AiHuiShou International Co Ltd(NYSE:RERE)

Aihuishou is a bidding-based C2B platform for recycling and selling second-hand electronic items such as mobile phones.
Website: https://www.aihuishou.com/
Founded: 2011
CEO / Co-Founder: Xuefeng Chen Kerry
Sector: Retail Trade
Industry: Electronic Shopping
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-11-20 | 2025-08-20 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2024-03-12 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2023-03-13 | 2022-12-31 | 2022-11-22 | 2022-08-24 | 2022-05-24 | 2022-03-10 | 2021-12-31 | 2021-11-18 | 2021-08-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net revenues | |||||||||||||||||||||
net product revenues | 4,726,335,000 | 4,558,695,000 | 4,263,679,000 | 4,460,603,000 | 3,672,239,000 | 3,401,755,000 | 3,309,819,000 | 3,522,474,000 | 3,522,474,000 | 2,923,970,000 | 2,636,676,000 | 2,575,178,000 | 2,687,917,000 | 2,687,917,000 | 2,225,690,000 | 1,854,133,000 | 1,908,932,000 | 2,075,955,000 | 2,075,955,000 | 1,664,972,000 | 1,603,419,000 |
net service revenues | 422,820,000 | 432,770,000 | 389,766,000 | 388,720,000 | 378,999,000 | 374,948,000 | 341,317,000 | 351,098,000 | 351,098,000 | 332,787,000 | 326,983,000 | 296,616,000 | 293,256,000 | 293,256,000 | 310,338,000 | 291,586,000 | 297,572,000 | 359,873,000 | 359,873,000 | 297,328,000 | 264,297,000 |
operating (expenses) income | |||||||||||||||||||||
merchandise costs | -4,094,190,000 | -3,957,556,000 | -3,615,916,000 | -3,905,118,000 | -3,242,843,000 | -2,990,642,000 | -2,947,815,000 | -3,149,968,000 | -3,149,968,000 | -2,611,018,000 | -2,325,763,000 | -2,252,121,000 | -2,370,546,000 | -2,370,546,000 | -1,932,211,000 | -1,653,834,000 | -1,640,022,000 | -1,800,488,000 | -1,800,488,000 | -1,443,851,000 | -1,395,358,000 |
fulfillment expenses | -437,102,000 | -413,628,000 | -427,849,000 | -396,948,000 | -347,270,000 | -328,287,000 | -309,768,000 | -301,081,000 | -301,081,000 | -287,704,000 | -268,823,000 | -266,386,000 | -274,927,000 | -274,927,000 | -277,147,000 | -275,201,000 | -296,220,000 | -290,128,000 | -290,128,000 | -273,394,000 | -275,525,000 |
selling and marketing expenses | -363,891,000 | -406,870,000 | -418,858,000 | -376,421,000 | -315,293,000 | -353,977,000 | -321,337,000 | -317,025,000 | -317,025,000 | -299,491,000 | -335,303,000 | -299,041,000 | -594,027,000 | -594,027,000 | -340,826,000 | -293,405,000 | -307,794,000 | -368,767,000 | -368,767,000 | -299,007,000 | -316,295,000 |
general and administrative expenses | -74,147,000 | -77,521,000 | -63,374,000 | -91,111,000 | -69,302,000 | -72,544,000 | -73,825,000 | -62,187,000 | -62,187,000 | -69,826,000 | -57,528,000 | -76,440,000 | -76,605,000 | -76,605,000 | -63,631,000 | -45,227,000 | -44,958,000 | -51,898,000 | -51,898,000 | -42,043,000 | -310,280,000 |
technology and content expenses | -63,823,000 | -62,467,000 | -55,004,000 | -56,973,000 | -53,396,000 | -49,812,000 | -50,183,000 | -63,774,000 | -63,774,000 | -39,430,000 | -45,042,000 | -47,433,000 | -54,456,000 | -54,456,000 | -50,091,000 | -59,726,000 | -63,539,000 | -61,962,000 | -61,962,000 | -65,196,000 | -81,903,000 |
other operating income | 4,776,000 | 17,646,000 | 244,000 | 30,352,000 | 1,751,000 | 12,925,000 | 8,406,000 | 3,752,000 | 3,752,000 | 22,640,000 | 7,836,000 | 2,036,000 | -1,305,000 | -1,305,000 | 17,855,000 | 13,447,000 | 11,241,000 | 11,523,000 | 11,523,000 | 10,697,000 | 4,369,000 |
income from operations | 120,778,000 | 91,069,000 | 72,688,000 | 53,104,000 | 24,885,000 | -5,634,000 | -43,386,000 | -16,711,000 | -16,711,000 | -28,072,000 | -60,964,000 | -67,591,000 | -2,210,619,000 | -2,210,619,000 | -110,023,000 | -168,227,000 | -134,788,000 | -125,892,000 | -125,892,000 | -150,494,000 | -507,276,000 |
yoy | 385.34% | -1716.42% | -267.54% | -417.78% | -248.91% | -79.93% | -28.83% | -75.28% | -99.24% | -98.73% | -44.59% | -59.82% | 1540.07% | 1655.96% | -12.61% | 11.78% | -73.43% | ||||
qoq | 32.62% | 25.29% | 36.88% | 113.40% | -541.69% | -87.01% | 159.63% | 0.00% | -40.47% | -53.95% | -9.80% | -96.94% | 0.00% | 1909.23% | -34.60% | 24.81% | 7.07% | 0.00% | -16.35% | -70.33% | |
interest expense | -1,258,000 | -1,743,000 | -1,885,000 | -2,684,000 | -3,615,000 | -4,739,000 | -3,978,000 | -1,558,000 | -1,558,000 | -2,186,000 | -2,501,000 | -811,000 | -1,078,000 | -1,078,000 | -1,566,000 | -2,516,000 | -1,003,000 | -1,785,000 | -1,785,000 | -2,928,000 | -5,513,000 |
interest income | 5,921,000 | 5,580,000 | 8,374,000 | 6,250,000 | 8,686,000 | 5,332,000 | 6,593,000 | 13,217,000 | 13,217,000 | 11,083,000 | 5,623,000 | 7,952,000 | 2,961,000 | 2,961,000 | 11,042,000 | 2,053,000 | 1,724,000 | 2,086,000 | 2,086,000 | 1,851,000 | 1,013,000 |
other income | -281,000 | 4,770,000 | -6,487,000 | 49,000 | 47,000 | 85,000 | -41,437,000 | 832,000 | 832,000 | -4,428,000 | -1,721,000 | -13,678,000 | -13,678,000 | 58,353,000 | 32,739,000 | -38,623,000 | -53,301,000 | 6,882,000 | -4,862,000 | ||
income before income taxes and share of loss in equity method investments | 125,160,000 | 99,676,000 | 72,690,000 | -14,290,250 | 30,003,000 | ||||||||||||||||
income tax benefits | -16,883,000 | -17,312,000 | -6,270,000 | 32,341,000 | 5,949,000 | 8,540,000 | 10,047,000 | 8,923,000 | 8,923,000 | 10,047,000 | 11,700,000 | 11,860,000 | 71,476,000 | 71,476,000 | 13,318,000 | 13,876,000 | 13,113,000 | 82,103,000 | 82,103,000 | 22,841,000 | 19,460,000 |
share of loss in equity method investments | -17,460,000 | -10,028,000 | -23,620,000 | -11,636,000 | -18,069,000 | -14,257,000 | -20,702,000 | -1,925,000 | -1,925,000 | -30,632,000 | -16,978,000 | -839,000 | -307,000 | -1,775,000 | -6,847,000 | ||||||
net income | 90,817,000 | 72,336,000 | 42,800,000 | 77,424,000 | 17,883,000 | -10,673,000 | -92,863,000 | 2,778,000 | 2,778,000 | -44,188,000 | -64,841,000 | -49,999,000 | -2,151,245,000 | -2,151,245,000 | -30,090,000 | -125,250,000 | -161,352,000 | -103,636,000 | -103,636,000 | -121,687,000 | -505,685,000 |
yoy | 407.84% | -777.75% | -146.09% | 2687.04% | 543.74% | -75.85% | 43.22% | -105.56% | -100.13% | -97.95% | 115.49% | -60.08% | 1233.26% | 1975.77% | -70.97% | 2.93% | -68.09% | ||||
qoq | 25.55% | 69.01% | -44.72% | 332.95% | -267.55% | -88.51% | -3442.80% | 0.00% | -106.29% | -31.85% | 29.68% | -97.68% | 0.00% | 7049.37% | -75.98% | -22.37% | 55.69% | 0.00% | -14.83% | -75.94% | |
net income per ordinary share: | |||||||||||||||||||||
basic | 560 | 450 | 270 | -132.5 | 110 | -580 | 20 | ||||||||||||||
diluted | 560 | 440 | 260 | -132.5 | 110 | -580 | 20 | ||||||||||||||
weighted-average number of shares used in calculating net income per ordinary share | |||||||||||||||||||||
basic | 161,397,323,000 | 161,486,547,000 | 161,373,633,000 | 161,405,774,000 | 166,616,018,000 | 161,480,251,000 | 160,765,588,000 | 161,338,983,000 | 162,923,637,000 | 163,827,229,000 | 162,569,309,000 | 162,297,853,000 | 161,498,812,000 | 162,576,959,000 | 163,367,269,000 | 162,659,593,000 | 37,552,443,000 | ||||
diluted | 162,686,691,000 | 162,572,624,000 | 162,568,603,000 | 164,258,720,000 | 166,616,018,000 | 161,480,251,000 | 160,765,588,000 | 161,338,983,000 | 162,923,637,000 | 163,827,229,000 | 162,569,309,000 | 162,297,853,000 | 161,498,812,000 | 162,576,959,000 | 163,367,269,000 | 162,659,593,000 | 37,552,443,000 | ||||
foreign currency translation adjustments | 892,000 | -5,742,000 | -999,000 | 7,190,356 | -7,093,000 | -330,000 | 240,000 | -7,014,000 | -15,888,117 | -5,676,000 | 32,103,000 | -10,530,000 | 8,751,000 | 38,752,970 | -28,397,000 | -10,885,000 | 499,000 | 1,390,000 | -846,761 | -1,303,000 | 2,427,000 |
total comprehensive income | 91,709,000 | 66,594,000 | 41,801,000 | -23,209,000 | 10,790,000 | ||||||||||||||||
loss before income taxes and share of loss in equity method investments | -4,956,000 | -82,208,000 | -4,220,000 | -4,220,000 | -23,603,000 | -59,563,000 | |||||||||||||||
net loss per ordinary share: | |||||||||||||||||||||
basic | -60 | -247.5 | -270 | -400 | -310 | -13,230 | -485 | -190 | -780 | -990 | -630 | -4,152.5 | -750 | -13,470 | |||||||
diluted | -60 | -247.5 | -270 | -400 | -310 | -13,230 | -485 | -190 | -780 | -990 | -630 | -4,152.5 | -750 | -13,470 | |||||||
weighted-average number of shares used in calculating net loss income per ordinary share | |||||||||||||||||||||
basic | 161,397,323,000 | 161,486,547,000 | 161,373,633,000 | 161,405,774,000 | 166,616,018,000 | 161,480,251,000 | 160,765,588,000 | 161,338,983,000 | 162,923,637,000 | 163,827,229,000 | 162,569,309,000 | 162,297,853,000 | 161,498,812,000 | 162,576,959,000 | 163,367,269,000 | 162,659,593,000 | 37,552,443,000 | ||||
diluted | 162,686,691,000 | 162,572,624,000 | 162,568,603,000 | 164,258,720,000 | 166,616,018,000 | 161,480,251,000 | 160,765,588,000 | 161,338,983,000 | 162,923,637,000 | 163,827,229,000 | 162,569,309,000 | 162,297,853,000 | 161,498,812,000 | 162,576,959,000 | 163,367,269,000 | 162,659,593,000 | 37,552,443,000 | ||||
total comprehensive loss | -11,003,000 | -92,623,000 | -4,236,000 | 142,983,633 | -49,864,000 | -32,738,000 | -60,529,000 | -2,142,494,000 | 352,977,033 | -58,487,000 | -136,135,000 | -160,853,000 | -102,246,000 | 711,247,692 | -122,990,000 | -503,258,000 | |||||
goodwill impairment loss | -1,819,926,000 | ||||||||||||||||||||
weighted-average number of shares used in calculating net loss per ordinary share | |||||||||||||||||||||
basic | 161,397,323,000 | 161,486,547,000 | 161,373,633,000 | 161,405,774,000 | 166,616,018,000 | 161,480,251,000 | 160,765,588,000 | 161,338,983,000 | 162,923,637,000 | 163,827,229,000 | 162,569,309,000 | 162,297,853,000 | 161,498,812,000 | 162,576,959,000 | 163,367,269,000 | 162,659,593,000 | 37,552,443,000 | ||||
diluted | 162,686,691,000 | 162,572,624,000 | 162,568,603,000 | 164,258,720,000 | 166,616,018,000 | 161,480,251,000 | 160,765,588,000 | 161,338,983,000 | 162,923,637,000 | 163,827,229,000 | 162,569,309,000 | 162,297,853,000 | 161,498,812,000 | 162,576,959,000 | 163,367,269,000 | 162,659,593,000 | 37,552,443,000 | ||||
other loss | -570,000 | -53,301,000 | |||||||||||||||||||
income before income taxes | -61,020,000 | -2,222,414,000 | -2,222,414,000 | -42,194,000 | -135,951,000 | -172,690,000 | -178,892,000 | -178,892,000 | -144,689,000 | -525,880,000 | |||||||||||
accretion of convertible redeemable preferred shares | |||||||||||||||||||||
net loss attributable to ordinary shareholders of the company | -2,151,245,000 | -2,151,245,000 | -30,090,000 | -125,250,000 | -161,352,000 | -103,636,000 | -103,636,000 | -121,687,000 | -505,685,000 | ||||||||||||
total comprehensive loss attributable to ordinary shareholders | -2,142,494,000 | 352,977,033 | -58,487,000 | -136,135,000 | -160,853,000 | -102,246,000 | 1,219,366,065 | -122,990,000 | -503,258,000 | ||||||||||||
operating expenses | |||||||||||||||||||||
total operating expenses | -1,835,958,000 | -2,663,906,000 | -2,327,393,000 | -2,352,533,000 | -2,573,243,000 | -2,573,243,000 | -2,123,491,000 | -2,379,361,000 | |||||||||||||
share of gain in equity method investments | -1,541,000 | -1,214,000 | -3,175,000 | ||||||||||||||||||
fair value change in warrant liabilities | -9,242,000 | ||||||||||||||||||||
share of income in equity method investments | 71,000 | 161,000 | 735,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-11-20 | 2025-09-30 | 2025-08-20 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2024-03-12 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2023-03-13 | 2022-12-31 | 2022-11-22 | 2022-09-30 | 2022-08-24 | 2022-06-30 | 2022-05-24 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-08-17 | 2021-06-30 | 2019-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||
cash and cash equivalents | 1,627,654,000 | 1,627,654,000 | 1,299,051,000 | 1,299,051,000 | 1,809,162,000 | 1,970,183,000 | 1,347,338,000 | 1,642,998,000 | 1,609,942,000 | 1,978,696,000 | 1,978,696,000 | 1,432,166,000 | 1,492,949,000 | 1,565,659,000 | 1,703,626,000 | 1,703,626,000 | 1,270,326,000 | 1,270,326,000 | 1,215,953,000 | 1,215,953,000 | 1,126,509,000 | 1,126,509,000 | 45,520,000 | 1,895,666,000 | 2,785,542,000 | 2,785,542,000 | 410,783,000 |
restricted cash | 6,668,000 | 6,668,000 | 104,199,000 | 104,199,000 | 100,000,000 | 132,000,000 | 132,000,000 | 232,000,000 | 232,000,000 | 210,000,000 | 210,000,000 | 212,000,000 | 210,000,000 | ||||||||||||||
short-term investments | 546,685,000 | 546,685,000 | 625,705,000 | 625,705,000 | 577,892,000 | 583,764,000 | 630,123,000 | 637,721,000 | 472,674,000 | 410,547,000 | 410,547,000 | 348,061,000 | 599,009,000 | 644,280,000 | 782,230,000 | 782,230,000 | 1,013,094,000 | 1,013,094,000 | 1,030,682,000 | 1,030,682,000 | 880,000,000 | 880,000,000 | 380,163,000 | 50,000,000 | 50,000,000 | ||
amount due from related parties | 244,445,000 | 244,445,000 | 406,434,000 | 406,434,000 | 253,313,000 | 117,161,000 | 218,771,000 | 179,711,000 | 139,638,000 | 89,592,000 | 89,592,000 | 233,820,000 | 168,008,000 | 102,618,000 | 115,501,000 | 115,501,000 | 125,673,000 | 125,673,000 | 139,043,000 | 139,043,000 | 304,907,000 | 304,907,000 | 324,893,000 | 305,441,000 | 305,441,000 | ||
inventories | 698,834,000 | 698,834,000 | 814,105,000 | 814,105,000 | 736,219,000 | 535,070,000 | 678,026,000 | 660,029,000 | 847,727,000 | 1,017,155,000 | 1,017,155,000 | 672,394,000 | 735,407,000 | 583,398,000 | 433,467,000 | 433,467,000 | 454,078,000 | 454,078,000 | 673,444,000 | 673,444,000 | 667,833,000 | 667,833,000 | 500,479,000 | 352,326,000 | 352,326,000 | ||
funds receivable from third party payment service providers | 356,054,000 | 356,054,000 | 319,749,000 | 319,749,000 | 294,269,000 | 233,133,000 | 241,047,000 | 255,973,000 | 285,303,000 | 253,107,000 | 253,107,000 | 321,499,000 | 241,178,000 | 292,780,000 | 316,277,000 | 316,277,000 | 389,242,000 | 389,242,000 | 347,468,000 | 347,468,000 | 412,958,000 | 412,958,000 | 262,122,000 | 191,221,000 | 191,221,000 | ||
prepayments and other receivables | 903,655,000 | 903,655,000 | 734,706,000 | 734,706,000 | 699,052,000 | 598,045,000 | 754,617,000 | 600,511,000 | 633,780,000 | 567,622,000 | 567,622,000 | 601,794,000 | 468,035,000 | 608,165,000 | 539,077,000 | 539,077,000 | 690,421,000 | 690,421,000 | 697,237,000 | 697,237,000 | 776,980,000 | 776,980,000 | 47,524,000 | 823,080,000 | 562,352,000 | 562,352,000 | |
total current assets | 4,383,995,000 | 4,383,995,000 | 4,303,949,000 | 4,303,949,000 | 4,469,907,000 | 4,169,356,000 | 4,001,922,000 | 4,208,943,000 | 4,221,064,000 | 4,526,719,000 | 4,526,719,000 | 3,821,734,000 | 3,914,586,000 | 3,796,900,000 | 3,890,178,000 | 3,890,178,000 | 3,942,834,000 | 3,942,834,000 | 4,103,827,000 | 4,103,827,000 | 4,169,187,000 | 4,169,187,000 | 115,359,000 | 4,186,403,000 | 4,246,882,000 | 4,246,882,000 | 1,094,908,000 |
non-current assets: | |||||||||||||||||||||||||||
long-term investments | 514,256,000 | 514,256,000 | 526,298,000 | 526,298,000 | 523,326,000 | 556,136,000 | 558,221,000 | 554,478,000 | 482,003,000 | 467,095,000 | 467,095,000 | 469,233,000 | 485,372,000 | 493,334,000 | 219,583,000 | 219,583,000 | 229,670,000 | 229,670,000 | 234,457,000 | 234,457,000 | 237,746,000 | 237,746,000 | 23,694,000 | 205,260,000 | |||
property and equipment | 229,671,000 | 229,671,000 | 197,185,000 | 197,185,000 | 177,397,000 | 159,236,000 | 145,652,000 | 150,095,000 | 148,223,000 | 148,223,000 | 131,015,000 | 121,039,000 | 111,838,000 | 118,600,000 | 118,600,000 | 118,340,000 | 118,340,000 | 115,467,000 | 115,467,000 | 102,149,000 | 102,149,000 | 85,858,000 | 78,265,000 | 78,265,000 | |||
intangible assets | 11,432,000 | 11,432,000 | 12,211,000 | 12,211,000 | 30,124,000 | 56,603,000 | 100,496,000 | 146,889,000 | 203,737,000 | 270,631,000 | 270,631,000 | 337,525,000 | 404,420,000 | 474,535,000 | 544,650,000 | 544,650,000 | 832,634,000 | 832,634,000 | 913,693,000 | 913,693,000 | 994,752,000 | 994,752,000 | 1,159,876,000 | 1,241,364,000 | 1,241,364,000 | 1,682,963,000 | |
other non-current assets | 158,551,000 | 158,551,000 | 160,664,000 | 160,664,000 | 154,955,000 | 152,094,000 | 149,115,000 | 67,070,000 | 74,430,000 | 80,411,000 | 80,411,000 | 77,215,000 | 82,496,000 | 87,638,000 | 95,744,000 | 95,744,000 | 103,352,000 | 103,352,000 | 91,234,000 | 91,234,000 | 105,118,000 | 105,118,000 | 16,670,000 | 98,271,000 | 98,115,000 | 98,115,000 | |
total non-current assets | 913,910,000 | 913,910,000 | 896,358,000 | 896,358,000 | 885,802,000 | 921,365,000 | 967,068,000 | 914,089,000 | 950,265,000 | 966,360,000 | 966,360,000 | 1,014,988,000 | 1,093,327,000 | 1,167,345,000 | 1,158,577,000 | 1,158,577,000 | 3,103,922,000 | 3,103,922,000 | 3,174,777,000 | 3,174,777,000 | 3,243,180,000 | 3,243,180,000 | 6,337,737,000 | 3,398,911,000 | 3,335,271,000 | 3,335,271,000 | 3,690,539,000 |
total assets | 5,297,905,000 | 5,297,905,000 | 5,200,307,000 | 5,200,307,000 | 5,355,709,000 | 5,090,721,000 | 4,968,990,000 | 5,123,032,000 | 5,171,329,000 | 5,493,079,000 | 5,493,079,000 | 4,836,722,000 | 5,007,913,000 | 4,964,245,000 | 5,048,755,000 | 5,048,755,000 | 7,046,756,000 | 7,046,756,000 | 7,278,604,000 | 7,278,604,000 | 7,412,367,000 | 7,412,367,000 | 6,453,096,000 | 7,585,314,000 | 7,582,153,000 | 7,582,153,000 | 4,785,447,000 |
liabilities and shareholders' equity | |||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||
short-term borrowings | 149,800,000 | 149,800,000 | 171,000,000 | 171,000,000 | 281,000,000 | 225,000,000 | 307,291,000 | 465,401,000 | 560,401,000 | 349,931,000 | 349,931,000 | 199,981,000 | 278,983,000 | 318,983,000 | 123,983,000 | 123,983,000 | 75,744,000 | 75,744,000 | 146,370,000 | 146,370,000 | 154,364,000 | 154,364,000 | 30,300,000 | 141,957,000 | 209,205,000 | 209,205,000 | |
accounts payable | 146,268,000 | 146,268,000 | 139,976,000 | 139,976,000 | 152,492,000 | 171,356,000 | 105,314,000 | 73,153,000 | 133,793,000 | 532,293,000 | 532,293,000 | 116,532,000 | 70,364,000 | 84,552,000 | 73,335,000 | 73,335,000 | 56,771,000 | 56,771,000 | 66,894,000 | 66,894,000 | 74,974,000 | 74,974,000 | 49,142,000 | 48,317,000 | 48,317,000 | ||
contract liabilities | 79,139,000 | 79,139,000 | 104,222,000 | 104,222,000 | 228,264,000 | 98,834,000 | 81,571,000 | 176,458,000 | 86,997,000 | 119,715,000 | 119,715,000 | 158,086,000 | 257,670,000 | 89,584,000 | 195,369,000 | 195,369,000 | 148,953,000 | 148,953,000 | 304,867,000 | 304,867,000 | 258,784,000 | 258,784,000 | |||||
accrued expenses and other current liabilities | 648,487,000 | 648,487,000 | 584,931,000 | 584,931,000 | 563,403,000 | 522,378,000 | 478,145,000 | 435,544,000 | 448,126,000 | 465,123,000 | 465,123,000 | 343,795,000 | 320,933,000 | 390,046,000 | 449,489,000 | 449,489,000 | 407,150,000 | 407,150,000 | 387,508,000 | 387,508,000 | 368,817,000 | 368,817,000 | 2,337,000 | 435,328,000 | 394,331,000 | 394,331,000 | |
accrued payroll and welfare | 189,921,000 | 189,921,000 | 184,837,000 | 184,837,000 | 167,358,000 | 179,693,000 | 148,945,000 | 125,315,000 | 105,622,000 | 146,371,000 | 146,371,000 | 142,605,000 | 119,171,000 | 93,814,000 | 132,468,000 | 132,468,000 | 127,402,000 | 127,402,000 | 79,654,000 | 79,654,000 | 75,249,000 | 75,249,000 | 114,659,000 | 107,319,000 | 107,319,000 | ||
amount due to related parties | 116,418,000 | 116,418,000 | 146,858,000 | 146,858,000 | 139,786,000 | 109,730,000 | 116,255,000 | 132,845,000 | 85,327,000 | 78,032,000 | 78,032,000 | 36,069,000 | 73,647,000 | 38,016,000 | 47,604,000 | 47,604,000 | 36,567,000 | 36,567,000 | 53,440,000 | 53,440,000 | 65,787,000 | 65,787,000 | 33,568,000 | 45,067,000 | 45,067,000 | ||
total current liabilities | 1,330,033,000 | 1,330,033,000 | 1,331,824,000 | 1,331,824,000 | 1,532,303,000 | 1,306,991,000 | 1,237,521,000 | 1,408,716,000 | 1,420,266,000 | 1,691,465,000 | 1,691,465,000 | 997,068,000 | 1,120,768,000 | 1,014,995,000 | 1,022,248,000 | 1,022,248,000 | 852,587,000 | 852,587,000 | 1,038,733,000 | 1,038,733,000 | 997,975,000 | 997,975,000 | 32,637,000 | 774,654,000 | 804,239,000 | 804,239,000 | 755,093,000 |
non-current liabilities: | |||||||||||||||||||||||||||
operating lease liabilities, non-current | 76,986,000 | 76,986,000 | 73,209,000 | 73,209,000 | 76,383,000 | 79,934,000 | 80,366,000 | 14,942,000 | 17,785,000 | 22,495,000 | 22,495,000 | 19,926,000 | 17,857,000 | 23,682,000 | 33,523,000 | 33,523,000 | 38,769,000 | 38,769,000 | 37,109,000 | 37,109,000 | 35,511,000 | 35,511,000 | |||||
deferred tax liabilities | 2,469,000 | 2,469,000 | 2,585,000 | 2,585,000 | 5,272,000 | 9,244,000 | 42,099,000 | 49,071,000 | 57,611,000 | 67,658,000 | 67,658,000 | 77,705,000 | 87,753,000 | 99,452,000 | 111,312,000 | 111,312,000 | 182,788,000 | 182,788,000 | 196,106,000 | 196,106,000 | 210,025,000 | 210,025,000 | 327,500,000 | 350,341,000 | 350,341,000 | ||
total non-current liabilities | 79,455,000 | 79,455,000 | 75,794,000 | 75,794,000 | 81,655,000 | 89,178,000 | 122,465,000 | 64,013,000 | 75,396,000 | 90,153,000 | 90,153,000 | 97,631,000 | 105,610,000 | 123,134,000 | 144,835,000 | 144,835,000 | 221,557,000 | 221,557,000 | 233,215,000 | 233,215,000 | 245,536,000 | 245,536,000 | 333,477,000 | 383,994,000 | 383,994,000 | 389,280,000 | |
total liabilities | 1,409,488,000 | 1,409,488,000 | 1,407,618,000 | 1,407,618,000 | 1,613,958,000 | 1,396,169,000 | 1,359,986,000 | 1,472,729,000 | 1,495,662,000 | 1,781,618,000 | 1,781,618,000 | 1,094,699,000 | 1,226,378,000 | 1,138,129,000 | 1,167,083,000 | 1,167,083,000 | 1,074,144,000 | 1,074,144,000 | 1,271,948,000 | 1,271,948,000 | 1,243,511,000 | 1,243,511,000 | 32,637,000 | 1,108,131,000 | 1,188,233,000 | 1,188,233,000 | 1,144,373,000 |
total shareholders' equity | 3,888,417,000 | 3,888,417,000 | 3,792,689,000 | 3,792,689,000 | 3,741,751,000 | 3,609,004,000 | 3,650,303,000 | 3,675,667,000 | 3,711,461,000 | 3,742,023,000 | 3,781,535,000 | 3,826,116,000 | 3,881,672,000 | 5,972,612,000 | 5,972,612,000 | 6,006,656,000 | 6,006,656,000 | 6,168,856,000 | 6,168,856,000 | -3,439,004,000 | |||||||
total liabilities and shareholders' equity | 5,297,905,000 | 5,297,905,000 | 5,200,307,000 | 5,200,307,000 | 5,355,709,000 | 4,968,990,000 | 5,123,032,000 | 5,171,329,000 | 5,493,079,000 | 4,836,722,000 | 5,007,913,000 | 4,964,245,000 | 5,048,755,000 | 7,046,756,000 | 7,046,756,000 | 7,278,604,000 | 7,278,604,000 | 7,412,367,000 | 7,412,367,000 | ||||||||
property, plant and equipment | 156,532,000 | ||||||||||||||||||||||||||
liabilities and shareholders’ equity | |||||||||||||||||||||||||||
amount due from related parties, net, non-current | 40,000,000 | 180,000,000 | 180,000,000 | ||||||||||||||||||||||||
goodwill | 1,819,926,000 | 1,819,926,000 | 1,819,926,000 | 1,819,926,000 | 1,803,415,000 | 1,803,415,000 | 1,803,415,000 | 1,803,415,000 | 1,803,415,000 | 1,803,415,000 | |||||||||||||||||
amounts due from related parties | 22,315,000 | ||||||||||||||||||||||||||
investments in subsidiaries’ and vie’s subsidiaries | 6,297,373,000 | ||||||||||||||||||||||||||
liabilities | |||||||||||||||||||||||||||
long-term borrowings | 5,977,000 | 14,066,000 | 14,066,000 | ||||||||||||||||||||||||
convertible redeemable preferred shares | |||||||||||||||||||||||||||
shareholders’ equity | |||||||||||||||||||||||||||
ordinary shares | |||||||||||||||||||||||||||
class a ordinary shares | 609,000 | ||||||||||||||||||||||||||
class b ordinary shares | 305,000 | ||||||||||||||||||||||||||
class c ordinary shares | 7,000 | ||||||||||||||||||||||||||
additional paid-in capital | 12,954,163,000 | ||||||||||||||||||||||||||
accumulated deficit | -6,538,947,000 | ||||||||||||||||||||||||||
accumulated other comprehensive income | 4,322,000 | ||||||||||||||||||||||||||
total shareholders’ equity | 6,420,459,000 | ||||||||||||||||||||||||||
total liabilities, mezzanine equity and shareholders’ equity | 6,453,096,000 | ||||||||||||||||||||||||||
liabilities, mezzanine equity and equity | |||||||||||||||||||||||||||
convertible bonds | |||||||||||||||||||||||||||
total mezzanine equity | 7,080,078,000 | ||||||||||||||||||||||||||
total (deficit) equity | 6,477,183,000 | ||||||||||||||||||||||||||
total liabilities, mezzanine equity and equity | 7,585,314,000 | 7,582,153,000 | 7,582,153,000 | ||||||||||||||||||||||||
net revenues | |||||||||||||||||||||||||||
net product revenues | 1,664,972,000 | ||||||||||||||||||||||||||
net service revenues | 297,328,000 | ||||||||||||||||||||||||||
operating expenses | |||||||||||||||||||||||||||
merchandise costs | -1,443,851,000 | ||||||||||||||||||||||||||
fulfillment expenses | -273,394,000 | ||||||||||||||||||||||||||
selling and marketing expenses | -299,007,000 | ||||||||||||||||||||||||||
general and administrative expenses | -42,043,000 | ||||||||||||||||||||||||||
technology and content expenses | -65,196,000 | ||||||||||||||||||||||||||
total operating expenses | -2,123,491,000 | ||||||||||||||||||||||||||
other operating income | 10,697,000 | ||||||||||||||||||||||||||
income from operations | -150,494,000 | ||||||||||||||||||||||||||
interest expense | -2,928,000 | ||||||||||||||||||||||||||
interest income | 1,851,000 | ||||||||||||||||||||||||||
other income | 6,882,000 | ||||||||||||||||||||||||||
income before income taxes | -144,689,000 | ||||||||||||||||||||||||||
income tax benefits | 22,841,000 | ||||||||||||||||||||||||||
share of income in equity method investments | 161,000 | ||||||||||||||||||||||||||
net income | -121,687,000 | ||||||||||||||||||||||||||
accretion of convertible redeemable preferred shares | |||||||||||||||||||||||||||
net income attributable to ordinary shareholders of the company | -121,687,000 | ||||||||||||||||||||||||||
net income per ordinary share: | |||||||||||||||||||||||||||
basic | -750 | ||||||||||||||||||||||||||
diluted | -750 | ||||||||||||||||||||||||||
weighted-average number of shares used in calculating net income per ordinary share | |||||||||||||||||||||||||||
foreign currency translation adjustments | -1,303,000 | ||||||||||||||||||||||||||
total comprehensive loss | -122,990,000 | ||||||||||||||||||||||||||
total comprehensive loss attributable to ordinary shareholders | -122,990,000 | ||||||||||||||||||||||||||
investment in equity investees | 114,112,000 | 114,112,000 | |||||||||||||||||||||||||
warrant liability | 19,587,000 | 19,587,000 | |||||||||||||||||||||||||
equity | |||||||||||||||||||||||||||
total equity | 6,393,920,000 | 6,393,920,000 | |||||||||||||||||||||||||
short term investments | 125,573,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD |
|---|
