income before income tax
203,641
580,841
85,606
1,039,704
1,148,774
169,309
Income tax expenses
(126,403)
(116,072)
(17,107)
(285,149)
(236,333)
(34,831)
Net income
77,238
464,769
68,499
754,555
912,441
134,478
Add: Net (income)/losses attributable to non-controlling interests
(7,697)
2,491
367
(6,156)
5,147
759
Net income attributable to the Company
69,541
467,260
68,866
748,399
917,588
135,237
Accretion of convertible redeemable preferred shares to redemption value
(3,843)
-
-
(20,082)
-
-
Cumulative undeclared dividends on convertible redeemable preferred shares
(2,944)
-
-
(15,702)
-
-
Net income attributable to ordinary shareholders of the Company
62,754
467,260
68,866
712,615
917,588
135,237
Weighted average number of ordinary shares used in computing net income per share, basic and diluted
− Basic
168,594,146
191,363,658
191,363,658
133,861,975
191,232,930
191,232,930
− Diluted
171,130,715
193,037,349
193,037,349
135,130,260
*
192,600,225
192,600,225
Net income per ordinary share
− Basic
0.36
2.44
0.36
4.12
4.80
0.71
− Diluted
0.35
2.42
0.36
4.08
*
4.76
0.70
CHAGEE HOLDINGS LIMITED
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(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,
2025
2026
2025
2026
RMB
RMB
US$
RMB
RMB
US$
Net cash provided by operating activities
611,127
358,453
52,829
971,159
551,773
81,321
Net cash used in investing activities
(116,825)
(998,432)
(147,151)
(309,304)
(1,673,828)
(246,692)
Net cash provided by financing activities
3,036,205
90,978
13,408
3,238,377
117,880
17,373
Effect of exchange rate changes on cash and cash equivalents, restricted cash
(36,102)
(29,805)
(4,391)
(41,122)
(61,765)
(9,102)
Net increase/(decrease) in cash and cash equivalents and restricted cash
3,494,405
(578,806)
(85,305)
3,859,110
(1,065,940)
(157,100)
Cash and cash equivalents, restricted cash at the beginning of the period
5,133,386
7,146,292
1,053,233
4,768,681
7,633,426
1,125,028
Cash and cash equivalents, restricted cash at the end of the period
8,627,791
6,567,486
967,928
8,627,791
6,567,486
967,928
CHAGEE HOLDINGS LIMITED
RECONCILIATION OF NON-GAAP MEASURES TO THE MOST DIRECTLY COMPARABLE GAAP MEASURES
(Unaudited, 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,
2025
2026
2025
2026
RMB
RMB
US$
RMB
RMB
US$
A.
Non-GAAP net income
Net income
77,238
464,769
68,499
754,555
912,441
134,478
Net income margin
2.3%
13.6%
13.6%
11.2%
13.1%
13.1%
Adjusted for: Share-based compensation expenses
#
552,529
23,905
3,523
552,529
82,921
12,221
Share-based compensation expenses over net revenue ratio
16.6%
0.7%
0.7%
8.2%
1.2%
1.2%
Non-GAAP net income
629,767
488,674
72,022
1,307,084
995,362
146,699
Non-GAAP net income margin
18.9%
14.3%
14.3%
19.4%
14.3%
14.3%
B.
Non-GAAP net income per ordinary share
Weighted average number of ordinary shares used in computing net income per share, basic and diluted:
− Basic
168,594,146
191,363,658
191,363,658
133,861,975
191,232,930
191,232,930
− Diluted
171,130,715
193,037,349
193,037,349
135,130,260
*
192,600,225
192,600,225
Net income per ordinary share
− Basic
0.36
2.44
0.36
4.12
4.80
0.71
− Diluted
0.35
2.42
0.36
4.08
*
4.76
0.70
Adjusted for: Share-based compensation expenses per ordinary share
− Basic
2.99
0.13
0.02
3.12
0.43
0.06
− Diluted
2.95
0.12
0.01
3.09
0.43
0.06
Non-GAAP net income per ordinary share:
− Basic
3.35
2.57
0.38
7.24
5.23
0.77
− Diluted
3.30
2.54
0.37
7.17
*
5.19
0.76
* In preparing this unaudited condensed consolidated financial statements on Form 6-K, the Company identified a calculation error in the weighted-average number of ordinary shares used in computing diluted net income per share and corresponding diluted net income per ordinary share (“Diluted EPS”) as well as non-GAAP Diluted EPS for the six months ended June 30, 2025, as presented in the previously furnished Form 6-K for Second Quarter 2025. The error was limited solely to the computation of the cumulative six-month weighted-average number of ordinary shares used in computing Diluted EPS, and did not impact Diluted EPS for any individual three-month periods or any other reported amounts.
#
The components of the Company’s share-based compensation expenses are as follows (all amounts in thousands):
For the three months ended June 30,
For the six months ended June 30,
2025
2026
2025
2026
RMB
RMB
US$
RMB
RMB
US$
Other operating costs
(15,799)
(565)
(83)
(15,799)
(5,836)
(860)
Sales and marketing expenses
(31,131)
(480)
(71)
(31,131)
(2,102)
(310)
General and administrative expenses
(505,599)
(22,860)
(3,369)
(505,599)
(74,983)
(11,051)
There were no tax effects of share-based compensation expenses adjustments.
决策记录链 · 只追加
每次领取产生一条记录,重新决策追加一条并以 supersedes 指向被替代的记录(ADR 0014)。
这条决策早于决策账本(2026-10-08 起逐条追加),没有追加记录。