>
-E-learning Market Size Report (465.47 Billion by 2028) is Driven by Growing Higher Education Sector – Comprehensive Analysis by The Insight Partners-Cross-Border B2C E-Commerce Market Size & Share Will Attain USD 7938.01 Billion by 2030 Growing at 26.19% CAGR – Exclusive Report by Facts & Factors-Helbiz Incorporates ChatGPT, OpenAI Technology-Commercial National Financial Corporation Reports 4th Quarter 2022 Earnings-Private Bancorp of America, Inc. Announces Record Fourth Quarter and Full Year 2022 Financial Results with Total Assets of $1.9 Billion-Midland identifie plusieurs projets prometteurs pour son important potentiel en lithium dans son vaste portefeuille de propriétés à la Baie-James-Resumen: DEUTZ AG: DEUTZ inicia una cooperación con Daimler Truck para desarrollar y comercializar motores para cargas medias y pesadas-DEUTZ AG: DEUTZ enters into cooperation with Daimler Truck to develop and market medium- and heavy-duty engines-Best's Market Segment Report: Clouds on the Horizon For 2023, But Trade Credit Insurers Are in a Good Place-Crédit Agricole Loire Haute-Loire : Communiqué financier 2022-Consumer Optimism Remains Strong Despite Economic Headwinds, Per 2022 Holiday Spending Report From ACI Worldwide-Philips sees some improvement in Q4 2022 and takes firm actions to address operational challenges in an uncertain environment-Alipay and AlipayHK Cross-Border Transactions Rebound During Chinese New Year as Travels Resume- EnCap and Double Eagle Announce Equity Upsize to $2.3 Billion in Commitments and Establishment of RBL Facility-Top 10 ciudades más caras para vivir del mundo-Online Shopping Market Share, Growth [2023] | Global Online Shopping Market Size is set to Develop at a Noteworthy Speed in the Forthcoming Years till 2028-Subscriber Data Management Market 2023 | Forecast Report, 2028 | Subscriber Data Management Market Size to see Promising Growth Ahead, Latest Research study | Detailed Analysis by 106 Pages Research-Sandboxing Market Size, Share | Research Report, 2023 | Sandboxing Market Might Set a Superb Growth Development by Forecast 2023-2028 | Latest Detailed Analysis by 106 Pages Research-Biodegradable Packaging Market Share, Growth [2023] | Biodegradable Packaging Market Size Changing Rapidly Because of Financial Development and Arising Valuable Opportunities by Forecast 2023-2028 | 113 Pages Research-Doll Market 2023 (New Report) Analysis By Advanced Technology, Market Size-Share, Industry Dynamic (Drivers, Trends, Challenges, Restraints), Market Contribution, Top Companies Strategy, and Consumption Trend till 2028

Aesthetic Medical International Reports Third Quarter 2022 Unaudited Financial Results

SHENZHEN, China, Nov. 29, 2022 (GLOBE NEWSWIRE) — Aesthetic Medical International Holdings Group Limited (Nasdaq: AIH) (the “Company” or “AIH”), a leading provider of aesthetic medical services in China, announced its unaudited financial results for the three months ended September 30, 2022.

Dr. Pengwu Zhou, the Chairman and CEO of the Company, commented, “The third quarter of 2022 was still clouded by the uncertainties arising from the resurgence of COVID-19 pandemic. To mitigate the impacts on people’s daily living and business operations, the country has adjusted its strategy of prevention and control measures, from a broad coverage of a region to a more precise implementation of specific areas with shortened lockdown period. Yet, Shenzhen was placed under lockdown and three of the Group’s treatment centers were forced to close temporarily in September, which affected our customer traffic. As a result, revenue of this quarter slightly decreased by 0.3% year-over-year.”

Dr. Zhou continued, “Since the second quarter of 2022, the Group has also strived to enhance its operating efficiency by introducing streamlined operation procedures, providing staff training opportunities, and inculcating core values in employees to ensure consistent service quality across all centers. We believe that these measures would improve customer experience and in return increase retention rate, laying a strong foundation for future business growth.”

Third Quarter 2022 Financial Highlights1

  • Total revenue was RMB167.0 million (USD23.5 million), a decrease of 0.3% from RMB167.5 million in the third quarter of 2021.
  • Gross profit was RMB86.6 million (USD12.2 million), an increase of 22.5% from RMB70.7 million in the third quarter of 2021.
  • Selling, general and administrative (“SG&A”) expenses together were RMB107.0 million (USD15.0 million), a decrease of 22.0% from RMB137.2 million in the third quarter of 2021, and SG&A expenses as a percentage of revenue decreased from 81.9% to 64.1%.
  • Adjusted loss after tax2 narrowed to RMB3.7 million (USD0.5 million), compared with a loss of RMB17.2 million in the third quarter of 2021.
  • Adjusted EBITDA2 was RMB10.6 million (USD1.5 million), rebounded from a loss of RMB30.0 million in the third quarter of 2021.

_______________

1 We made certain adjustments to our accounting policies in relation to revenue recognition in response to new uncertainties introduced by the impact of the prolonged COVID-19 pandemic on the marketing and sales initiatives of the treatment centers as well as the customers’ consumption behavior. In particular, as most prepaid service packages were sold online without preliminary face-to-face consultations and pre-established treatment plans, it becomes increasingly difficult to estimate or determine the timing of service redemption. As a result, we believe it is prudent to recognize the portion of the prepaid service package fee for which the relevant services haven’t been performed as contract liabilities instead of revenue.

Financial results of the third quarter of 2021 presented here have been adjusted to reflect the change in revenue recognition for the purpose of presenting meaningful comparison with the financial results of the third quarter of 2022.

2 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.

Third Quarter 2022 Operational Highlights

New and repeat customers

  For the Three Months Ended September 30,
  2021*   2022     % Change
  Number   % of Total   Number   % of Total    
New Customers 13,989   21.1%   12,685   22.1%     -9.3%
Repeat Customers 52,245   78.9%   44,622   77.9%     -14.6%
Total Active Customers 66,234   100.0%   57,307   100.0%     -13.5%

Note:

*Including data from treatment centers that were divested or ceased operations in 2021

  • As a result of the temporary business suspension of several treatment centers in the third quarter of 2022, the Company recorded a decrease of 13.5% year-on-year in the total active customers.

Number of aesthetic medical treatment cases

  For the Three Months Ended September 30,
  2021*

  2022

   % Change
  Number   % of Total   Number   % of Total    
Energy-based Treatments 94,686   67.2%   107,948   73.2%   +14.0%
Minimally Invasive Aesthetic Treatments 24,025   17.1%   24,860   16.8%   +3.5%
Surgical Treatments 11,677   8.3%   7,360   5.0%   -37.0%
General healthcare services and other aesthetic medical services 10,416   7.4%   7,312   5.0%   -29.8%
Total number of treatment cases 140,804   100.0%   147,480   100.0%   +4.7%

Note:

*Including data from treatment centers that were divested or ceased operations in 2021

  • Despite the mandatory suspension of operations of several treatment centers due to pandemic preventative requirements in the third quarter of 2022, the Company recorded an increase in the number of treatment cases of 4.7% year-on-year, and the number of treatment cases in retained treatment centers increased by 37.0% year-on-year. The increase was primarily driven by the increasing demand for non-surgical aesthetic medical treatments among the young generation as well as the effectiveness of the Company’s newly introduced package promotion.
  • Total number of non-surgical aesthetic medical treatments as a percentage of the total number of aesthetic treatments increased by 5.8 percentage points.

Average spending per customer

  • Average spending per customer increased by 15.2% from RMB2,529 in the third quarter of 2021 to RMB2,915 in the third quarter of 2022, primarily driven by the sales of high-end bio-stimulating fillers such as CureWhite, Ellanse, and Loviselle.

Third Quarter 2022 Unaudited Financial Results

    For the Three Months Ended September 30,
(RMB millions, except per share data and percentages)   2021 1   2022   % Change
Revenue   167.5   167.4   -0.3%
Non-surgical aesthetic medical services   89.7   118.9   +32.5%
Minimally invasive aesthetic treatments   45.1   59.5   +31.8%
Energy-based treatments   44.6   59.4   +33.1%
Surgical aesthetic medical services   57.3   33.6   -41.3%
General healthcare services and other aesthetic medical services 20.5   14.6   -29.0%
Gross profit   70.7   86.6   +22.5%
Gross margin   42.2%   51.8%   +9.6p.p.3
(Loss) for the period   (30.3)   (52.4)   N.M.5
(Loss) margin   (18.1)%   (31.4)%   N.M.5
EBITDA4   (43.1)   (38.1)   N.M.5
Adjusted EBITDA4   (30.0)   10.6   N.M.5
Adjusted EBITDA margin   (17.9)%   6.4%   N.M.5
Adjusted (loss) 4   (17.2)   (3.7)   N.M.5
Adjusted (loss) margin   (10.2)%   (2.2)%   N.M.5
Basic (loss) per share   (0.22)    (0.60)   N.M.5
Diluted (loss) per share   (0.22)   (0.60)   N.M.5

_______________

Notes:

3 p.p. represents percentage points

4 Refer to below “Non-IFRS Financial Measures”

5 N.M. represents not meaningful

Revenue

Total revenue was RMB167.0 million (USD23.5 million), representing a decrease of 0.3% from RMB167.5 million in the third quarter of 2021, primarily attributable to the divestment of underperforming assets in 2021 and the first three quarters of 2022 and the temporary closure of several treatment centers due to the pandemic preventative requirements in the third quarter of 2022.

Cost of sales and services rendered

Cost of sales and services rendered was RMB80.5 million (USD11.3 million), representing a decrease of 16.9% from RMB96.8 million in the third quarter of 2021.

Gross profit

Gross profit was RMB86.6 million (USD12.2 million), representing an increase of 22.5% from RMB70.7 million in the third quarter of 2021. Gross profit margin was 51.8%, an increase of 9.6 percentage points from 41.8% in the third quarter of 2021. The increase was attributable to the implementation of stringent cost control of the aesthetic medical consumables, as well as the value-added service provided by the Group’s professional doctors to enhance the service quality of non-surgical aesthetic medical business.

Selling expenses

Selling expenses were RMB61.5 million (USD8.6 million), representing 36.8% of the Company’s total revenue in the third quarter of 2022, compared with RMB85.1million in the third quarter of 2021, which represented 50.8% of the Company’s total revenue of the third quarter of 2021. Selling expenses as of revenue decreased by 14.0 percentage points year-on-year. The reduction in the selling expenses and its contribution was mainly a result of the Company’s strategic shift of marketing focus to a lower-cost online marketing channels, such as private domain customer reach and social media livestreaming, to alleviate the rising customer acquisition costs under the impact of COVID-19 pandemic, as well as the divestment of underperforming assets in 2021 and the first three quarters of 2022.

General and administrative expenses

General and administrative expenses were RMB45.5 million (USD6.4 million), representing a decrease of 12.6% from RMB52.1 million in the third quarter of 2021, primarily due to the divestment of underperforming assets in 2021 and the first three quarters of 2022.

Other gains/(losses), net

Other gains/(losses), net was a loss of RMB10.7 million (USD1.5 million), compared with a loss of RMB2.7 million in the third quarter of 2021, primarily due to the compensation payment for the procurement contract of non-surgical aesthetic products as impacted by the COVID-19 pandemic.

Fair value loss of convertible note

Fair value loss of convertible note was a loss of RMB24.1 million (USD3.4 million), compared with nil in the third quarter of 2021. Pursuant to the exit payment agreement for the convertible note issued to Peak Asia Investment Holdings V Limited (“ADV”) in September 2020, the Company approved and confirmed the issue and allotment of new ordinary shares to ADV upon the exercise of and fulfillment of the terms of the warrant issued to ADV on July 20, 2022 under the Cooperation Agreement (the “ADV Warrant”). The shares to be issued under the ADV Warrant will be such number of Ordinary Shares of the Company equal to USD2,700,000 divided by the USD equivalent (as of the Closing Date under the ADV Warrant) of RMB 4.67 per ordinary share. The ADV Warrant shall be exercisable at any time after the closing of all proposed transactions and until 6:00 PM (Hong Kong time) on December 14, 2024 (inclusive).

Loss for the period

As a result of the foregoing, the Company recorded a loss of RMB52.4 million (USD7.4 million) for the third quarter of 2022, compared with a loss of RMB30.3 million in the third quarter of 2021. Basic and diluted loss per share were both loss of RMB0.60 (loss of USD0.08 per share) in the third quarter of 2022, compared with basic and diluted loss per share of RMB0.22 in the third quarter of 2021.

Certain Non-IFRS items6

EBITDA for the third quarter of 2022 was a loss of RMB38.1 million (USD5.4 million), compared with a loss of RMB43.1 million in the third quarter of 2021.

Adjusted EBITDA for the third quarter of 2022 was RMB10.6 million (USD1.5 million), rebounded from a loss of RMB30.0 million in the third quarter of 2021.

Adjusted loss after tax for the third quarter of 2022 was RMB3.7 million (USD0.5 million), compared with a loss of RMB17.2 million in the third quarter of 2021.

_______________

6 EBITDA, adjusted EBITDA and adjusted loss, and 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.

Cash and cash equivalents

Cash and cash equivalents amounted to RMB20.4 million (USD$2.9 million) as of September 30, 2022, compared with RMB31.9 million as of September 30, 2021.

Liquidity and capital resources

The Company had a net current asset of a loss of RMB378.3 million (USD$53.2 million) as of September 30, 2022, which included current borrowings of RMB178.8 million.

Other Developments

New Marketing Strategy Proven to Be Effective in Promoting Business Growth

During the Period, the Group has continued to adjust its marketing strategy to enhance brand awareness and expand customer outreach while lowering costs. In addition to the private domain channel introduced in the second quarter, the Group started collaboration with key opinions leaders (KOLs) and tapped into livestreaming e-commerce. The campaign was successful and effective in expanding target audience to younger generation who has strong demand in self-care and aesthetic related consumption. This is reflected by a 27.8% year-on-year decrease in selling expenses during the third quarter.

Continued to Strengthen SOP and Training Programs to Enhance Service Quality

The Group has always strived to enhance its service quality to enhance its brand value and to promote repeated customer spendings and customer referral. In the third quarter, it further strengthened the training programs to staff at all levels by equipping them with the latest aesthetic medical market trends, product offerings and the latest standardized operating procedures (SOP). To better evaluate the service quality of all its centers, the Group has engaged mystery shoppers this quarter, of which they will discretely visit each treatment center with a budget of RMB1,000 and provide assessments on user experience for management’s review. As at the date of this report, 25 mystery shoppers’ assessments and feedback have been received. The Group believes these measures can improve service quality of all centers, which support business scalability and sustainable growth in the long run.

Further Divestment of Treatment Centers to Enhance Operating Efficiency

To further improve overall operational efficiency, the Group decided to spin off its underperforming centers and focus on the development in Greater Bay Area. During the period, the Group divested two treatment centers, namely Changsha Peng’ai Aesthetic Medical Hospital and Nanchang Peng’ai Xiuqi Aesthetic Medical Hospital, and expects to receive cash inflows of RMB4.6 million and RMB3.0 million respectively. The Group believes that the transaction allows it to curb the loss and allocate resources for profit-generating treatment centers, improving the Group’s overall profitability while maximizing the interests of all stakeholders going forward.

Exercised Share Option Plan to Reward Key Employees

On July 29, 2022, the Company issued 1,285,196 and 642,597 new ordinary shares to Shengli Family Limited and Mr. Xichun Zhou respectively, representing an aggregate 2.0% of the total number of outstanding ordinary shares, at nil consideration in accordance with the 2019 Performance Incentive Plan proposed in September 2019. The purpose of this share option plan is to recognize contributions made by key employees on the negotiation and execution of the financing with Lafang China Co., Ltd and Hainan Oriental Jiechuang Investment Partnership, as well as to provide an incentive to retain a long-term relationship with the Company under the alignment of interests.

Business Outlook

Despite the government recently released some positive news to ease travel restriction, the Group will continue to closely monitor the macro environment and adjust its operating strategies in a timely manner to prepare for the unexpected.

Looking forward to the near future, the Group will continue to enhance its service quality and product offerings. During the Period, the Group has begun the renovation of the first floor of one of the flagship hospitals, Shenzhen Peng’ai Aesthetic Medical Hospital. It is expected to be completed by the end of this year and the Group believes that the new renovation will provide customers with a better service experience. Leveraging its expertise and extensive resources in surgical aesthetic medical services, the Group will continue to provide value-added service in addition to its non-surgical aesthetic medical services, and provide training to its staff for the offerings of latest service and implement standardized services across all centers. We expect these business practices will enhance the AIH’s core competencies and eventually increase our profitability. Having seen a gradual recovery of the consumer sentiment, the Group is optimistic with its business recovery but at the same time remains prudent in its regular assessment on the performance of its treatment centers and divesting non-performing centers. This includes Shenzhen Miao’yan Aesthetic Medical Clinic with divestment expected to be completed in the upcoming quarters. By adopting the aforementioned strategies, AIH is confident to further improve its brand equity and is committed to becoming a premium, professional and reliable non-surgical aesthetic medical service provider with surgical aesthetic medical expertise and safety practice.

Conference Call Information

The Company will host a conference call to discuss the Company’s financial performance at 7:00 AM Eastern Time (8:00 PM Beijing Time) on November 29, 2022.

All participants wishing to attend the call must preregister online before they can receive the dial-in numbers. Preregistration may require a few minutes to complete.

Preregistration Information

Participants can register for the conference call by navigating to https://s1.c-conf.com/diamondpass/10027158-z2n7df.html. Once preregistration has been completed, participants will receive dial-in numbers and a unique access pin.

To join the conference, simply dial the number you receive after preregistering, followed by your PIN, and you will join the conference instantly.

An archive of the webcast will be available after the conclusion of the call at https://ir.aihgroup.net/ or visit https://edge.media-server.com/mmc/p/oztm9a94.

Exchange Rate

This press release contains translations of certain Renminbi (RMB) amounts into U.S. dollars (USD$) 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 RMB7.1135 to USD1.0, which was the U.S. dollars middle rate announced by the Board of Governors of the Federal Reserve System of the United States on September 30, 2022.

Non-IFRS Financial Measures

EBITDA represents loss before income tax, adjusted to exclude finance costs and amortization and depreciation. Adjusted EBITDA represents EBITDA, adjusted to exclude profession fee, share-based payment, compensation for termination of supplier and fair value loss of convertible note.

Adjusted loss represents loss for the period, adjusted to exclude profession fee, share-based payment, compensation for termination of supplier and fair value loss of convertible note.

EBITDA, adjusted EBITDA and adjusted loss are non-IFRS financial measures. You should not consider EBITDA, adjusted EBITDA and adjusted loss 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 loss 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.

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 treatment centers that spread across major cities in mainland China, with a major focus in the Guangdong-Hong Kong-Macau Greater Bay area and the Yangtze River Delta area in China. Leveraging over 20 years of clinical experience, AIH provides one-stop aesthetic service offerings, including surgical aesthetic treatments, non-surgical aesthetic treatments, general medical services, and other aesthetic services. For more information regarding the Company, please visit: https://ir.aihgroup.net/.

Cautionary Statements

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 Contacts

For investor and media inquiries, please contact:

Aesthetic Medical International Holdings Group Limited

Email: ir@pengai.com.cn

Website: https://ir.aihgroup.net

DLK Advisory Limited

Tel: +852 2857 7101

Email: ir@dlkadvisory.com

AESTHETIC MEDICAL INTERNATIONAL HOLDINGS GROUP LIMITED

CONSOLIDATED BALANCE SHEETS

    30 September     30 September     30 September  
    2021

    2022     2022  
   
RMB’000
   
RMB’000
   
USD’000
 
ASSETS        
Non-current assets        
Property, plant and equipment   391,780     361,158     50,771  
Intangible assets   59,228     38,942     5,474  
Investments accounted for using the equity method   10,154     5,164     726  
Prepayments and deposits   28,592     17,187     2,416  
Deferred income tax assets   43,929     49,737     6,992  
    533,683     472,188     66,801  
         
Current assets        
Inventories   36,932     33,356     4,689  
Trade receivables   12,893     4,100     576  
Other receivables, deposits and prepayments   58,453     38,357     4,970  
Amounts due from related parties   6,489     3,562     501  
Restricted cash   811          
Cash and cash equivalents   31,936     20,446     2,874  
    147,514     99,821     13,611  
         
Total assets   681,197     572,009     80,412  
         
EQUITY AND LIABILITIES        
Equity attributable to owners of the Company        
Share capital   469     469     66  
Treasury shares   (2,023 )   (2,023 )   (284 )
Accumulated losses   (477,905 )   (1,064,524 )   (149,648 )
Other reserves   491,128     971,738     136,605  
    11,669     (94,340 )   (13,262 )
Non-controlling interests   (61,002 )   (30,325 )   (4,263 )
Total equity   (49,333 )   (124,665 )   (17,525 )
         

AESTHETIC MEDICAL INTERNATIONAL HOLDINGS GROUP LIMITED

CONSOLIDATED BALANCE SHEETS (CONTINUED)

    30 September     30 September   30 September
    2021     2022   2022
    RMB’000     RMB’000   USD$’000
LIABILITIES              
Non-current liabilities          
Borrowings   58,562     46,458   6,531
Lease liabilities   149,692     109,980   15,461
Convertible note   36,085     62,164   8,739
Deferred income tax liabilities   (14,532 )    
Contingent consideration payable   8,607      
    238,414     218,602   30,731
           
Current liabilities          
Trade payables   39,366     47,845   6,726
Accruals, other payables and provisions   76,369     30,073   4,228
Contingent consideration and consideration payable   3,889     6,200   872
Amounts due to related parties   1,099     473   66
Contract liabilities   171,807     175,335   24,648
Borrowings   152,170     178,830   25,140
Lease liabilities   37,364     30,623   4,305
Current income tax liabilities   10,052     8,693   1,222
    492,116     478,072   67,206
Total liabilities   730,530     696,674   97,937
Total equity and liabilities   681,197     572,009   80,412
           



AESTHETIC MEDICAL INTERNATIONAL HOLDINGS GROUP LIMITED


CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

  30 September     30 September     30 September  
  2021

    2022     2022  
 
RMB’000
    RMB’000    
USD$’000
 
                 
Revenue 167,524     167,047     23,483  
Cost of sales and services rendered (96,831 )   (80,475 )   (11,313 )
Gross profit 70,693     86,572     12,170  
Selling expenses (85,143 )   (61,483 )   (8,643 )
General and administrative expenses (52,078 )   (45,535 )   (6,401 )
Finance costs (7,815 )   (2,289 )   (322 )
Other gains/(losses), net (2,721 )   (10,654 )   (1,498 )
Fair value loss of convertible note     (24,105 )   (3,389 )
(Loss)/profit before income tax (77,064 )   (57,494 )   (8,082 )
Income tax (expense)/credit 46,790     5,083     715  
(Loss)/profit for the period (30,274 )   (52,411 )   (7,368 )
       
Total comprehensive (loss)/income for the period (30,274 )   (52,411 )   (7,368 )
       
(Loss)/profit attributable to:      
Owners of the Company (14,654 )   (51,568 )   (7,249 )
Non-controlling interests (15,620 )   (843 )   (119 )
(Loss)/profit for the period (30,274 )   (52,411 )   (7,368 )
       



AESTHETIC MEDICAL INTERNATIONAL HOLDINGS GROUP LIMITED


CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

  30 September     30 September     30 September  
  2021     2022     2022  
  RMB’000     RMB’000     USD$’000  
(Loss)/earnings per share for (loss)/profit attributable to owners of the Company (in RMB per share)                
—Basic (0.22   (0.60   (0.08
—Diluted (0.22   (0.60   (0.08
                 
Total comprehensive (loss)/income attributable to:                
Owners of the Company (14,654 )   (41,211 )   (5,793 )
Non-controlling interests (15,620 )   (11,200 )   (1,574 )
Total comprehensive (loss)/income for the year (30,274 )   (52,411 )   (7,367 )
EBITDA (43,057 )   (38,136 )   (5,361 )
Adjusted EBITDA (29,952 )   10,620     1,493  
Adjusted (loss) (17,169 )   (3,655 )   (514 )
       



AESTHETIC MEDICAL INTERNATIONAL HOLDINGS GROUP LIMITED


RECONCILIATIONS OF IFRS AND NON-IFRS RESULTS

EBITDA and Adjusted EBITDA For the Three Months Ended September 30,
  2021     2022     2022  
  RMB’000     RMB’000     USD$’000  
(Loss)/profit before income tax for the period (77,064 )   (57,494 )   (8,082 )
Adjustments                
+ Finance costs 7,815     2,289     322  
+ Amortization and depreciation 26,192     17,069     2,399  
EBITDA (43,057 )   (38,136 )   (5,361 )
       
+ Professional fees 5,017     1,508     212  
+ Share-based compensation expense 8,088     14,143     1,988  
+ Compensation for termination of supplier     9,000     1,265  
+ Fair value loss of convertible note     24,105     3,389  
Adjusted EBITDA (29,952 )   10,620     1,493  
                 



AESTHETIC MEDICAL INTERNATIONAL HOLDINGS GROUP LIMITED

RECONCILIATIONS OF IFRS AND NON-IFRS RESULTS (CONTINUED)

Adjusted Loss For the Three Months Ended September 30,
  2021     2022     2022  
  RMB’000     RMB’000     USD$’000  
Loss for the period (30,274 )   (52,411 )   (7,368 )
Adjustments      
+ Professional fees 5,017     1,508     212  
+ Share-based compensation expense 8,088     14,143     1,988  
+ Compensation for termination of supplier     9,000     1,265  
+ Fair value loss of convertible note     24,105     3,389  
Adjusted loss (17,169 )   (3,655 )   (514 )
                 

Leave a Comment