Aesthetic Medical International Holdings Group Limited Reports Second Quarter 2020 Unaudited Financial Results
Aesthetic Medical International Holdings Group Limited (Nasdaq: AIH) reported its unaudited financial results for Q2 2020, reflecting the ongoing impact of COVID-19. Total revenue declined 21.4% to RMB166.7 million (US$23.6 million), with gross profit dropping 34.5% to RMB95.2 million (US$13.5 million). The company recorded a loss of RMB64.4 million (US$9.1 million), a significant downturn from a profit of RMB57.5 million in Q2 2019. Despite these challenges, active customers rose 13.9% to 66,344, and the company plans growth through acquisitions and enhancing brand awareness.
- Total active customers increased by 13.9% to 66,344 compared to Q2 2019.
- Plan to enhance customer stickiness and brand awareness to expand market reach.
- Completed three acquisitions from Q2 to Q3 2020, potentially increasing cash flow.
- Total revenue decreased by 21.4% from RMB212.2 million in Q2 2019.
- Gross profit fell 34.5%, with a gross margin decline to 57.1%.
- Reported a loss of RMB64.4 million, compared to a profit of RMB57.5 million in Q2 2019.
- EBITDA loss of RMB34.3 million, a 138.5% decrease from a profit of RMB89.2 million in Q2 2019.
- Basic loss per share was RMB0.95, compared to earnings of RMB1.37 in Q2 2019.
Shenzhen, China, Sept. 25, 2020 (GLOBE NEWSWIRE) -- Aesthetic Medical International Holdings Group Limited (the “Company” or Nasdaq: AIH), a leading provider of aesthetic medical services in China, today announces its unaudited financial results for the second quarter ended June 30, 2020.
Dr. Zhou Pengwu, the Chairman and CEO of the Company, commented, “In the second quarter, in light of the enduring adverse impact of the COVID-19 pandemic to the consumer sentiment and restrictions on general mobility in parts of China, we have been actively adjusting our business operations to adapt to the new normal. We took timely and proactive measures, including implementing control measures to limit the customer-flow and ensuring the health and safety of our customers, employees and their families even though these measures may affect our operations and financials in a short-term. We made significant progress in keeping our business operations resilient, expanding our customer base and laying a solid foundation to deliver solid performance in the future. For the second quarter of 2020, we recorded a total number of active customers of 66,344, achieving an increase of
Dr. Zhou continued, “Apart from monitoring the latest developments of COVID-19 pandemic and taking appropriate response measures accordingly, we will continue to focus our resources on enhancing our customer stickiness and improving our brand awareness to expand in our addressable market. In addition, we will continue to implement our acquisition strategy to enhance our capabilities and increase our customer base for the next phase of growth. We are confident about our ability in maintaining our healthy and sustainable growth and generating long-term value for our shareholders.”
Second Quarter 2020 Unaudited Financial Highlights
- Total revenue was RMB166.7 million (US
$23.6 million ), a decrease of21.4% from RMB212.2 million in the second quarter of 2019. - Gross profit was RMB95.2 million (US
$13.5 million ), a decrease of34.5% from RMB145.3 million in the second quarter of 2019. - Gross margin was
57.1% , a decrease of 11.4 percentage points from68.5% in the second quarter of 2019. - Loss for the period was RMB64.4 million (US
$9.1 million ), compared with a profit of RMB57.5 million in the second quarter of 2019. - EBITDA1 for the period was a loss of RMB34.3 million (US
$4.9 million ), a decrease of138.5% from a profit of RMB89.2 million in the second quarter of 2019. - Adjusted profit1 for the period was a loss of RMB31.1 million (US
$4.4 million ), a decrease of317.5% from a profit of RMB14.3 million in the second quarter of 2019. - Adjusted EBITDA1 for the period was a loss of RMB1.0 million (US
$0.1 million ), a decrease of102.2% from a profit of RMB44.9 million in the second quarter of 2019. - Basic loss per share was RMB0.95 (US
$0.1) , compared with basic earnings per share of RMB1.37 in the second quarter of 2019. Diluted loss per share was RMB0.95 (US$0.1) , compared with diluted loss per share of RMB0.03 in the second quarter of 2019.
1 EBITDA, Adjusted EBITDA and Adjusted profit are not prepared in accordance with International Financial Reporting Standards as issued by the International Accounting Standard Board, or IFRS. For more information regarding non-IFRS financials, please refer to “Non-IFRS Financial Measures” and “Reconciliations of IFRS and Non-IFRS Results” appearing elsewhere in this press release.
Six Months Ended June 30, 2020 Unaudited Financial Highlights
- Total revenue was RMB257.7 million (US
$36.5 million ), a decrease of34.4% from RMB393.1 million in the same period of 2019. - Gross profit was RMB130.1 million (US
$18.4 million ), a decrease of51.1% from RMB266.5 million in the same period of 2019. - Gross margin was
50.5% , a decrease of 17.3 percentage points from67.8% in the same period of 2019. - Loss for the period was RMB147.5 million (US
$20.9 million ), compared with a profit of RMB80.2 million in the same period of 2019. - EBITDA1 for the period was a loss of RMB104.9 million (US
$14.8 million ), a decrease of172.7% from a profit of RMB144.3 million in the same period of 2019. - Adjusted profit1 for the period was a loss of RMB89.3 million (US
$12.6 million ), a decrease of324.4% from a profit of RMB39.8 million in the same period of 2019. - Adjusted EBITDA1 for the period was a loss of RMB46.7 million (US
$6.6 million ), a decrease of146.0% from a profit of RMB101.6 million in the same period of 2019. - Basic loss per share was RMB2.17 (US
$0.3) , compared with basic earnings per share of RMB1.89 in the same period of 2019. Diluted loss per share was RMB2.17 (US$0.3) , compared with diluted earnings per share of RMB0.35 in the same period of 2019.
1 EBITDA, Adjusted EBITDA and Adjusted profit are not prepared in accordance with International Financial Reporting Standards as issued by the International Accounting Standard Board, or IFRS. For more information regarding non-IFRS financials, please refer to “Non-IFRS Financial Measures” and “Reconciliations of IFRS and Non-IFRS Results” appearing elsewhere in this press release.
Second Quarter 2019 and 2020 Operational Highlights
| For the Three Months Ended June 30, | |||||||||||||
| 2019 | 2020 | % Change | |||||||||||
| Number | % of Total | Number | % of Total | Number | |||||||||
| New Customers | 27,401 | 47.1 | % | 26,762 | 40.3 | % | -2.3 | % | |||||
| Repeat Customers | 30,833 | 52.9 | % | 39,582 | 59.7 | % | 28.4 | % | |||||
| Total Active Customers | 58,234 | 100.0 | % | 66,344 | 100.0 | % | 13.9 | % | |||||
- In the second quarter of 2020, repeat customers accounted for
59.7% of active customer base. - The total number of active customers was 66,344, an increase of
13.9% from 58,234 in the second quarter of 2019.
Six Months Ended June 30, 2019 and June 30, 2020 Operational Highlights
| For the Six Months Ended June 30, | |||||||||||||
| 2019 | 2020 | % Change | |||||||||||
| Number | % of Total | Number | % of Total | Number | |||||||||
| New Customers | 47,237 | 47.2 | % | 41,144 | 40.0 | % | -12.9 | % | |||||
| Repeat Customers | 52,811 | 52.8 | % | 61,793 | 60.0 | % | 17.0 | % | |||||
| Total Active Customers | 100,048 | 100.0 | % | 102,937 | 100.0 | % | 2.9 | % | |||||
- In the six months ended June 30, 2020, repeat customers accounted for
60.0% of active customer base. - The total number of active customers was 102,937, an increase of
2.9% from 100,048 in the same period of 2019.
Second Quarter 2019 and 2020 Unaudited Financial Results
| For the Three Months Ended June 30, | |||||||||
| (RMB millions, except per share data and percentages) | 2019 | 2020 | % Change | ||||||
| Revenue | 212.2 | 166.7 | -21.4 | % | |||||
| Non-surgical aesthetic medical services | 110.0 | 82.8 | -24.7 | % | |||||
| Minimally invasive aesthetic treatments | 59.4 | 42.4 | -28.6 | % | |||||
| Energy-based treatments | 50.6 | 40.4 | -20.2 | % | |||||
| Surgical aesthetic medical services | 85.3 | 71.3 | -16.3 | % | |||||
| General healthcare services and other aesthetic medical services | 16.9 | 12.6 | -25.8 | % | |||||
| Gross profit | 145.3 | 95.2 | -34.5 | % | |||||
| Gross margin | 68.5 | % | 57.1 | % | -11.4 pp* | ||||
| (Loss)/profit for the period | 57.5 | (64.4 | ) | -212.0 | % | ||||
| (Loss)/profit margin | 27.1 | % | -38.6 | % | -65.7 | % | |||
| EBITDA** | 89.2 | -34.3 | -138.5 | % | |||||
| Adjusted EBITDA** | 44.9 | -1.0 | -102.2 | % | |||||
| Adjusted EBITDA margin | 21.2 | % | -0.6 | % | -21.8 | % | |||
| Adjusted (loss)/profit** | 14.3 | -31.1 | -317.5 | % | |||||
| Adjusted (loss)/profit margin | 6.7 | % | -18.7 | % | -25.4 pp* | ||||
| Basic (loss)/profit per share | 1.37 | (0.95 | ) | -169.3 | % | ||||
| Diluted (loss)/profit per share | (0.03 | ) | (0.95 | ) | 3066.7 | % | |||
Notes:
* pp represents percentage points
** Refer to below “Non-IFRS Financial Measures”
Revenues
Total revenue was RMB166.7 million (US
Cost of sales and services rendered
Cost of sales and services rendered was RMB71.5 million (US
Gross profit
Gross profit was RMB95.2 million (US
Gross profit of non-surgical aesthetic medical services was RMB46.1 million (US
Gross profit of minimally invasive aesthetic treatments was RMB25.7 million (US
Gross profit of energy-based treatments was RMB20.4 million (US
Gross profit of surgical aesthetic medical services was RMB41.4 million (US
Gross profit of general healthcare services and other aesthetic medical services was RMB7.7 million (US
Selling expenses
Selling expenses were RMB92.5 million (US
General and administrative expenses
General and administrative expenses were RMB56.9 million (US
(Loss)/profit for the period
As a result of the foregoing, the Company recorded a loss for the second quarter of 2020 of RMB64.4 million (US
Certain Non-IFRS items
EBITDA for the second quarter of 2020 was a loss of RMB34.3 million (US
Adjusted profit for the second quarter of 2020 was a loss of RMB31.1 million (US
Adjusted EBITDA for the second quarter of 2020 was a loss of RMB1.0 million (US
EBITDA, Adjusted EBITDA and Adjusted profit are not prepared in accordance with International Financial Reporting Standards as issued by the International Accounting Standard Board, or IFRS. For more information regarding non-IFRS financials, please refer to “Non-IFRS Financial Measures” and “Reconciliations of IFRS and Non-IFRS Results” appearing elsewhere in this press release.
Second Quarter 2019 and 2020 Operational Results
Repeat customer ratio
Repeat customers, defined as active customers who had previously received at least one procedure from the Company, accounted for
Number of treatments
The Company conducted a total of 135,662 treatments, including 22,700 surgical treatments and 112,962 non-surgical treatments, in the second quarter of 2020, representing an increase of
For the six months ended June 30, 2020, the Company conducted a total of 202,608 treatments, including 37,241 surgical treatments and 165,367 non-surgical treatments, representing an increase of
Six Months Ended June 30, 2019 and June 30, 2020 Unaudited Financial Results
| For the Six Months Ended June 30, | |||||||||
| (RMB millions, except per share data and percentages) | 2019 | 2020 | % Change | ||||||
| Revenue | 393.1 | 257.7 | -34.4 | % | |||||
| Non-surgical aesthetic medical services | 201.2 | 130.5 | -35.1 | % | |||||
| Minimally invasive aesthetic treatments | 102.5 | 68.5 | -33.2 | % | |||||
| Energy-based treatments | 98.7 | 62.0 | -37.2 | % | |||||
| Surgical aesthetic medical services | 157.5 | 111.1 | -29.5 | % | |||||
| General healthcare services and other aesthetic medical services | 34.4 | 16.1 | -53.3 | % | |||||
| Gross profit | 266.5 | 130.1 | -51.1 | % | |||||
| Gross margin | 67.8 | % | 50.5 | % | -17.3 pp* | ||||
| (Loss)/profit for the period | 80.2 | (147.5 | ) | -283.9 | % | ||||
| (Loss)/profit margin | 20.4 | % | -57.2 | % | -77.6 pp* | ||||
| EBITDA** | 144.3 | -104.9 | -172.7 | % | |||||
| Adjusted EBITDA** | 101.6 | -46.7 | -146.0 | % | |||||
| Adjusted EBITDA margin | 25.8 | % | -18.1 | % | -43.9 pp* | ||||
| Adjusted (loss)/profit** | 39.8 | -89.3 | -324.4 | % | |||||
| Adjusted (loss)/profit margin | 10.1 | % | -34.7 | % | -44.8 pp* | ||||
| Basic (loss)/profit per share | 1.89 | (2.17 | ) | -214.8 | % | ||||
| Diluted (loss)/profit per share | 0.35 | (2.17 | ) | -720.0 | % | ||||
Notes:
* pp represents percentage points
** Refer to below “Non-IFRS Financial Measures”
Revenues
Total revenue was RMB257.7 million (US
Cost of sales and services rendered
Cost of sales and services rendered was RMB127.6 million (US
Gross profit
Gross profit was RMB130.1 million (US
Gross profit of non-surgical aesthetic medical services was RMB63.3 million (US
Gross profit of minimally invasive aesthetic treatments was RMB36.6 million (US
Gross profit of energy-based treatments was RMB26.7 million (US
Gross profit of surgical aesthetic medical services was RMB59.1 million (US
Gross profit of general healthcare services and other aesthetic medical services was RMB7.8 million (US
Selling expenses
Selling expenses were RMB170.5 million (US
General and administrative expenses
General and administrative expenses were RMB107.8 million (US
(Loss)/profit for the period
As a result of the foregoing, the Company recorded a loss for the six months ended June 30, 2020 of RMB147.5 million (US
Certain Non-IFRS items
EBITDA for the six months ended June 30, 2020 was a loss of RMB104.9 million (US
Adjusted profit for the six months ended June 30, 2020 was a loss of RMB89.3 million (US
Adjusted EBITDA for the six months ended June 30, 2020 was a loss of RMB46.7 million (US
EBITDA, Adjusted EBITDA and Adjusted profit are not prepared in accordance with International Financial Reporting Standards as issued by the International Accounting Standard Board, or IFRS. For more information regarding non-IFRS financials, please refer to “Non-IFRS Financial Measures” and “Reconciliations of IFRS and Non-IFRS Results” appearing elsewhere in this press release.
Certain balance sheet item
Cash and cash equivalents amounted to RMB76.6 million (US
Certain cash flow items
Net cash used in operating activities was RMB47.7 million (US
Net cash used in investing activities was RMB43.7 million (US
Net cash generated from financing activities was RMB13.4 million (US
Liquidity and capital resources
The Company had net current liabilities of RMB150.5 million as at June 30, 2020. From the second quarter of FY2020 to the third quarter of FY2020, the Company completed three acquisitions leading to a potential cash flow amounting to RMB101 million in the coming 12 months after the date of this release. During the first quarter of 2020, due to the outbreak of COVID-19, the Company temporarily shut down its aesthetic treatment centers in 2020. This created material and adverse impacts on its revenue and cash flow for the first half of 2020 with potential continuing impacts on subsequent periods. After considering the gradual recovery of business post the COVID-19 outbreak, its expected cash flow from future operations taking into consideration cost and expenses management, funds from bank borrowings and other sources of financing, the Company concluded that it has sufficient financial resources to meet its financial obligations as and when they fall due and continue its operation in the coming 12 months, subject to any uncertainty of the development of COVID-19.
Exchange Rate
This press release contains translations of certain Renminbi (RMB) amounts into U.S. dollars (US$) solely for the convenience of the reader. Unless otherwise specified, all translations of Renminbi amounts into U.S. dollar amounts in this press release are made at RMB7.0651 to US
Non-IFRS Financial Measures
EBITDA represents our profit before income tax, adjusted to exclude finance costs and amortization and depreciation. Adjusted EBITDA represents EBITDA, adjusted to exclude share-based compensation expense, other one-off expenses including professional fees in relation to our financing activities but are not capitalized and IT-related expenses paid to a related party pursuant to a service agreement, which was expired in June 2019.
Adjusted profit represents profit for the period/year, adjusted to exclude interest expense on convertible note, share-based compensation expense, other one-off expenses including professional fees in relation to our financing activities but are not capitalized and IT-related expenses paid to a related party pursuant to a service agreement, which was expired in June 2019.
EBITDA, Adjusted EBITDA and Adjusted profit are non-IFRS financial measures. You should not consider EBITDA, Adjusted EBITDA and Adjusted profit as a substitute for or superior to net income prepared in accordance with IFRS. Furthermore, because non-IFRS measures are not determined in accordance with IFRS, they are susceptible to varying calculations and may not be comparable to other similarly titled measures presented by other companies. You are encouraged to review the Company’s financial information in its entirety and not rely on a single financial measure.
The Company presents EBITDA, Adjusted EBITDA and Adjusted profit as supplemental performance measures because it believes that such measures provide useful information to the investors in understanding and evaluating the Company’s results of operations, and facilitate operating performance comparisons from period to period and company to company.
Resignation of Chief Strategy Officer
Mr. Fan Peng tendered his resignation from his position as the Company’s Chief Strategy Officer due to personal reasons, effective August 15, 2020. During his tenure with the Company, Mr. Fan mainly oversaw the Company’s securities affairs, investor relations, board office, mergers and acquisitions.
Recent Developments
Acquisition of Guangdong Pengai Hanfei Hospital Management Co. Ltd. (广东鹏爱韩妃医院管理有限公司, “Guangdong Pengai Hanfei”)
The Company acquired Guangdong Pengai Hanfei, which owns four hospitals and treatment centres in Guangzhou, Zhongshan and Zhuhai, Guangdong Province, the PRC. On July 14, 2020, Shenzhen Pengai Investment, the Company’s wholly-owned subsidiary, entered into an Acquisition and Investment Management Agreement (the “Acquisition Agreement”) to acquire Guangdong Pengai Hanfei for an aggregate consideration of RMB102 million with a potential further payment of up to RMB102 million, subject to Guangdong Pengai Hanfei meeting certain agreed performance targets in FY2020, FY2021 and FY2022 (the “Performance Guarantee”). The Company began to consolidate the results of operations of Guangdong Pengai Hanfei in its financial statements from August 4, 2020. As of the date of this release, the Company beneficially owns
Under the terms of the Acquisition Agreement, the Vendor, Huaihua Wenmei Enterprise Management Consulting Partnership (Limited Partnership) (怀化问美企业管理咨询合伙企业 (有限合伙)), a limited partnership established under the laws of the PRC, agreed to provide the Performance Guarantee for Guangdong Pengai Hanfei which, if not met, entitles the Company to request for compensation through an adjustment to the overall consideration for Guangdong Pengai Hanfei or require the Vendor to repurchase all the equity interest of Guangdong Pengai Hanfei beneficially owned by the Company.
Guangdong Pengai Hanfei owned four hospitals and treatment centers with a total gross floor area of approximately 13,069.08 sq.m as of June 30, 2020. Upon completion of the acquisition of Guangdong Pengai Hanfei, the Company’s total operating area increased from 62,892 sq.m to 75,961.08 sq.m. Guangdong Pengai Hanfei operates three major departments, including the plastic surgery department, the minimally invasive aesthetic treatment department and the energy-based treatment department. The facilities of Guangdong Pengai Hanfei include a total of 73 operating rooms and treatment rooms, 28 of which are operating rooms, 14 are minimally invasive aesthetic treatment rooms and 31 are energy-based treatment rooms. As of June 30, 2020, Guangdong Pengai Hanfei had a total of 965 employees, of which 42 were medical staff, and it had a customer base of approximately 370,000 customers.
Sales and Issuance of Convertible Notes
On September 15, 2020, the Company entered into a Convertible Note Purchase Agreement (the “Purchase Agreement”) with Peak Asia Investment Holdings V Limited (the “Investor”), one of its major shareholders, and Beacon Technology Investment Holdings Limited, as the security trustee for the Investor, pursuant to which the Company shall issue and sell to the Investor and the Investor shall subscribe for and purchase from the Company, one or more convertible notes in an aggregate principal amount of up to US
Consummation of the issuances of the Convertible Notes is subject to satisfaction of customary closing conditions and the closing of the first Convertible Note in principal amount of US
The Convertible Notes were offered and sold without registration under the Securities Act of 1933, as amended (the “Securities Act”) in reliance on the exemptions provided by Section 4(a)(2) of the Securities Act as provided in Rule 506 of Regulation D promulgated thereunder. The Convertible Notes and the ordinary shares issuable upon conversion of the Convertible Notes have not been registered under the Securities Act or any other applicable securities laws, and unless so registered, may not be offered or sold in the United States except pursuant to an exemption from the registration requirements of the Securities Act.
This description of the Purchase Agreement does not purport to be complete and is qualified in its entirety by reference to the form of the Purchase Agreement, a copy of which is attached as Exhibit 99.4 to the Company’s report on Form 6-K filed on September 8, 2020.
Business Outlook
While the duration of the COVID-19 pandemic and its negative impact to market demand and the Company’s business operations still cannot be conclusively and accurately estimated at this time since there is still uncertainty for possible COVID-19 outbreak in the future, subject to any uncertainty of the development of COVID-19, the Company currently expects that its revenue will gradually recover in the second half of 2020. Such expectation reflects the current and preliminary view of the Company’s management team based on the information available at the time, and may be subject to changes. The Company will continue to monitor and evaluate the development of the pandemic, and the resulting financial impact on the Company.
Conference Call Information
The Company’s management will hold an earnings conference call on September 25, 2020, at 8:00 AM U.S. Eastern Time (5:00 am Pacific Time/ 8:00 pm Beijing Time). Dial-in details for the earnings conference call are as follows:
| Conference Call | |
| Date: | September 25, 2020 |
| Time: | 8:00 am ET, U.S. |
| International Toll Free: | United States: +1 888-346-8982 Canada: +1 855-669-9657 Mainland China: +86 400-120-1203 Hong Kong: +852 800-905-945 |
| International: | International: +1 412-902-4272 |
| Conference ID: | Aesthetic Medical International Holdings Group Limited |
Please dial in at least 15 minutes before the commencement of the call to ensure timely participation. For those unable to participate, an audio replay of the conference call will be available from approximately one hour after the end of the live call until October 2, 2020. The dial-in for the replay is +1 877-344-7529 within the United States or +1 412-317-0088 internationally. The replay access code is 10147919.
A live and archived webcast of the call will also be available on AIH's website at: https://ir.aihgroup.net. Please log in at least 10 minutes prior to the conference call in order to download the applicable audio software.
About Aesthetic Medical International Holdings Group Limited
AIH, known as “Peng’ai” in China, is a leading provider of aesthetic medical services in China. AIH operates through treatment centers that spread across major cities in mainland China, and also has presence in Hong Kong and Singapore. Leveraging over 20 years of clinical experience, AIH provides one-stop aesthetic service offerings, including surgical aesthetic treatments, non-surgical aesthetic treatments, and general medical services and other aesthetic services. According to certain third party industry consultant, AIH was the third-largest private aesthetic medical services provider in China in terms of revenue in 2018. For more information regarding the Company, please visit: http://ir.aihgroup.net/.
Safe Harbor Statement
This press release contains “forward-looking statements.” These statements are made under the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “will,” “expects,” “anticipates,” “aims,” “future,” “intends,” “plans,” “believes,” “estimates,” “likely to” and similar statements. Statements that are not historical facts, including statements about the Company’s beliefs, plans and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. These risks and uncertainties and others that relate to the Company’s business and financial condition are detailed from time to time in the Company’s SEC filings, and could cause the actual results to differ materially from those contained in any forward-looking statement. These forward-looking statements are made only as of the date indicated, and the Company undertakes no obligation to update or revise the information contained in any forward-looking statements, except as required under applicable law.
Investor Relations Contact
For investor and media inquiries, please contact:
Aesthetic Medical International Holdings Group Limited
Email: ir@pengai.com.cn
Ascent Investor Relations LLC
Ms. Tina Xiao
Tel: (917) 609-0333
Email: tina.xiao@ascent-ir.com
AESTHETIC MEDICAL INTERNATIONAL HOLDINGS GROUP LIMITED
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
| 31 December | 30 June | 30 June | ||||||||||
| 2019 | 2020 | 2020 | ||||||||||
| RMB’000 | RMB’000 | US$’000 | ||||||||||
| (Unaudited) | (Unaudited) | |||||||||||
| ASSETS | ||||||||||||
| Non-current assets | ||||||||||||
| Property, plant and equipment | 519,323 | 485,504 | 68,719 | |||||||||
| Investment properties | 15,373 | 14,677 | 2,077 | |||||||||
| Intangible assets | 175,417 | 196,048 | 27,749 | |||||||||
| Investments accounted for using the equity method | 10,256 | 8,445 | 1,195 | |||||||||
| Prepayments and deposits | 42,298 | 72,315 | 10,236 | |||||||||
| Deferred income tax assets | 19,774 | 30,529 | 4,321 | |||||||||
| 782,441 | 807,518 | 114,297 | ||||||||||
| Current assets | ||||||||||||
| Inventories | 26,120 | 26,703 | 3,780 | |||||||||
| Trade receivables | 9,705 | 8,232 | 1,165 | |||||||||
| Other receivables, deposits and prepayments | 71,278 | 54,336 | 7,691 | |||||||||
| Amounts due from related parties | 3,101 | 3,080 | 436 | |||||||||
| Cash and cash equivalents | 154,490 | 76,591 | 10,841 | |||||||||
| 264,694 | 168,942 | 23,913 | ||||||||||
| Total assets | 1,047,135 | 976,460 | 138,210 | |||||||||
| EQUITY AND LIABILITIES | ||||||||||||
| Equity attributable to owners of the Company | ||||||||||||
| Share capital | 469 | 469 | 66 | |||||||||
| Treasury shares | (41 | ) | (41 | ) | (6 | ) | ||||||
| Accumulated losses | (242,232 | ) | (382,887 | ) | (54,194 | ) | ||||||
| Other reserves | 789,285 | 832,395 | 117,818 | |||||||||
| 547,481 | 449,936 | 63,684 | ||||||||||
| Non-controlling interests | 43,117 | 37,010 | 5,239 | |||||||||
| Total deficit | 590,598 | 486,946 | 68,923 | |||||||||
AESTHETIC MEDICAL INTERNATIONAL HOLDINGS GROUP LIMITED
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
| 31 December | 30 June | 30 June | ||||||||||
| 2019 | 2020 | 2020 | ||||||||||
| RMB’000 | RMB’000 | US$’000 | ||||||||||
| (Unaudited) | (Unaudited) | |||||||||||
| LIABILITIES | ||||||||||||
| Non-current liabilities | ||||||||||||
| Borrowings | 12,917 | 4,536 | 642 | |||||||||
| Lease liabilities | 165,615 | 152,425 | 21,574 | |||||||||
| Deferred income tax liabilities | 12,703 | 13,116 | 1,856 | |||||||||
| 191,235 | 170,077 | 24,072 | ||||||||||
| LIABILITIES | ||||||||||||
| Current liabilities | ||||||||||||
| Trade payables | 17,017 | 22,712 | 3,215 | |||||||||
| Accruals, other payables and provisions | 58,439 | 59,602 | 8,437 | |||||||||
| Amounts due to related parties | 626 | 579 | 82 | |||||||||
| Contract liabilities | 5,542 | 4,845 | 686 | |||||||||
| Borrowings | 127,470 | 178,036 | 25,199 | |||||||||
| Lease liabilities | 36,266 | 34,291 | 4,854 | |||||||||
| Current income tax liabilities | 19,942 | 19,372 | 2,742 | |||||||||
| 265,302 | 319,437 | 45,215 | ||||||||||
| Total liabilities | 456,537 | 489,514 | 69,287 | |||||||||
| Total equity and liabilities | 1,047,135 | 976,460 | 138,210 | |||||||||
AESTHETIC MEDICAL INTERNATIONAL HOLDINGS GROUP LIMITED
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
| Three months ended | Six months ended | |||||||||||||||||||||||
| 30 June | 30 June | 30 June | 30 June | 30 June | 30 June | |||||||||||||||||||
| 2019 | 2020 | 2020 | 2019 | 2020 | 2020 | |||||||||||||||||||
| RMB’000 | RMB’000 | US$’000 | RMB’000 | RMB’000 | US$’000 | |||||||||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||||||
| Revenue | 212,187 | 166,723 | 23,598 | 393,074 | 257,677 | 36,472 | ||||||||||||||||||
| Cost of sales and services rendered | (66,871 | ) | (71,487 | ) | (10,118 | ) | (126,545 | ) | (127,585 | ) | (18,058 | ) | ||||||||||||
| Gross profit | 145,316 | 95,236 | 13,480 | 266,529 | 130,092 | 18,414 | ||||||||||||||||||
| Selling expenses | (89,631 | ) | (92,474 | ) | (13,089 | ) | (165,286 | ) | (170,531 | ) | (24,137 | ) | ||||||||||||
| General and administrative expenses | (38,006 | ) | (56,883 | ) | (8,051 | ) | (66,303 | ) | (107,776 | ) | (15,255 | ) | ||||||||||||
| Finance costs, net | (6,096 | ) | (4,937 | ) | (699 | ) | (12,037 | ) | (10,061 | ) | (1,424 | ) | ||||||||||||
| Other gains, net | (1,676 | ) | (2,180 | ) | (309 | ) | 16,532 | (983 | ) | (139 | ) | |||||||||||||
| Fair value gain of convertible redeemable preferred shares | 43,056 | - | - | 43,056 | - | - | ||||||||||||||||||
| Fair value gain of convertible note | (5,358 | ) | - | - | (5,358 | ) | - | - | ||||||||||||||||
| Fair value gain of exchangeable note liabilities | 16,193 | - | - | 16,193 | - | - | ||||||||||||||||||
| Fair value gain of derivative financial instrument | (14 | ) | - | - | (14 | ) | - | - | ||||||||||||||||
| Share of profits/(losses) of investments accounted for using the equity method | 11 | (548 | ) | (78 | ) | (1,368 | ) | (929 | ) | (131 | ) | |||||||||||||
| Profit/(loss) before income tax | 63,795 | (61,786 | ) | (8,746 | ) | 91,944 | (160,188 | ) | (22,672 | ) | ||||||||||||||
| Income tax expense | (6,340 | ) | (2,607 | ) | (369 | ) | (11,780 | ) | 12,680 | 1,795 | ||||||||||||||
| Profit /(loss)for the period | 57,455 | (64,393 | ) | (9,115 | ) | 80,164 | (147,508 | ) | (20,877 | ) | ||||||||||||||
| Items that may be subsequently reclassified to profit or loss | ||||||||||||||||||||||||
| Currency translation differences | (44 | ) | (173 | ) | (24 | ) | (89 | ) | 442 | 63 | ||||||||||||||
| Total other comprehensive income/(loss) for the period, net of tax | (44 | ) | (173 | ) | (24 | ) | (89 | ) | 442 | 63 | ||||||||||||||
| Total comprehensive income/(expense) for the period | 57,411 | (64,566 | ) | (9,139 | ) | 80,075 | 147,066 | (20,814 | ) | |||||||||||||||
| Profit/(loss) attributable to: | ||||||||||||||||||||||||
| Owners of the Company | 57,295 | (61,555 | ) | (8,713 | ) | 79,053 | (140,655 | ) | (19,908 | ) | ||||||||||||||
| Non-controlling interests | 160 | (2,838 | ) | (402 | ) | 1,111 | (6,853 | ) | (969 | ) | ||||||||||||||
| Profit/(loss) for the period | 57,455 | (64,393 | ) | (9,115 | ) | 80,164 | (147,508 | ) | (20,877 | ) | ||||||||||||||
| Earnings per share for profit attributable to owners of the company (in RMB per share) | ||||||||||||||||||||||||
| —Basic | 1.37 | (0.95 | ) | (0.13 | ) | 1.89 | (2.17 | ) | (0.31 | ) | ||||||||||||||
| —Diluted | (0.03 | ) | (0.95 | ) | (0.13 | ) | 0.35 | (2.17 | ) | (0.31 | ) | |||||||||||||
| Total comprehensive income/(loss) attributable to: | ||||||||||||||||||||||||
| Owners of the Company | 57,251 | (61,728 | ) | (8,737 | ) | 78,964 | (140,213 | ) | (19,845 | ) | ||||||||||||||
| Non-controlling interests | 160 | (2,838 | ) | (402 | ) | 1,111 | (6,853 | ) | (969 | ) | ||||||||||||||
| 57,411 | (64,566 | ) | (9,139 | ) | 80,075 | (147,066 | ) | (20,814 | ) | |||||||||||||||
AESTHETIC MEDICAL INTERNATIONAL HOLDINGS GROUP LIMITED
RECONCILIATIONS OF NON-IFRS RESULTS OF OPERATIONS MEASURES TO THE NEAREST COMPARABLE IFRS MEASURES
| EBITDA and adjusted EBITDA | For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||||
| 2019 | 2020 | 2020 | 2019 | 2020 | 2020 | |||||||||||||||||||
| RMB’000 | RMB’000 | US$’000 | RMB’000 | RMB’000 | US$’000 | |||||||||||||||||||
| Profit (loss) Before taxation for the year/period | 63,795 | (61,786 | ) | (8,746 | ) | 91,944 | (160,188 | ) | (22,672 | ) | ||||||||||||||
| Adjustments | ||||||||||||||||||||||||
| + Finance costs | 6,266 | 5,129 | 726 | 12,250 | 10,353 | 1,465 | ||||||||||||||||||
| + Amortisation and Depreciation | 19,174 | 22,326 | 3,160 | 40,155 | 44,940 | 6,361 | ||||||||||||||||||
| EBITDA | 89,235 | (34,331 | ) | (4,860 | ) | 144,349 | (104,895 | ) | (14,846 | ) | ||||||||||||||
| + Fair value gains/(losses) of convertible redeemable preferred shares | (43,056 | ) | - | - | (43,056 | ) | - | - | ||||||||||||||||
| + Fair value gains/(losses) of convertible note | 5,358 | - | - | 5,358 | - | - | ||||||||||||||||||
| + Fair value gains/(losses) of derivative financial instruments | 14 | - | - | 14 | - | - | ||||||||||||||||||
| + Fair value gains/(losses) of of exchangeable note | (16,193 | ) | - | - | (16,193 | ) | - | - | ||||||||||||||||
| + ESOP expense | 6,281 | 21,019 | 2,975 | 6,281 | 42,577 | 6,026 | ||||||||||||||||||
| + Professional fees | 2,015 | 10,622 | 1,503 | 2,355 | 13,947 | 1,974 | ||||||||||||||||||
| + Loss on disposal of subsidiary | - | 729 | 103 | - | 729 | 103 | ||||||||||||||||||
| + Loss on disposal of associate | - | 927 | 131 | - | 927 | 131 | ||||||||||||||||||
| + IT-related expenses paid to a related party | 1,250 | - | - | 2,500 | - | - | ||||||||||||||||||
| Adjusted EBITDA | 44,904 | (1,034 | ) | (148 | ) | 101,608 | (46,715 | ) | (6,612 | ) | ||||||||||||||
| Adjusted Profit | For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||||
| 2019 | 2020 | 2020 | 2019 | 2020 | 2020 | |||||||||||||||||||
| RMB’000 | RMB’000 | US$’000 | RMB’000 | RMB’000 | US$’000 | |||||||||||||||||||
| Profit / (loss) for the period | 57,455 | (64,393 | ) | (9,115 | ) | 80,164 | (147,508 | ) | (20,877 | ) | ||||||||||||||
| Adjustments | ||||||||||||||||||||||||
| + Fair value gains/(losses) of convertible redeemable preferred shares | (43,056 | ) | - | - | (43,056 | ) | - | - | ||||||||||||||||
| + Fair value gains/(losses) of convertible note | 5,358 | - | - | 5,358 | - | - | ||||||||||||||||||
| + Fair value gains/(losses) of derivative financial instruments | 14 | - | - | 14 | - | - | ||||||||||||||||||
| + Fair value gains/(losses) of exchangeable note | (16,193 | ) | - | - | (16,193 | ) | - | - | ||||||||||||||||
| + ADV interest | 1,185 | - | - | 2,370 | - | - | ||||||||||||||||||
| + ESOP expense | 6,281 | 21,019 | 2,975 | 6,281 | 42,577 | 6,026 | ||||||||||||||||||
| + Professional fees | 2,015 | 10,622 | 1,503 | 2,355 | 13,947 | 1,974 | ||||||||||||||||||
| + Loss on disposal of subsidiary | - | 729 | 103 | - | 729 | 103 | ||||||||||||||||||
| + Loss on disposal of associate | - | 927 | 131 | - | 927 | 131 | ||||||||||||||||||
| + IT-related expenses paid to a related party | 1,250 | - | - | 2,500 | - | - | ||||||||||||||||||
| Adjusted Profit | 14,309 | (31,096 | ) | (4,403 | ) | 39,793 | (89,328 | ) | (12,643 | ) | ||||||||||||||
FAQ
What were Aesthetic Medical International's Q2 2020 earnings results?
How did COVID-19 impact Aesthetic Medical International's financials in Q2 2020?
What is the outlook for Aesthetic Medical International after recent acquisitions?
What is the current customer base for Aesthetic Medical International?
