6-K
Tuniu Corp (TOUR)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 UNDER
THE SECURITIES EXCHANGE ACT OF 1934
For the month of March 2022
Commission File Number: 001-36430
Tuniu Corporation
Tuniu Building, No. 699-32
Xuanwudadao, Xuanwu District
Nanjing, Jiangsu Province 210042
People’s Republic of China
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F x Form 40-F ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ¨
SIGNATURES
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.
| Tuniu Corporation | |
|---|---|
| By: | /s/ Anqiang Chen |
| Name: | Anqiang Chen |
| Title: | Financial Controller |
Date: March 17, 2022
EXHIBIT INDEX
| Exhibit No. | Description |
|---|---|
| 99.1 | Press Release |
Exhibit 99.1
Tuniu Announces Unaudited Fourth Quarter andFiscal Year 2021 Financial Results
NANJING, China, March 17, 2022 -- Tuniu Corporation (NASDAQ:TOUR) ("Tuniu" or the "Company"), a leading online leisure travel company in China, today announced its unaudited financial results for the fourth quarter and fiscal year ended December 31, 2021.
"In 2021, we continued to leverage integration and digitalization to upgrade Tuniu's operations," said Mr. Donald Dunde Yu, Tuniu’s founder, Chairman and Chief Executive Officer. "We further strengthened our vertical integration across the industry chain, focusing on developing innovative high-quality products and services to drive our development. Despite the adverse external environment, we were encouraged that our self-operated local tour operators achieved double-digit growth in transaction volumes for the full year. Executing on our digitalization strategy, we also made achievements in reducing costs and improving efficiency. In 2021, our operating expenses decreased over 77% year-on-year and net loss for the year also narrowed significantly. In 2022, we will continue to strengthen our integration and digitalization to further improve our competitiveness and better prepare Tuniu for the opportunities and challenges brought by the changing external environment."
Fourth Quarter 2021 Results
Net revenues were RMB73.4 million (US$11.5 million^1^) in the fourth quarter of 2021, representing a year-over-year decrease of 38.2% from the corresponding period in 2020. The decrease was primarily due to the negative impact brought by the outbreak and spread of COVID-19.
| • | Revenues from packaged tours were RMB42.8<br>million (US$6.7 million) in the fourth quarter of 2021, representing a year-over-year decrease of 48.6% from the corresponding period<br>in 2020. The decrease was primarily due to the resurgence of COVID-19 in certain regions in China. |
|---|---|
| • | Other revenues were RMB30.6 million (US$4.8<br>million) in the fourth quarter of 2021, representing a year-over-year decrease of 13.8% from the corresponding period in 2020. The decrease<br>was primarily due to the decline in commissions received from other travel-related products impacted by the resurgence of COVID-19. |
| --- | --- |
Cost of revenues was RMB39.3 million (US$6.2 million) in the fourth quarter of 2021, representing a year-over-year decrease of 44.6% from the corresponding period in 2020. As a percentage of net revenues, cost of revenues was 53.5% in the fourth quarter of 2021, compared to 59.7% in the corresponding period in 2020.
Gross margin was 46.5% in the fourth quarter of 2021, compared to a gross margin of 40.3% in the fourth quarter of 2020.
^1^ The conversion of Renminbi ("RMB") into United States dollars ("US$") is based on the exchange rate of US$1.00=RMB6.3726 on December 30, 2021 as set forth in H.10 statistical release of the U.S. Federal Reserve Board and available at https://www.federalreserve.gov/releases/h10/default.htm.
Operating expenses were RMB78.0 million (US$12.2 million) in the fourth quarter of 2021, representing a year-over-year decrease of 91.9% from the corresponding period in 2020. Share-based compensation expenses, amortization of acquired intangible assets and impairment of acquired intangible assets, which were allocated to operating expenses, were RMB3.3 million (US$0.5 million) in the fourth quarter of 2021. Non-GAAP^2^operating expenses, which excluded share-based compensation expenses, amortization of acquired intangible assets and impairment of acquired intangible assets, were RMB74.8 million (US$11.7 million) in the fourth quarter of 2021, representing a year-over-year decrease of 91.9%.
| • | Research and product development expenseswere RMB13.5 million (US$2.1 million) in the fourth quarter of 2021, representing a year-over-year increase of 5.2%. Non-GAAP researchand product development expenses, which excluded share-based compensation expenses and amortization of acquired intangible assets<br>of RMB0.7 million (US$0.1 million), were RMB12.8 million (US$2.0 million) in the fourth quarter of 2021, representing a year-over-year<br>increase of 17.0% from the corresponding period in 2020. The increase was primarily due to the increase in research and product development<br>personnel related expenses. |
|---|---|
| • | Sales and marketing expenses were RMB28.6<br>million (US$4.5 million) in the fourth quarter of 2021, representing a year-over-year decrease of 74.7%. Non-GAAP sales and marketingexpenses, which excluded share-based compensation expenses, amortization of acquired intangible assets and impairment of acquired<br>intangible assets of RMB1.2 million (US$0.2 million), were RMB27.4 million (US$4.3 million) in the fourth quarter of 2021, representing<br>a year-over-year decrease of 69.0% from the corresponding period in 2020. The decrease was primarily due to the decrease in promotion<br>expenses and amortization of acquired intangible assets. |
| --- | --- |
| • | General and administrative expenses were<br>RMB46.5 million (US$7.3 million) in the fourth quarter of 2021, representing a year-over-year decrease of 94.5%. Non-GAAP general andadministrative expenses, which excluded share-based compensation expenses and amortization of acquired intangible assets of RMB1.4<br>million (US$0.2 million), were RMB45.1 million (US$7.1 million) in the fourth quarter of 2021, representing a year-over-year decrease<br>of 94.6% from the corresponding period in 2020. The decrease was primarily due to the decrease in allowance for doubtful accounts. |
| --- | --- |
Loss from operations was RMB43.9 million (US$6.9 million) in the fourth quarter of 2021, compared to a loss from operations of RMB912.2 million in the fourth quarter of 2020. Non-GAAP loss from operations, which excluded share-based compensation expenses, amortization of acquired intangible assets and impairment of acquired intangible assets, was RMB40.5 million (US$6.4 million) in the fourth quarter of 2021.
^2^The section below entitled "About Non-GAAP Financial Measures" provides information about the use of Non-GAAP financial measures in this press release, and the table captioned “Reconciliations of GAAP and Non-GAAP Results" set forth at the end of this press release reconciles Non-GAAP financial information with the Company's financial results under GAAP.
Net loss was RMB36.2 million (US$5.7 million) in the fourth quarter of 2021, compared to a net loss of RMB921.8 million in the fourth quarter of 2020. Non-GAAP net loss, which excluded share-based compensation expenses, amortization of acquired intangible assets and impairment of acquired intangible assets, was RMB32.9 million (US$5.2 million) in the fourth quarter of 2021.
Net loss attributable to ordinary shareholders was RMB33.9 million (US$5.3 million) in the fourth quarter of 2021, compared to a net loss attributable to ordinary shareholders of RMB901.9 million in the fourth quarter of 2020. Non-GAAP net loss attributable to ordinary shareholders, which excluded share-based compensation expenses, amortization of acquired intangible assets and impairment of acquired intangible assets, was RMB30.5 million (US$4.8 million) in the fourth quarter of 2021.
As of December 31, 2021, the Company had cash and cash equivalents, restricted cash and short-term investments of RMB1.0 billion (US$158.7 million). The COVID-19 pandemic has negatively impacted our business operations, and will continue to impact our results of operations and cash flows for subsequent periods. Based on our liquidity assessment and management actions, we believe that our available cash, cash equivalents and maturity of investments will be sufficient to meet our working capital requirements and capital expenditures in the ordinary course of business for the next twelve months.
Fiscal Year 2021 Results
Net revenues were RMB426.3 million (US$66.9 million) in 2021, representing a year-over-year decrease of 5.3% from 2020. The decrease was primarily due to the negative impact brought by the outbreak and spread of COVID-19.
| • | Revenues from packaged tours were RMB305.3<br>million (US$47.9 million) in 2021, representing a year-over-year increase of 1.0% from 2020. The increase was primarily due to the growth<br>in revenues from self-operated products offset by the negative impact brought by the resurgence of COVID-19. |
|---|---|
| • | Other revenues were RMB121.0 million (US$19.0<br>million) in 2021, representing a year-over-year decrease of 18.2% from 2020. The decrease was primarily due to the decline in revenues<br>generated from financial services. |
| --- | --- |
Cost of revenues was RMB254.8 million (US$40.0 million) in 2021, representing a year-over-year increase of 7.5% from 2020. As a percentage of net revenues, cost of revenues was 59.8% in 2021 compared to 52.7% in 2020.
Gross margin was 40.2% in 2021, compared to a gross margin of 47.3% in 2020.
Operating expenses were RMB353.1 million (US$55.4 million) in 2021, representing a year-over-year decrease of 77.3% from 2020. Share-based compensation expenses, amortizationof acquired intangible assets and impairment of acquired intangible assets, which were allocated to operating expenses, were RMB18.4 million (US$2.9 million) in 2021. Non-GAAP operating expenses, which excluded share-based compensation expenses, amortization of acquired intangible assets and impairment of acquired intangible assets, were RMB334.7 million (US$52.5 million) in 2021, representing a year-over-year decrease of 76.9%.
| • | Research and product development expenseswere RMB54.6 million (US$8.6 million) in 2021, representing a year-over-year decrease of 45.7%. Non-GAAP research and product developmentexpenses, which excluded share-based compensation expenses and amortization of acquired intangible assets of RMB3.4 million (US$0.5<br>million), were RMB51.2 million (US$8.0 million) in 2021, representing a year-over-year decrease of 44.9% from 2020. The decrease was primarily<br>due to the decrease in research and product development personnel related expenses. |
|---|---|
| • | Sales and marketing expenses were RMB150.5<br>million (US$23.6 million) in 2021, representing a year-over-year decrease of 59.5%. Non-GAAP sales and marketing expenses, which<br>excluded share-based compensation expenses, amortization of acquired intangible assets and impairment of acquired intangible assets of<br>RMB4.9 million (US$0.8 million), were RMB145.6 million (US$22.8 million) in 2021, representing a year-over-year decrease of 50.5% from<br>2020. The decrease was primarily due to the decrease in sales and marketing personnel related expenses and amortization of acquired intangible<br>assets. |
| --- | --- |
| • | General and administrative expenses were<br>RMB174.0 million (US$27.3 million) in 2021, representing a year-over-year decrease of 84.3%. Non-GAAP general and administrative expenses,<br>which excluded share-based compensation expenses and amortization of acquired intangible assets of RMB10.0 million (US$1.6 million), were<br>RMB164.0 million (US$25.7 million) in 2021, representing a year-over-year decrease of 85.0% from 2020. The decrease was primarily due<br>to the decrease in general and administrative personnel related expenses and allowance for doubtful accounts. |
| --- | --- |
Loss from operations was RMB181.5 million (US$28.5 million) in 2021, compared to a loss from operations of RMB1.3 billion in 2020. Non-GAAP loss from operations, which excluded share-based compensation expenses, amortization of acquired intangible assets and impairment of acquired intangible assets, was RMB162.8 million (US$25.5 million) in 2021.
Net loss was RMB128.5 million (US$20.2 million) in 2021, compared to a net loss of RMB1.3 billion in 2020. Non-GAAP net loss, which excluded share-based compensation expenses, amortization of acquired intangible assets and impairment of acquired intangible assets, was RMB109.7 million (US$17.2 million) in 2021.
Net loss attributable to ordinary shareholders was RMB121.5 million (US$19.1 million) in 2021, compared to a net loss attributable to ordinary shareholders of RMB1.3 billion in 2020. Non-GAAP net loss attributable to ordinary shareholders, which excluded share-based compensation expenses, amortization of acquired intangible assets and impairment of acquired intangible assets, was RMB102.8 million (US$16.1 million) in 2021.
Business Outlook
Tuniu’s business has been significantly and negatively impacted by the outbreak and spread of COVID-19 since January 2020. As a result of the continued influence by COVID-19, for the first quarter of 2022, the Company expects to generate RMB34.8 million to RMB42.5 million of net revenues, which represents 45% to 55% decrease year-over-year. This forecast reflects Tuniu’s current and preliminary view on the industry and its operations, which is subject to change.
Conference Call Information
Tuniu’s management will hold an earnings conference call at 8:00 am U.S. Eastern Time, on March 17, 2022, (8:00 pm, Beijing/Hong Kong Time, on March 17, 2022) to discuss the fourth quarter and fiscal year 2021 financial results.
To participate in the conference call, please dial the following numbers:
| US: 800-239-9838 |
|---|
| Hong Kong: 800-961-105/+852-3008-1527 |
| Mainland China: 4001-209101 |
| International: +1-323-794-2551 |
Conference ID: Tuniu 4Q 2021 Earnings Call
A telephone replay will be available from 11:00 am on March 17, 2022 through 11:00 am on March 24, 2022, U.S. Eastern Time. The dial-in details are as follows:
| US: 888-203-1112 |
|---|
| Hong Kong: +852-5808-3200 |
| Mainland China: 400-120-1651 |
| International: +1-719-457-0820 |
Replay Access Code: 4136890
Additionally, a live and archived webcast of the conference call will also be available on the Company’s investor relations website at http://ir.tuniu.com.
About Tuniu
Tuniu (Nasdaq:TOUR) is a leading online leisure travel company in China that offers a large selection of packaged tours, including organized and self-guided tours, as well as travel-related services for leisure travelers through its website tuniu.com and mobile platform. Tuniu covers over 420 departing cities throughout China and all popular destinations worldwide. Tuniu provides one-stop leisure travel solutions and a compelling customer experience through its online platform and offline service network, including a dedicated team of professional customer service representatives, 24/7 call centers, extensive networks of offline retail stores and self-operated local tour operators. For more information, please visit http://ir.tuniu.com.
Safe Harbor Statement
This press release contains forward-looking statements made under the "safe harbor" provisions of Section 21E of the Securities Exchange Act of 1934, as amended, and 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. Tuniu may also make written or oral forward-looking statements in its reports filed with or furnished to the U.S. Securities and Exchange Commission, in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Any statements that are not historical facts, including statements about Tuniu's beliefs and expectations, are forward-looking statements that involve factors, risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Such factors and risks include, but are not limited to the following: Tuniu's goals and strategies; the growth of the online leisure travel market in China; the demand for Tuniu’s products and services; its relationships with customers and travel suppliers; the Company’s ability to offer competitive travel products and services; Tuniu’s future business development, results of operations and financial condition; competition in the online travel industry in China; relevant government policies and regulations relating to the Company’s structure, business and industry; the impact of the COVID-19 on Tuniu’s business operations, the travel industry and the economy of China and elsewhere generally; and the general economic and business condition in China and elsewhere. Further information regarding these and other risks, uncertainties or factors is included in the Company's filings with the U.S. Securities and Exchange Commission. All information provided in this press release is current as of the date of the press release, and Tuniu does not undertake any obligation to update such information, except as required under applicable law.
About Non-GAAP Financial Measures
To supplement the Company's unaudited consolidated financial results presented in accordance with United States Generally Accepted Accounting Principles (“GAAP”), the Company has provided non-GAAP information related to cost of revenues, research and product development expenses, sales and marketing expenses, general and administrative expenses, other operating income, total operating expenses, loss from operations, net loss, net loss attributable to ordinary shareholders, net loss per ordinary share attributable to ordinary shareholders-basic and diluted and net loss per ADS-basic and diluted, which excludes share-based compensation expenses, amortization of acquired intangible assets and impairment of acquired intangible assets. We believe that the non-GAAP financial measures used in this press release are useful for understanding and assessing underlying business performance and operating trends, and management and investors benefit from referring to these non-GAAP financial measures in assessing our financial performance and when planning and forecasting future periods. For more information on these non-GAAP financial measures, please see the table captioned "Reconciliations of GAAP and non-GAAP Results" set forth at the end of this press release.
A limitation of using non-GAAP financial measures excluding share-based compensation expenses, amortization of acquired intangible assets and impairment of acquired intangible assets is that share-based compensation expenses, amortization of acquired intangible assets and impairment of acquired intangible assets have been – and will continue to be – significant recurring expenses in the Company's business. You should not view non-GAAP results on a stand-alone basis or as a substitute for results under GAAP, or as being comparable to results reported or forecasted by other companies.
For investor and media inquiries, please contact:
China
Mary Chen
Investor Relations Director
Tuniu Corporation
Phone: +86-25-6960-9988
E-mail: ir@tuniu.com
(Financial Tables Follow)
Tuniu Corporation
Unaudited Condensed Consolidated Balance Sheets
(All amounts in thousands, except per share information)
| December<br> 31, 2020 | December<br> 31, 2021 | December<br> 31, 2021 | ||||||
|---|---|---|---|---|---|---|---|---|
| RMB | RMB | US | ||||||
| ASSETS | ||||||||
| Current<br> assets | ||||||||
| Cash<br> and cash equivalents | 213,538 | 349,077 | ||||||
| Restricted<br> cash | 50,566 | 46,521 | ||||||
| Short-term<br> investments | 1,353,670 | 615,901 | ||||||
| Accounts<br> receivable, net | 264,134 | 111,941 | ||||||
| Amounts<br> due from related parties | 23,913 | 14,969 | ||||||
| Prepayments<br> and other current assets | 378,704 | 337,033 | ||||||
| Total<br> current assets | 2,284,525 | 1,475,442 | ||||||
| Non-current<br> assets | ||||||||
| Long-term<br> investments | 266,866 | 201,947 | ||||||
| Property<br> and equipment, net | 111,697 | 98,159 | ||||||
| Intangible<br> assets, net | 71,362 | 55,376 | ||||||
| Land<br> use right, net | 96,713 | 94,652 | ||||||
| Operating<br> lease right-of-use assets, net | 42,293 | 48,115 | ||||||
| Goodwill | 232,007 | 232,007 | ||||||
| Other<br> non-current assets | 91,180 | 92,111 | ||||||
| Total<br> non-current assets | 912,118 | 822,367 | ||||||
| Total<br> assets | 3,196,643 | 2,297,809 | ||||||
| LIABILITIES,<br> REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY | ||||||||
| Current<br> liabilities | ||||||||
| Short-term<br> borrowings | 60,679 | 9,981 | ||||||
| Accounts<br> and notes payable | 705,838 | 383,626 | ||||||
| Amounts<br> due to related parties | 21,034 | 4,679 | ||||||
| Salary<br> and welfare payable | 47,487 | 33,761 | ||||||
| Taxes<br> payable | 6,004 | 8,004 | ||||||
| Advances<br> from customers | 208,762 | 139,777 | ||||||
| Operating<br> lease liabilities, current | 18,264 | 16,556 | ||||||
| Accrued<br> expenses and other current liabilities | 676,501 | 382,629 | ||||||
| Total<br> current liabilities | 1,744,569 | 979,013 | ||||||
| Non-current<br> liabilities | ||||||||
| Operating<br> lease liabilities, non-current | 34,367 | 38,832 | ||||||
| Deferred<br> tax liabilities | 14,861 | 12,479 | ||||||
| Long-term<br> borrowings | 22,577 | 14,344 | ||||||
| Other<br> non-current liabilities | 3,054 | - | ||||||
| Total<br> non-current liabilities | 74,859 | 65,655 | ||||||
| Total<br> liabilities | 1,819,428 | 1,044,668 | ||||||
| Redeemable<br> noncontrolling interests | 27,200 | 27,200 | ||||||
| Equity | ||||||||
| Ordinary<br> shares | 249 | 249 | ||||||
| Less:<br> Treasury stock | (302,916 | ) | (293,795 | ) | ) | |||
| Additional<br> paid-in capital | 9,125,689 | 9,125,748 | ||||||
| Accumulated<br> other comprehensive income | 275,012 | 271,821 | ||||||
| Accumulated<br> deficit | (7,713,355 | ) | (7,834,879 | ) | ) | |||
| Total<br> Tuniu Corporation shareholders’ equity | 1,384,679 | 1,269,144 | ||||||
| Noncontrolling<br> interests | (34,664 | ) | (43,203 | ) | ) | |||
| Total<br> equity | 1,350,015 | 1,225,941 | ||||||
| Total<br> liabilities, redeemable noncontrolling interests and equity | 3,196,643 | 2,297,809 |
All values are in US Dollars.
Tuniu Corporation
Unaudited Condensed Consolidated Statements of Comprehensive Loss
(All amounts in thousands, except per share information)
| Quarter Ended | Quarter Ended | Quarter Ended | Quarter Ended | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| December<br> 31, 2020 | September<br> 30, 2021 | December<br> 31, 2021 | December<br> 31, 2021 | ||||||||
| RMB | RMB | RMB | US | ||||||||
| Revenues | |||||||||||
| Packaged<br> tours | 83,143 | 90,709 | 42,761 | ||||||||
| Others | 35,566 | 23,915 | 30,642 | ||||||||
| Net<br> revenues | 118,709 | 114,624 | 73,403 | ||||||||
| Cost<br> of revenues | (70,841 | ) | (74,884 | ) | (39,250 | ) | ) | ||||
| Gross<br> profit | 47,868 | 39,740 | 34,153 | ||||||||
| Operating<br> expenses | |||||||||||
| Research<br> and product development | (12,833 | ) | (15,580 | ) | (13,494 | ) | ) | ||||
| Sales<br> and marketing | (113,162 | ) | (41,668 | ) | (28,612 | ) | ) | ||||
| General<br> and administrative | (844,759 | ) | (41,224 | ) | (46,512 | ) | ) | ||||
| Other<br> operating income | 10,698 | 2,106 | 10,571 | ||||||||
| Total<br> operating expenses | (960,056 | ) | (96,366 | ) | (78,047 | ) | ) | ||||
| Loss<br> from operations | (912,188 | ) | (56,626 | ) | (43,894 | ) | ) | ||||
| Other<br> (expenses)/income | |||||||||||
| Interest<br> and investment (loss)/income | (17,998 | ) | 19,492 | 6,171 | |||||||
| Interest<br> expense | (5,657 | ) | (1,097 | ) | (1,814 | ) | ) | ||||
| Foreign<br> exchange gains/(losses), net | 11,002 | (463 | ) | 4,453 | |||||||
| Other<br> (loss)/income, net | (914 | ) | 686 | 459 | |||||||
| Loss<br> before income tax expense | (925,755 | ) | (38,008 | ) | (34,625 | ) | ) | ||||
| Income<br> tax benefit/(expense) | 3,853 | 568 | (1,450 | ) | ) | ||||||
| Equity<br> in income/(loss) of affiliates | 124 | 861 | (169 | ) | ) | ||||||
| Net<br> loss | (921,778 | ) | (36,579 | ) | (36,244 | ) | ) | ||||
| Net<br> loss attributable to noncontrolling interests | (19,820 | ) | (1,497 | ) | (2,348 | ) | ) | ||||
| Net<br> income attributable to redeemable noncontrolling interests | (61 | ) | - | - | |||||||
| Net<br> loss attributable to Tuniu Corporation | (901,897 | ) | (35,082 | ) | (33,896 | ) | ) | ||||
| Net<br> loss attributable to ordinary shareholders | (901,897 | ) | (35,082 | ) | (33,896 | ) | ) | ||||
| Net<br> loss | (921,778 | ) | (36,579 | ) | (36,244 | ) | ) | ||||
| Other<br> comprehensive loss: | |||||||||||
| Foreign<br> currency translation adjustment, net of nil tax | (14,599 | ) | 1,685 | (4,134 | ) | ) | |||||
| Comprehensive<br> loss | (936,377 | ) | (34,894 | ) | (40,378 | ) | ) | ||||
| Net<br> loss per ordinary share attributable to ordinary shareholders - basic and diluted | (2.43 | ) | (0.09 | ) | (0.09 | ) | ) | ||||
| Net<br> loss per ADS - basic and diluted* | (7.29 | ) | (0.27 | ) | (0.27 | ) | ) | ||||
| Weighted<br> average number of ordinary shares used in computing basic and diluted loss per share | 370,460,479 | 370,956,994 | 371,020,652 | ||||||||
| Share-based<br> compensation expenses included are as follows： | |||||||||||
| Cost<br> of revenues | 551 | 214 | 78 | ||||||||
| Research<br> and product development | 1,094 | 359 | 136 | ||||||||
| Sales<br> and marketing | 615 | 332 | 129 | ||||||||
| General<br> and administrative | 8,562 | 2,475 | 770 | ||||||||
| Total | 10,822 | 3,380 | 1,113 |
All values are in US Dollars.
*Each ADS represents three of the Company's ordinary shares.
Tuniu Corporation
Unaudited Condensed Consolidated Statements of Comprehensive Loss
(All amounts in thousands, except per share information)
| Year Ended | Year Ended | Year Ended | ||||||
|---|---|---|---|---|---|---|---|---|
| December<br> 31, 2020 | December<br> 31, 2021 | December<br> 31, 2021 | ||||||
| RMB | RMB | US | ||||||
| Revenues | ||||||||
| Packaged<br> tours | 302,359 | 305,333 | ||||||
| Others | 147,900 | 121,015 | ||||||
| Net<br> revenues | 450,259 | 426,348 | ||||||
| Cost<br> of revenues | (237,065 | ) | (254,815 | ) | ) | |||
| Gross<br> profit | 213,194 | 171,533 | ||||||
| Operating<br> expenses | ||||||||
| Research<br> and product development | (100,514 | ) | (54,622 | ) | ) | |||
| Sales<br> and marketing | (371,984 | ) | (150,493 | ) | ) | |||
| General<br> and administrative | (1,109,340 | ) | (174,021 | ) | ) | |||
| Other<br> operating income | 27,849 | 26,064 | ||||||
| Total<br> operating expenses | (1,553,989 | ) | (353,072 | ) | ) | |||
| Loss<br> from operations | (1,340,795 | ) | (181,539 | ) | ) | |||
| Other<br> income/(expenses) | ||||||||
| Interest<br> and investment income | 3,526 | 50,041 | ||||||
| Interest<br> expense | (32,266 | ) | (7,491 | ) | ) | |||
| Foreign<br> exchange gains, net | 18,720 | 7,030 | ||||||
| Other<br> (loss)/income, net | (253 | ) | 2,895 | |||||
| Loss<br> before income tax expense | (1,351,068 | ) | (129,064 | ) | ) | |||
| Income<br> tax benefit/(expense) | 6,641 | (130 | ) | ) | ||||
| Equity<br> in income of affiliates | 797 | 726 | ||||||
| Net<br> loss | (1,343,630 | ) | (128,468 | ) | ) | |||
| Net<br> loss attributable to noncontrolling interests | (35,674 | ) | (6,944 | ) | ) | |||
| Net<br> loss attributable to Tuniu Corporation | (1,307,956 | ) | (121,524 | ) | ) | |||
| Net<br> loss attributable to ordinary shareholders | (1,307,956 | ) | (121,524 | ) | ) | |||
| Net<br> loss | (1,343,630 | ) | (128,468 | ) | ) | |||
| Other<br> comprehensive loss: | ||||||||
| Foreign<br> currency translation adjustment, net of nil tax | (18,772 | ) | (3,191 | ) | ) | |||
| Comprehensive<br> loss | (1,362,402 | ) | (131,659 | ) | ) | |||
| Net<br> loss per ordinary share attributable to ordinary shareholders - basic and diluted | (3.53 | ) | (0.33 | ) | ) | |||
| Net<br> loss per ADS - basic and diluted* | (10.59 | ) | (0.99 | ) | ) | |||
| Weighted<br> average number of ordinary shares used in computing basic and diluted loss per share | 370,240,040 | 370,874,312 | ||||||
| Share-based<br> compensation expenses included are as follows： | ||||||||
| Cost<br> of revenues | 1,044 | 390 | ||||||
| Research<br> and product development | 4,349 | 724 | ||||||
| Sales<br> and marketing | 1,099 | 644 | ||||||
| General<br> and administrative | 13,972 | 7,374 | ||||||
| Total | 20,464 | 9,132 |
All values are in US Dollars.
*Each ADS represents three of the Company's ordinary shares.
Reconciliations of GAAP and Non-GAAP Results
(All amounts in thousands, except per share information)
| Quarter Ended December 31, 2021 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Share-based | Amortization<br> of acquired | Impairment<br> of acquired | Non-GAAP | |||||||||
| GAAP<br> Result | Compensation | intangible<br> assets | intangible<br> assets | Result | ||||||||
| Cost<br> of revenues | (39,250 | ) | 78 | - | - | (39,172 | ) | |||||
| Research<br> and product development | (13,494 | ) | 136 | 534 | - | (12,824 | ) | |||||
| Sales<br> and marketing | (28,612 | ) | 129 | 1,065 | - | (27,418 | ) | |||||
| General<br> and administrative | (46,512 | ) | 770 | 637 | - | (45,105 | ) | |||||
| Other<br> operating income | 10,571 | - | - | - | 10,571 | |||||||
| Total<br> operating expenses | (78,047 | ) | 1,035 | 2,236 | - | (74,776 | ) | |||||
| Loss<br> from operations | (43,894 | ) | 1,113 | 2,236 | - | (40,545 | ) | |||||
| Net<br> loss | (36,244 | ) | 1,113 | 2,236 | - | (32,895 | ) | |||||
| Net<br> loss attributable to ordinary shareholders | (33,896 | ) | 1,113 | 2,236 | - | (30,547 | ) | |||||
| Net<br> loss per ordinary share attributable to ordinary shareholders - basic and diluted | (0.09 | ) | (0.08 | ) | ||||||||
| Net<br> loss per ADS - basic and diluted | (0.27 | ) | (0.24 | ) | ||||||||
| Weighted<br> average number of ordinary shares used in computing basic and diluted loss per share | 371,020,652 | 371,020,652 | ||||||||||
| Quarter<br> Ended September 30, 2021 | ||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Share-based | Amortization<br> of acquired | Impairment<br> of acquired | Non-GAAP | |||||||||
| GAAP Result | Compensation | intangible<br> assets | intangible<br> assets | Result | ||||||||
| Cost<br> of revenues | (74,884 | ) | 214 | - | - | (74,670 | ) | |||||
| Research<br> and product development | (15,580 | ) | 359 | 616 | - | (14,605 | ) | |||||
| Sales<br> and marketing | (41,668 | ) | 332 | 1,065 | - | (40,271 | ) | |||||
| General<br> and administrative | (41,224 | ) | 2,475 | 652 | - | (38,097 | ) | |||||
| Other<br> operating income | 2,106 | - | - | - | 2,106 | |||||||
| Total<br> operating expenses | (96,366 | ) | 3,166 | 2,333 | - | (90,867 | ) | |||||
| Loss<br> from operations | (56,626 | ) | 3,380 | 2,333 | - | (50,913 | ) | |||||
| Net<br> loss | (36,579 | ) | 3,380 | 2,333 | - | (30,866 | ) | |||||
| Net<br> loss attributable to ordinary shareholders | (35,082 | ) | 3,380 | 2,333 | - | (29,369 | ) | |||||
| Net<br> loss per ordinary share attributable to ordinary shareholders - basic and diluted | (0.09 | ) | (0.08 | ) | ||||||||
| Net<br> loss per ADS - basic and diluted | (0.27 | ) | (0.24 | ) | ||||||||
| Weighted<br> average number of ordinary shares used in computing basic and diluted loss per share | 370,956,994 | 370,956,994 | ||||||||||
| Quarter<br> Ended December 31, 2020 | ||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Share-based | Amortization<br> of acquired | Impairment<br> of acquired | Non-GAAP | |||||||||
| GAAP<br> Result | Compensation | intangible<br> assets | intangible<br> assets | Result | ||||||||
| Cost<br> of revenues | (70,841 | ) | 551 | - | - | (70,290 | ) | |||||
| Research<br> and product development | (12,833 | ) | 1,094 | 782 | - | (10,957 | ) | |||||
| Sales<br> and marketing | (113,162 | ) | 615 | 1,710 | 22,322 | (88,515 | ) | |||||
| General<br> and administrative | (844,759 | ) | 8,562 | 709 | - | (835,488 | ) | |||||
| Other<br> operating income | 10,698 | - | - | - | 10,698 | |||||||
| Total<br> operating expenses | (960,056 | ) | 10,271 | 3,201 | 22,322 | (924,262 | ) | |||||
| Loss<br> from operations | (912,188 | ) | 10,822 | 3,201 | 22,322 | (875,843 | ) | |||||
| Net<br> loss | (921,778 | ) | 10,822 | 3,201 | 22,322 | (885,433 | ) | |||||
| Net<br> loss attributable to ordinary shareholders | (901,897 | ) | 10,822 | 3,201 | 22,322 | (865,552 | ) | |||||
| Net<br> loss per ordinary share attributable to ordinary shareholders - basic and diluted | (2.43 | ) | (2.34 | ) | ||||||||
| Net<br> loss per ADS - basic and diluted | (7.29 | ) | (7.02 | ) | ||||||||
| Weighted<br> average number of ordinary shares used in computing basic and diluted loss per share | 370,460,479 | 370,460,479 |
*Basic net loss per ordinary share attributable to ordinary shareholders is calculated by dividing net loss attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the periods. Diluted net loss per ordinary share attributable to ordinary shareholders is calculated by dividing net loss attributable to ordinary shareholders by the weighted average number of ordinary shares and dilutive potential ordinary shares outstanding during the periods, including the dilutive effect of share-based awards as determined under the treasury stock method.
Reconciliations of GAAP and Non-GAAP Results
(All amounts in thousands,except per share information)
| Year<br> Ended December 31, 2021 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Share-based | Amortization<br> of acquired | Impairment<br> of acquired | Non-GAAP | |||||||||
| GAAP<br> Result | Compensation | intangible<br> assets | intangible<br> assets | Result | ||||||||
| Cost<br> of revenues | (254,815 | ) | 390 | - | - | (254,425 | ) | |||||
| Research<br> and product development | (54,622 | ) | 724 | 2,714 | - | (51,184 | ) | |||||
| Sales<br> and marketing | (150,493 | ) | 644 | 4,260 | - | (145,589 | ) | |||||
| General<br> and administrative | (174,021 | ) | 7,374 | 2,651 | - | (163,996 | ) | |||||
| Other<br> operating income | 26,064 | - | - | - | 26,064 | |||||||
| Total<br> operating expenses | (353,072 | ) | 8,742 | 9,625 | - | (334,705 | ) | |||||
| Loss<br> from operations | (181,539 | ) | 9,132 | 9,625 | - | (162,782 | ) | |||||
| Net<br> loss | (128,468 | ) | 9,132 | 9,625 | - | (109,711 | ) | |||||
| Net<br> loss attributable to ordinary shareholders | (121,524 | ) | 9,132 | 9,625 | - | (102,767 | ) | |||||
| Net<br> loss per ordinary share attributable to ordinary shareholders - basic and diluted | (0.33 | ) | (0.28 | ) | ||||||||
| Net<br> loss per ADS - basic and diluted | (0.99 | ) | (0.84 | ) | ||||||||
| Weighted<br> average number of ordinary shares used in computing basic and diluted loss per share | 370,874,312 | 370,874,312 | ||||||||||
| Year<br> Ended December 31, 2020 | ||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Share-based | Amortization<br> of acquired | Impairment<br> of acquired | Non-GAAP | |||||||||
| GAAP<br> Result | Compensation | intangible<br> assets | intangible<br> assets | Result | ||||||||
| Cost<br> of revenues | (237,065 | ) | 1,044 | - | - | (236,021 | ) | |||||
| Research<br> and product development | (100,514 | ) | 4,349 | 3,279 | - | (92,886 | ) | |||||
| Sales<br> and marketing | (371,984 | ) | 1,099 | 44,780 | 31,876 | (294,229 | ) | |||||
| General<br> and administrative | (1,109,340 | ) | 13,972 | 2,836 | - | (1,092,532 | ) | |||||
| Other<br> operating income | 27,849 | - | - | - | 27,849 | |||||||
| Total<br> operating expenses | (1,553,989 | ) | 19,420 | 50,895 | 31,876 | (1,451,798 | ) | |||||
| Loss<br> from operations | (1,340,795 | ) | 20,464 | 50,895 | 31,876 | (1,237,560 | ) | |||||
| Net<br> loss | (1,343,630 | ) | 20,464 | 50,895 | 31,876 | (1,240,395 | ) | |||||
| Net<br> loss attributable to ordinary shareholders | (1,307,956 | ) | 20,464 | 50,895 | 31,876 | (1,204,721 | ) | |||||
| Net<br> loss per ordinary share attributable to ordinary shareholders - basic and diluted | (3.53 | ) | (3.25 | ) | ||||||||
| Net<br> loss per ADS - basic and diluted | (10.59 | ) | (9.75 | ) | ||||||||
| Weighted<br> average number of ordinary shares used in computing basic and diluted loss per share | 370,240,040 | 370,240,040 |
*Basic net loss per ordinary share attributable to ordinary shareholders is calculated by dividing net loss attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the periods. Diluted net loss per ordinary share attributable to ordinary shareholders is calculated by dividing net loss attributable to ordinary shareholders by the weighted average number of ordinary shares and dilutive potential ordinary shares outstanding during the periods, including the dilutive effect of share-based awards as determined under the treasury stock method.