Indicate by check mark whether the registrant files or will file annual
reports under cover of Form 20-F or Form 40-F.
Pursuant to the requirements of the Securities Exchange
Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Exhibit 99.1
Zepp
Health Corporation Reports Fourth Quarter and Full Year 2025 Unaudited Financial Results
MILPITAS,
Calif., March 15th 2026 /PRNewswire/ -- Zepp Health Corporation (“Zepp” or the “Company”) (NYSE: ZEPP)
today announced its unaudited financial results for the fourth quarter and full year of 2025.
Fourth
Quarter 2025 Financial and Operating Highlights:
| l | Revenue reached US$85.2 million, representing 43.0% year-over-year growth, meeting the upper end of our
guidance range. |
| l | Gross margin achieved a company-record level of 40.4%, an impressive expansion of 3.6 percentage points
and 2.2 percentage points compared with same period of 2024 and third quarter of 2025. The strong gross margin, driven by our product
mix, more than offset the headwinds from foreign currency fluctuations, memory chip cost increases and tariffs amid macroeconomic uncertainties.
GAAP and adjusted net loss1 was US$11.0
million and US$6.4 million, narrowing by 70.2% and 71.6% compared with the fourth quarter of 2024. |
| l | As of December 31, 2025, cash and cash equivalents and restricted cash was US$112.9 million, compared
with US$102.6 million of cash balance as of September 30, 2025 and US$110.7 million as of December 31, 2024. The cash balance increase
was driven primarily by strong operating performance and tight working capital management. |
| l | Despite strategic risk purchases of key components for the future, our inventory balance decreased to
US$72.8 million compared with US$87.7 million as of September 30, 2025. This reflects ongoing improvements in inventory management. |
| l | For the first quarter of 2026, management currently expects net revenues to be between US$50.0 million
and US$55.0 million, which would represent a year-over-year increase of approximately 30% to 43%. |
| - | Amazfit Active Max: Positioned as a premium all-round smartwatch, it delivers long battery life, large
display, and advanced health and fitness tracking for daily and structured training use. |
| - | Amazfit T-Rex Ultra 2: As an ultra-rugged outdoor flagship watch, it features military-grade durability,
professional positioning, and robust performance for extreme outdoor environments. |
| - | Amazfit Active 3 Premium: Designed for new and entry-level runners, it offers structured guidance with
built-in running workouts, Zepp Coach™ Training Plans, advanced running metrics, and long battery life to help users build strength,
consistency, and confidence for long-term progress toward personal milestones. |
1 Adjusted net income/(loss) attributable to Zepp Health Corporation represents
net income/(loss) excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from acquisitions
and business cooperation agreements, (iii) gain/(loss) from fair value change of long-term investment, (iv) impairment loss from long-term
investments, (v) income/(loss) from equity method investments, and (vi) tax effects of the above non-GAAP adjustments. See “Reconciliation
of GAAP and non-GAAP results” at the end of this press release.
| l | Further expansion of our Amazfit Athletes team: We are pleased to announce the expansion of HYROX athlete
roster, including the return of Hunter McIntyre (USA) for another season. And welcome Amanal Petros, Germany’s fastest marathon
runner and one of Europe’s leading long-distance athletes, as well as Josh Kerr, a two-time Olympic Medalist and World Champion
middle-distance runner, to our growing athletes’ family. |
Full
Year 2025 Financial and Operating Highlights:
| l | Revenue reached US$258.9 million, representing 41.8% year-over-year growth compared with US$182.6 million
in the full year of 2024. |
| l | Gross margin in the full year 2025 was 38.3%. We remain on track with our margin-expansion strategy initiated
in the second half of 2023 and expect the trend to continue into 2026 as we further optimize our product mix and supply chain efficiency.
GAAP and adjusted net loss was US$40.1 million and US$31.5 million, compared with GAAP and adjusted net loss of US$75.7 million and
US$56.7 million in 2024. GAAP and adjusted operating loss2
as percentage of sales was 11.3% and 9.4% in 2025, representing significant improvement compared with 25.9% and 22.0% in 2024. |
| l | As of December 31, 2025, cash and cash equivalents and restricted cash was US$112.9 million, compared
with US$110.7 million of cash balance as of December 31, 2024. |
“2025 marked a pivotal year for Zepp Health as our branded products
delivered over 50% year-over-year revenue growth and recorded margin expansion,” commented Wayne Huang, Founder, Chairman and CEO
of Zepp Health.
“These results reflect the success of our multi-year transformation
as we evolve from a volume-driven wearable brand into a premium-focused global brand built around Hybrid Training. Through our expanding
product portfolio—from the $169 Active series to the $550 T-Rex Ultra flagship—together with growing pricing power and deeper
engagement with performance communities such as HYROX, Amazfit is increasingly becoming part of how athletes train, compete, and share
their performance.”
Mr. Leon Deng, Zepp’s Chief Financial Officer, added, “In
the fourth quarter of 2025, we delivered robust revenue growth, with total revenue reaching US$85.2 million, a 43.0% increase compared
to the fourth quarter of 2024. This performance was driven by strong sales of our Amazfit-branded products during the Black Friday and
Christmas sales seasons. We are confident in our ability to maintain this growth momentum into 2026.
2 Adjusted operating
income/(loss) represents operating income/(loss) excluding: (i) share-based compensation expenses and (ii) amortization of intangible
assets resulting from acquisitions and business cooperation agreements. See “Reconciliation of GAAP and non-GAAP results”
at the end of this press release.
Our gross margin for the fourth quarter reached a record high of 40.4%,
a significant 3.6% improvement compared to the fourth quarter of 2024 and a 2.2% increase over the third quarter of 2025. This exceptional
margin expansion was driven by a more favourable product mix and our ability to sustain pricing power during promotional periods. We remain
on track with the margin enhancement efforts that began in late 2023, and we expect this trend to continue into the new year as we optimize
our product mix and improve supply chain efficiencies.
Total
GAAP operating expenses for the quarter amounted to US$38.3 million, while adjusted operating expenses3 were US$37.1
million, adjusted operating expenses as a percentage of sales improved by 5.7%, compared to the fourth quarter of 2024. Although we experienced
an increase in operating expenses due to strategic investments in brand and marketing activities, the majority of this increase was attributable
to US$5.2 million specially identified provisions for sales channel optimization and brand and intellectual property protection. We expect
these costs to normalize in 2026.
Thanks to strong revenue growth, improved gross margins, and effective
cost control, our adjusted operating loss for the fourth quarter was significantly reduced to US$2.7 million, compared with US$7.4 million
in the fourth quarter of 2024.
As of December 31, 2025, we ended the quarter with US$112.9 million
in cash and cash equivalents, compared with US$102.6 million as of September 30, 2025 and US$110.7 million as of December 31, 2024. The
cash balance increase was driven primarily by strong operating performance and tight working capital management. Our inventory balance
stood at US$72.8 million, a reduction from US$87.7 million as of September 30, 2025, reflecting our ongoing improvements in inventory
management and preparation for upcoming product launches. Since the beginning of 2023, we have proactively reduced our short and long-term
debt, lowering our total loan balance by US$58.2 million. We remain focused on optimizing our capital structure going forward. Moreover,
our share repurchase program will proceed in 2026, underscoring our confidence in Zepp Health's long-term growth and our commitment to
delivering shareholder value.
For the first quarter of 2026, we expect revenue in the range of US$50.0
million to US$55.0 million, representing an increase of 30% to 43% year-over-year. This forecast reflects our strong execution, resilient
operations, and continued profitability improvement as we enter the next phase of Zepp Health's growth journey."
3 Adjusted operating expenses represent
operating expenses excluding (i) share-based compensation expenses and (ii) amortization of intangible assets resulting from acquisitions
and business cooperation agreements. Please refer to the section titled “Reconciliation of GAAP and non-GAAP results”
Fourth
Quarter of 2025 Financial Results
Revenues
Revenues
for the fourth quarter of 2025 reached US$85.2 million, an increase by 43.0% and 12.4% from the fourth quarter of 2024 and the
third quarter of 2025, respectively. The year-over-year sales increase was driven by growth of all the product lines, including sports,
balance and youth lines. The quarter-over-quarter sales growth was mainly driven by the Black Friday and Christmas sales season, as well
as the new product launches.
Gross Margin
Gross margin in the fourth quarter of 2025 was
40.4%, compared to 36.8% in the fourth quarter of 2024. The company-record high gross margin was primarily driven by favourable product
mix and higher portion of new product sales. The shift away from lower-margin legacy products toward newer, higher-value SKUs naturally
elevated our margin profile. At the same time, we maintained price integrity even during highly promotional periods like Black Friday,
further boosting margins. The strong gross margin, driven by our product mix, more than offset the headwinds from foreign exchange fluctuations,
memory chip cost increases and tariffs amid macroeconomic uncertainties.
Research and Development Expenses
Research
and development expenses in the fourth quarter of 2025 were US$11.0 million, which remained relatively stable compared with US$11.1 million
and US$10.8 million in the same period of 2024 and third quarter of 2025.We
continued to invest in a series of cutting-edge products as well as new technologies, including AI, to maintain our competitive edge against
our peers. At the same time, we focused on refined research and development approaches, consistently evaluating resource efficiency to
optimize return on investment and productivity.
Selling and Marketing Expenses
Selling
and marketing expenses in the fourth quarter of 2025 were US$15.9 million, compared with US$13.3 million and US$12.0 million in
the same period of 2024 and the third quarter of 2025. Out of the year over year increase of US$2.6 million, US$1.0 million is directly
attributable to certain e-commerce platform charges, which was a kind of fixed-ratio sale channel charges, to drive revenue growth, the
remaining US$1.6 million was primarily due to frontloaded investments in marketing and branding activities that fuelled the adoption of
new products including Active Max and T-Rex 3 Pro. We continued to invest in selling and marketing activities and expand our Amazfit Athletes
team to build brand recognition. At the same time, we consistently pushed on retail profitability and channel mix improvement, including
through meticulous refinement of our retail channels and strategic staffing arrangements across sales regions.
General and Administrative Expenses
General
and administrative expenses were US$11.4 million in the fourth quarter of 2025, compared with US$6.6 million and US$7.0 million in the
same period of 2024 and the third quarter of 2025. The year over year increase is due to US$4.7 million specially identified provision
as a result of the termination old business model and sales channel, and another US$0.5 million related to certain brand and IP protection
activities. We continued to streamline overhead, maintaining disciplined cost control while improving operating efficiency.
Operating Expenses
Total
operating expenses for the fourth quarter of 2025 were US$38.3 million, compared with US$30.9 million and US$29.8 million in the
same period of 2024 and the third quarter of 2025. The increase is directly attributable to certain US$1.0 million e-commerce platform
charges to drive revenue growth, and US$1.6 million frontloaded of some marketing and branding investments that fuelled the adoption of
new products, as well as US$4.7 million specially identified provision for optimizing sales channels and business models, along with US$0.5
million expenditures for brand and intellectual property protections. We will maintain our cost-conscious approach and remain committed
to investing in R&D and marketing activities to ensure our long-term competitiveness.
Operating
Income/(Loss)
GAAP and adjusted operating results were loss
of US$3.9 million and US$2.7 million, compared with loss of US$8.9 million and US$7.4 million in the fourth quarter of 2024. The operating
losses included US$4.7 million specially identified provision for bad debt and business model optimization, and US$0.8 million patent
fee and branding protection expenditure, both are occasionally not happening regularly.
Net
Income/(Loss)
Net
loss attributable to Zepp Health Corporation for the fourth quarter of 2025 was US$11.0 million, compared to net loss of US$36.9
million in the fourth quarter of 2024. The net loss for the fourth quarter of 2025 included operating loss of US$3.9 million, among which
US$5.5 million was specially identified provisions for sales channel optimization and brand and intellectual property protection, as well
as income tax impacts of US$2.1 million (primarily resulting from valuation allowance for deferred tax assets) and net investment results
of US$3.5 million (including impairment loss from investments, loss from equity method investments, and loss from fair value change of
long-term investment), both of which are non-cash in nature. Adjusted net loss attributable to Zepp Health Corporation was US$6.4 million,
compared to adjusted net loss of US$22.5 million in the fourth quarter of 2024.
Liquidity and Capital Resources
As
of December 31, 2025, the Company had cash balance (including restricted cash) increased sequentially, and end of balance as of
US$112.9 million, compared with US$102.6 million of cash balance as of September 30, 2025. This cash position provides ample runway for
the Company to invest and seize potential market opportunities.
The
Company recorded inventory of US$72.8 million as of December 31, 2025, which was lower than US$87.7 million as of September 30,
2025. We will continue to manage the inventory level tightly. The Company improved its management of accounts receivable collections and
accounts payable payment terms. The Company will continue to manage working capital closely.
Long-term and short-term debt levels increased
as of December 31, 2025 compared with September 30, 2025 due to timing differences. We manage the overall debt levels to remain stable
and optimize debt structure, capitalizing on favourable rates to minimize interest payments. We will take on some debt depends on one
quarter and retire some in the other. Since the beginning of 2023, the Company has cumulatively retired US$58.2 million of debt, and will
continue to optimize the capital structure for the Company.
Share Repurchase Program Update
The
Company announced in its third quarter 2021 earnings release that the board had authorized a share repurchase program of up to US$20 million
through November 2022. On November 21, 2022, the board authorized a 12-month extension of the Company’s share repurchase
program. On November 20, 2023, the board further authorized the Company to extend its share repurchase program for another 12 months.
On November 18, 2024, the board further authorized the Company to extend its share repurchase program for another 24 months. Pursuant
to the extended share repurchase program, the Company may repurchase its shares in the form of ADSs and/or ordinary shares through November
2026 with an aggregate value equal to the remaining balance under the share repurchase program. As of December 31, 2025, the Company had
used US$16.2 million to repurchase approximately 2.2 million ADSs. The Company expects to fund the repurchases under the extended share
repurchase program out of its existing cash balance.
Full Year 2025
Revenues
Total
revenues of 2025 reached US$258.9 million, an increase of 41.8% from the full year of 2024. In 2025, Amazfit-branded products accounted
for 100% of our total revenues, compared with 94.0% in 2024. Sales of our Amazfit-branded product increased by 50.9% as compared with
2024. The year over year sales increase was driven by growth of all the product lines, including sports, balance and youth lines.
Gross Margin
Gross
margin in the full year 2025 was 38.3%, compared with 38.5% in the full year of 2024. We remain on track with our margin-expansion
strategy initiated in the second half of 2023 and expect the trend to continue into 2026 as we further optimize our product mix and supply
chain efficiency.
Research and Development Expenses
Research
and development expenses for the full year 2025 were US$45.3 million, decreased by 1.8% compared to full year of 2024. We continued
to invest in a series of cutting-edge products set to launch as well as new technologies, including AI, to maintain our competitive edge
against our peers. At the same time, we focused on refined research and development approaches, consistently evaluating resource efficiency
to optimize return on investment and productivity.
Selling and Marketing Expenses
Selling
and marketing expenses for the full year 2025 were US$53.8 million, an increase of 15.8% year-over-year. Out of the year over year
increase of US$7.4 million, US$2.6 million is directly attributable to certain e-commerce platform charges to drive revenue growth, the
remaining US$4.8 million was primarily due to frontloaded some investments in marketing and branding activities that fuelled the adoption
of new products. At the same time, we consistently pushed on retail profitability and channel mix improvement, which included meticulous
refinement of our retail channels and strategic staffing arrangements across sales regions. We are committed to investing efficiently
in marketing and branding to ensure our sustainable growth.
General and Administrative Expenses
General
and administrative expenses were US$29.3 million in the full year 2025, an increase from US$24.9 million in the full year of
2024. The year over year increase is due to US$5.7 million specially identified provision as a result of the termination old
business model and sales channel and US$1.2 million expense related to certain brand and IP protection activities. Excluding those,
general and administrative expenses decreased compared with full year of 2024. We continued to streamline overhead, maintaining
disciplined cost control while improving operating efficiency.
Operating Expenses
Total
operating expenses for the full year 2025 were US$128.4 million, an increase of 9.3% year-over-year. Adjusted operating expenses,
were US$123.6 million, compared with US$110.4 million for the full year 2024. The increase is directly attributable to certain e-commerce
platform charges to drive revenue growth, and frontloading of some marketing and branding investments that fuelled the adoption of new
products, as well as certain specially identified provisions. The aggregate impact associated with those items is US$14.3 million. We
will maintain our cost-conscious approach and remain committed to investing in R&D and marketing activities to ensure our long-term
competitiveness.
Net Income/(Loss)
Net
loss attributable to Zepp Health Corporation for the full year of 2025 was US$40.1 million, compared with US$75.7 million in net loss
in 2024. The net loss for the full year of 2025 included operating loss of US$29.2 million, among which US$7.2 million was specially identified
provisions for sales channel optimization and brand and intellectual property protection, as well as income tax impacts of US$2.5
million (primarily resulting from valuation allowance for deferred tax assets) and net investment results of US$4.2 million (including
impairment loss from investments, loss from equity method investments, and gain from fair value change of long-term investment), both
of which are non-cash in nature. Adjusted net loss attributable to Zepp Health Corporation was US$31.5 million, compared to adjusted net
loss of US$56.7 million in the fourth quarter of 2024.
Outlook
The
first quarter is typically a seasonally low quarter for our industry. For the first quarter of 2026, the Company’s management
currently expects net revenues to be between US$50.0 million and US$55.0 million, which would represent an increase of approximately 30%
to 43% from US$38.5 million in the first quarter of 2025.
This outlook is based
on current market conditions and reflects the Company’s current and preliminary estimates of market, operating conditions and customer
demand, which are all subject to change.
Conference Call
The
Company’s management team will hold a conference call at 9:30 p.m. Eastern Time on Sunday, March 15, 2026 to discuss financial
results and answer questions from investors and analysts. Listeners may access the call by dialing:
| US (Toll Free): |
+1-888-346-8982 |
| International: |
+1-412-902-4272 |
| Mainland China (Toll Free): |
400-120-1203 |
| Hong Kong (Toll Free): |
800-905-945 |
Participants should dial in at least 10 minutes
before the scheduled start time and ask to be connected to the call for “Zepp Health Corporation”.
Additionally, a live and archived webcast of the
conference call will be available at http://ir.zepp.com.
A
telephone replay will be available one hour after the call until March 22, 2026 by dialing:
| US Toll Free: |
+1-855-669-9658 |
| International: |
+1-412-317-0088 |
| Replay Passcode: |
8917498 |
About
Zepp Health Corporation
Zepp
Health Corporation (NYSE: ZEPP) is a global smart wearable and health technology leader, empowering users to live their healthiest lives
by optimizing their health, fitness, and wellness journeys through its leading consumer brands, Amazfit, Zepp Clarity and Zepp Aura.
Powered by its proprietary Zepp Digital Management Platform, which includes the Zepp OS, AI chips, biometric sensors and data algorithms,
Zepp delivers cloud-based 24/7 actionable insights and guidance to help users attain their wellness goals. To date, Zepp has shipped over
200 million units, and its products are available in more than 90 countries and regions. Founded in 2013 as Huami Corp., the Company changed
its name to Zepp Health Corporation in February 2021 to emphasize its health focus with a name that resonates across languages and
cultures globally. Zepp has team members and offices across globe, especially in Europe and USA regions.
Use of Non-GAAP Measures
We
use adjusted net income/(loss), a non-GAAP financial measure, in evaluating our operating results and for financial and operational
decision-making purposes. Adjusted operating expenses represent operating expenses excluding (i) share-based compensation expenses
and (ii) amortization of intangible assets resulting from acquisitions and business cooperation agreements. Adjusted operating income/(loss)
represents operating income/(loss) excluding: (i) share-based compensation expenses and (ii) amortization of intangible assets resulting
from acquisitions and business cooperation agreements. Adjusted EBIT represents net income/(loss) excluding (i) share-based compensation
expenses, (ii) amortization of intangible assets resulting from acquisitions and business cooperation agreements, (iii) gain/(loss) from
fair value change of long-term investments, (iv) impairment loss from long-term investments, (v) income/(loss) from equity method investments,
(vi) income tax (benefit)/expense, and (vii) interest income and interest expense. Adjusted net income/(loss) attributable to Zepp
Health Corporation is a non-GAAP measure, which excludes (i) share-based compensation expenses, (ii) amortization of intangible assets
resulting from acquisitions and business cooperation agreements, (iii) gain/(loss) from fair value change of long-term investments, (iv)
impairment loss from long-term investments, (v) income/(loss) from equity method investments, and (vi) tax effects of the above non-GAAP
adjustments, and is used as the numerator in computation of adjusted net income/(loss) per share and per ADS attributable to Zepp Health
Corporation.
We believe that adjusted EBIT and adjusted net
income/(loss) attributable to Zepp Health Corporation help identify underlying trends in our business that could otherwise be distorted
by the effect of certain expenses that we include in net income/(loss) and net income/(loss) attributable to Zepp Health Corporation.
We believe adjusted EBIT and adjusted net income/(loss) attributable to Zepp Health Corporation provides useful information about our
operating results, enhances the overall understanding of our past performance and future prospects and allows for greater visibility with
respect to key metrics used by our management in its financial and operational decision-making.
Adjusted EBIT and adjusted net income/(loss) attributable
to Zepp Health Corporation, should not be considered in isolation or construed as an alternative to net income/(loss), basic and diluted
net income/(loss) per share and per ADS attributable to Zepp Health Corporation or any other measure of performance or as an indicator
of our operating performance. Investors are encouraged to review the historical non-GAAP financial measures to the most directly comparable
GAAP measures. Adjusted EBIT and adjusted net income/(loss) attributable to ordinary shareholders, presented here may not be comparable
to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently, limiting
their usefulness as comparative measures to our data. We encourage investors and others to review our financial information in its entirety
and not rely on a single financial measure.
Safe Harbor Statement
This announcement contains forward-looking statements.
These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These
forward-looking statements can be identified by terminology such as “will,” “expects,” “anticipates,”
“future,” “intends,” “plans,” “believes,” “estimates,” “confident”
and similar statements. Statements that are not historical facts, including statements about the Company’s beliefs and expectations,
are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual
results to differ materially from those contained in any forward-looking statement, including but not limited to the following: the recognition
of the Company’s Amazfit-branded products; the Company’s growth strategies; trends and competition in global wearable technology
market; changes in the Company’s revenues and certain cost or expense accounting policies; governmental policies relating to the
Company’s industry and general economic conditions around the globe. Further information regarding these and other risks is included
in the Company’s filings with the United States Securities and Exchange Commission. All information provided in this press release
and in the attachments is as of the date of this press release, and the Company undertakes no obligation to update any forward-looking
statement, except as required under applicable law.
For investor and media inquiries, please contact:
In China:
Zepp
Health Corporation
Grace Yujia Zhang
Email: ir@zepp.com
Piacente Financial Communications
Tel: +86-10-6508-0677
Email: zepp@tpg-ir.com
Zepp Health Corporation
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in thousands of U.S. dollars ("US$")
except for number of shares and per share data, or otherwise noted)
| | |
As of December 31, | | |
As of December 31, | |
| | |
2024 | | |
2025 | |
| | |
US$ | | |
US$ | |
| Assets | |
| | | |
| | |
| Current assets: | |
| | | |
| | |
| Cash and cash equivalents | |
| 91,069 | | |
| 57,046 | |
| Restricted cash | |
| 19,666 | | |
| 55,887 | |
| Accounts receivable, net | |
| 62,965 | | |
| 66,908 | |
| Amounts due from related parties | |
| 2,663 | | |
| 6,665 | |
| Inventories, net | |
| 56,789 | | |
| 72,756 | |
| Short-term investments | |
| 997 | | |
| - | |
| Prepaid expenses and other current assets | |
| 17,415 | | |
| 34,263 | |
| Total current assets | |
| 251,564 | | |
| 293,525 | |
| | |
| | | |
| | |
| Property, plant and equipment, net | |
| 6,898 | | |
| 5,662 | |
| Intangible asset, net | |
| 7,091 | | |
| 13,611 | |
| Goodwill | |
| 9,581 | | |
| 9,581 | |
| Long-term investments | |
| 225,910 | | |
| 220,047 | |
| Deferred tax assets | |
| 17,465 | | |
| 15,743 | |
| Amount due from related parties, non-current | |
| 2,019 | | |
| 991 | |
| Other non-current assets | |
| 4,607 | | |
| 3,718 | |
| Operating lease right-of-use assets | |
| 3,458 | | |
| 1,958 | |
| Total assets | |
| 528,593 | | |
| 564,836 | |
Zepp Health Corporation
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS - CONTINUED
(Amounts in thousands of U.S. dollars ("US$")
except for number of shares and per share data, or otherwise noted)
| | |
As of December 31, | | |
As of December 31, | |
| | |
2024 | | |
2025 | |
| | |
US$ | | |
US$ | |
| Liabilities | |
| | | |
| | |
| Current liabilities: | |
| | | |
| | |
| Accounts payable | |
| 51,077 | | |
| 80,768 | |
| Advance from customers | |
| 197 | | |
| 76 | |
| Amount due to related parties | |
| 2,477 | | |
| 654 | |
| Accrued expenses and other current liabilities | |
| 37,576 | | |
| 37,527 | |
| Income tax payables | |
| 508 | | |
| 366 | |
| Notes payable | |
| 61,679 | | |
| 111,725 | |
| Short-term bank borrowings | |
| 41,853 | | |
| 55,728 | |
| Total current liabilities | |
| 195,367 | | |
| 286,844 | |
| Deferred tax liabilities | |
| 3,117 | | |
| 2,673 | |
| Long-term borrowings | |
| 75,241 | | |
| 59,475 | |
| Other non-current liabilities | |
| 133 | | |
| 209 | |
| Non-current operating lease liabilities | |
| 2,007 | | |
| 1,102 | |
| Total liabilities | |
| 275,865 | | |
| 350,303 | |
Zepp Health Corporation
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS - CONTINUED
(Amounts in thousands of U.S. dollars (“US$”)
except for number of shares and per share data, or otherwise noted)
| | |
As of December 31, | | |
As of December 31, | |
| | |
2024 | | |
2025 | |
| | |
US$ | | |
US$ | |
| Equity | |
| | | |
| | |
| Ordinary shares | |
| 26 | | |
| 26 | |
| Additional paid-in capital | |
| 278,116 | | |
| 281,990 | |
| Treasury stock | |
| (14,993 | ) | |
| (16,153 | ) |
| Accumulated retained earnings/(loss) | |
| 28,618 | | |
| (11,450 | ) |
| Accumulated other comprehensive loss | |
| (40,178 | ) | |
| (39,880 | ) |
| Total Zepp Health Corporation shareholders’ equity | |
| 251,589 | | |
| 214,533 | |
| Noncontrolling interest | |
| 1,139 | | |
| - | |
| Total equity | |
| 252,728 | | |
| 214,533 | |
| Total liabilities and equity | |
| 528,593 | | |
| 564,836 | |
Zepp Health Corporation
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Amounts in thousands of U.S. dollars (“US$”)
except for number of shares and per share data, or otherwise noted)
| | |
For the Three Months Ended December 31, | |
| | |
2024 | | |
2025 | |
| | |
US$ | | |
US$ | |
| Revenues | |
| 59,542 | | |
| 85,165 | |
| Cost of revenues | |
| (37,613 | ) | |
| (50,750 | ) |
| Gross profit | |
| 21,929 | | |
| 34,415 | |
| Operating expenses: | |
| | | |
| | |
| Selling and marketing | |
| (13,251 | ) | |
| (15,929 | ) |
| General and administrative | |
| (6,555 | ) | |
| (11,375 | ) |
| Research and development | |
| (11,061 | ) | |
| (10,982 | ) |
| Total operating expenses | |
| (30,867 | ) | |
| (38,286 | ) |
| Operating loss | |
| (8,938 | ) | |
| (3,871 | ) |
| | |
| | | |
| | |
Other
income and expenses: | |
| | | |
| | |
| Interest income | |
| 771 | | |
| 322 | |
| Interest expense | |
| (1,447 | ) | |
| (1,616 | ) |
| Gain/(Loss) from fair value change of long-term investments | |
| 33 | | |
| (358 | ) |
| Impairment loss from investments | |
| (10,129 | ) | |
| (2,194 | ) |
| Other expense, net | |
| (767 | ) | |
| (222 | ) |
| Loss before income tax and loss from equity method investments | |
| (20,477 | ) | |
| (7,939 | ) |
| Income tax expenses | |
| (13,574 | ) | |
| (2,068 | ) |
| Loss before loss from equity method investments | |
| (34,051 | ) | |
| (10,007 | ) |
| Net loss from equity method investments | |
| (2,850 | ) | |
| (964 | ) |
| Net loss | |
| (36,901 | ) | |
| (10,971 | ) |
| Less: Net loss attributable to noncontrolling interest | |
| (25 | ) | |
| - | |
| Net loss attributable to Zepp Health Corporation | |
| (36,876 | ) | |
| (10,971 | ) |
| | |
| | | |
| | |
| Basic and diluted net loss per share attributable to Zepp Health Corporation | |
| (0.14 | ) | |
| (0.04 | ) |
| | |
| | | |
| | |
| Basic and diluted net loss per ADS (16 ordinary shares equal to 1 ADS) | |
| (2.29 | ) | |
| (0.69 | ) |
| | |
| | | |
| | |
| Weighted average number of shares used in computing basic and diluted net loss per share | |
| 257,216,039 | | |
| 254,033,558 | |
Zepp Health Corporation
Reconciliation of GAAP and Non-GAAP Results
(Amounts in thousands of U.S. dollars ("US$")
except for number of shares and per share data, or otherwise noted)
| | |
For the Three Months Ended December 31, | |
| | |
2024 | | |
2025 | |
| | |
US$ | | |
US$ | |
| Total operating expenses | |
| (30,867 | ) | |
| (38,286 | ) |
| Share-based compensation expenses | |
| 951 | | |
| 656 | |
| Amortization of intangible assets resulting from acquisitions and business cooperation agreements | |
| 567 | | |
| 483 | |
| Total adjusted operating expenses | |
| (29,349 | ) | |
| (37,147 | ) |
| | |
| | | |
| | |
| Operating loss | |
| (8,938 | ) | |
| (3,871 | ) |
| Share-based compensation expenses | |
| 951 | | |
| 656 | |
| Amortization of intangible assets resulting from acquisitions and business cooperation agreements | |
| 567 | | |
| 483 | |
| Adjusted operating loss | |
| (7,420 | ) | |
| (2,732 | ) |
| | |
| | | |
| | |
| Net loss | |
| (36,901 | ) | |
| (10,971 | ) |
| Share-based compensation expenses | |
| 951 | | |
| 656 | |
| Amortization of intangible assets resulting from acquisitions and business cooperation agreements | |
| 567 | | |
| 483 | |
| Interest income | |
| (771 | ) | |
| (322 | ) |
| Interest expense | |
| 1,447 | | |
| 1,616 | |
| (Gain)/Loss from fair value change of long-term investments | |
| (33 | ) | |
| 358 | |
| Impairment loss from investments | |
| 10,129 | | |
| 2,194 | |
| Income tax expenses | |
| 13,574 | | |
| 2,068 | |
| Loss from equity method investments | |
| 2,850 | | |
| 964 | |
| Adjusted EBIT4 | |
| (8,187 | ) | |
| (2,954 | ) |
| | |
| | | |
| | |
| Net loss attributable to Zepp Health Corporation | |
| (36,876 | ) | |
| (10,971 | ) |
| Share-based compensation expenses | |
| 951 | | |
| 656 | |
| Amortization of intangible assets resulting from acquisitions and business cooperation agreements | |
| 567 | | |
| 483 | |
| Gain from fair value change of long-term investments | |
| (33 | ) | |
| 358 | |
| Impairment loss from investments | |
| 10,129 | | |
| 2,194 | |
| Tax effects on non-GAAP adjustments | |
| (91 | ) | |
| (82 | ) |
| Loss from equity method investments | |
| 2,850 | | |
| 964 | |
| Adjusted net loss attributable to Zepp Health Corporation | |
| (22,503 | ) | |
| (6,398 | ) |
| | |
| | | |
| | |
| Adjusted basic and diluted net loss per share attributable to Zepp Health Corporation5 | |
| (0.09 | ) | |
| (0.03 | ) |
| | |
| | | |
| | |
| Adjusted basic and diluted net loss per ADS (16 ordinary shares equal to 1 ADS) | |
| (1.40 | ) | |
| (0.40 | ) |
| | |
| | | |
| | |
| Weighted average number of shares used in computing adjusted basic and diluted net loss per share | |
| 257,216,039 | | |
| 254,033,558 | |
| | |
| | | |
| | |
| Share-based compensation expenses included are follows: | |
| | | |
| | |
| Selling and marketing | |
| 94 | | |
| 356 | |
| General and administrative | |
| 433 | | |
| 28 | |
| Research and development | |
| 424 | | |
| 272 | |
| Total | |
| 951 | | |
| 656 | |
4 Adjusted EBIT is
a non-GAAP financial measure, which is defined as net loss, excluding (i) share-based compensation expenses, (ii) amortization of intangible
assets resulting from acquisitions and business cooperation agreements, (iii) gain/(loss) from fair value change of long-term investments,
(iv) impairment loss from long-term investments, (v) income/(loss) from equity method investments, (vi) income tax (benefit)/ expense,
and (vii) interest income and interest expense.
5 Adjusted diluted
net income/(loss) is the abbreviation of adjusted net (loss)/income attributable to Zepp Health Corporation, which is a non-GAAP measure
and excludes (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from acquisitions and business cooperation
agreements, (iii) gain/(loss) from fair value change of long-term investments, (iv) impairment loss from long-term investments, (v) income/(loss)
from equity method investments and (vi) tax effects of the above non-GAAP adjustments, and is used as the numerator in computation of
adjusted basic and diluted net loss per ADS attributable to Zepp Health Corporation.
Zepp Health Corporation
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Amounts in thousands of U.S. dollars (“US$”)
except for number of shares and per share data, or otherwise noted)
| | |
Years Ended December 31, | |
| | |
2024 | | |
2025 | |
| | |
US$ | | |
US$ | |
| Revenues | |
| 182,603 | | |
| 258,897 | |
| Cost of revenues | |
| (112,369 | ) | |
| (159,707 | ) |
| Gross profit | |
| 70,234 | | |
| 99,190 | |
| Operating expenses: | |
| | | |
| | |
| Selling and marketing | |
| (46,471 | ) | |
| (53,829 | ) |
| General and administrative | |
| (24,854 | ) | |
| (29,273 | ) |
| Research and development | |
| (46,159 | ) | |
| (45,318 | ) |
| Total operating expenses | |
| (117,484 | ) | |
| (128,420 | ) |
| Operating loss | |
| (47,250 | ) | |
| (29,230 | ) |
| | |
| | | |
| | |
Other income and expenses: | |
| | | |
| | |
| Interest income | |
| 3,672 | | |
| 1,526 | |
| Interest expense | |
| (5,552 | ) | |
| (5,697 | ) |
| Gain from fair value change of long-term investments | |
| 2,011 | | |
| 76 | |
| Impairment loss from investments | |
| (10,129 | ) | |
| (2,194 | ) |
| Other(expense) /income, net | |
| (656 | ) | |
| 56 | |
| Loss before income tax and loss from equity method investments | |
| (57,904 | ) | |
| (35,463 | ) |
| Income tax expenses | |
| (13,693 | ) | |
| (2,537 | ) |
| Loss before loss from equity method investments | |
| (71,597 | ) | |
| (38,000 | ) |
| Net loss from equity method investments | |
| (4,211 | ) | |
| (2,068 | ) |
| Net loss | |
| (75,808 | ) | |
| (40,068 | ) |
| Less: Net loss attributable to noncontrolling interest | |
| (75 | ) | |
| - | |
| Net loss attributable to Zepp Health Corporation | |
| (75,733 | ) | |
| (40,068 | ) |
| | |
| | | |
| | |
| Basic and diluted net loss per share attributable to Zepp Health Corporation | |
| (0.29 | ) | |
| (0.16 | ) |
| | |
| | | |
| | |
| Basic and diluted net loss per ADS (16 ordinary shares equal to 1 ADS) | |
| (4.68 | ) | |
| (2.52 | ) |
| | |
| | | |
| | |
| Weighted average number of shares used in computing basic and diluted net loss per share | |
| 258,876,120 | | |
| 254,431,492 | |
Zepp Health Corporation
Reconciliation of GAAP and Non-GAAP Results
(Amounts in thousands of U.S. dollars ("US$")
except for number of shares and per share data, or otherwise noted)
| | |
Years Ended December 31, | |
| | |
2024 | | |
2025 | |
| | |
US$ | | |
US$ | |
| Total operating expenses | |
| (117,484 | ) | |
| (128,420 | ) |
| Share-based compensation expenses | |
| 4,778 | | |
| 2,492 | |
| Amortization of intangible assets resulting from acquisitions and business cooperation agreements | |
| 2,267 | | |
| 2,310 | |
| Total adjusted operating expenses | |
| (110,439 | ) | |
| (123,618 | ) |
| | |
| | | |
| | |
| Operating loss | |
| (47,250 | ) | |
| (29,230 | ) |
| Share-based compensation expenses | |
| 4,778 | | |
| 2,492 | |
| Amortization of intangible assets resulting from acquisitions and business cooperation agreements | |
| 2,267 | | |
| 2,310 | |
| Adjusted operating loss | |
| (40,205 | ) | |
| (24,428 | ) |
| | |
| | | |
| | |
| Net loss | |
| (75,808 | ) | |
| (40,068 | ) |
| Share-based compensation expenses | |
| 4,778 | | |
| 2,492 | |
| Amortization of intangible assets resulting from acquisitions and business cooperation agreements | |
| 2,267 | | |
| 2,310 | |
| Interest income | |
| (3,672 | ) | |
| (1,526 | ) |
| Interest expense | |
| 5,552 | | |
| 5,697 | |
| Gain from fair value change of long-term investments | |
| (2,011 | ) | |
| (76 | ) |
| Impairment loss from investments | |
| 10,129 | | |
| 2,194 | |
| Income tax expenses | |
| 13,693 | | |
| 2,537 | |
| Loss from equity method investments | |
| 4,211 | | |
| 2,068 | |
| Adjusted EBIT | |
| (40,861 | ) | |
| (24,372 | ) |
| | |
| | | |
| | |
| Net loss attributable to Zepp Health Corporation | |
| (75,733 | ) | |
| (40,068 | ) |
| Share-based compensation expenses | |
| 4,778 | | |
| 2,492 | |
| Amortization of intangible assets resulting from acquisitions and business cooperation agreements | |
| 2,267 | | |
| 2,310 | |
| Gain from fair value change of long-term investments | |
| (2,011 | ) | |
| (76 | ) |
| Impairment loss from investments | |
| 10,129 | | |
| 2,194 | |
| Tax effects on non-GAAP adjustments | |
| (365 | ) | |
| (383 | ) |
| Loss from equity method investments | |
| 4,211 | | |
| 2,068 | |
| Adjusted net loss attributable to Zepp Health Corporation | |
| (56,724 | ) | |
| (31,463 | ) |
| | |
| | | |
| | |
| Adjusted basic and diluted net loss per share attributable to Zepp Health Corporation | |
| (0.22 | ) | |
| (0.12 | ) |
| | |
| | | |
| | |
| Adjusted basic and diluted net loss per ADS (16 ordinary shares equal to 1 ADS) | |
| (3.51 | ) | |
| (1.97 | ) |
| | |
| | | |
| | |
| Weighted average number of shares used in computing adjusted basic and diluted net loss per share | |
| 258,876,120 | | |
| 254,431,492 | |
| | |
| | | |
| | |
| Share-based compensation expenses included are follows: | |
| | | |
| | |
| Selling and marketing | |
| 462 | | |
| 487 | |
| General and administrative | |
| 2,245 | | |
| 1,132 | |
| Research and development | |
| 2,071 | | |
| 873 | |
| Total | |
| 4,778 | | |
| 2,492 | |
