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 July 2024
Commission File Number 001-38896
Luckin Coffee Inc.
(Exact Name of Registrant as Specified in Its Charter)
28th Floor, Building T3, Haixi Jingu Plaza
1-3 Taibei Road
Siming District, Xiamen City, Fujian
People’s Republic of China, 361008
+86-592-3386666
(Address of principal executive office)
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.
| |
|
|
Luckin Coffee Inc. |
| |
|
|
|
|
| Date: |
July 30, 2024 |
|
By: |
/s/ Jing An |
| |
|
|
|
Name: |
Jing An |
| |
|
|
|
Title: |
Chief Financial Officer |
EXHIBIT INDEX
Exhibit 99.1
Luckin
Coffee Inc. Announces Second Quarter 2024 Financial Results
Second Quarter Net Revenues Increased 35.5%
to RMB8,402.6 Million
Profitability Improved From Last
Quarter with GAAP Operating Margin of 12.5%
More than 1,370 Net New Store Openings; Ended
Quarter with Nearly 20,000 Stores
BEIJING,
July 30, 2024 (GLOBE NEWSWIRE) — Luckin Coffee Inc. (“Luckin Coffee” or the “Company”)
(OTC: LKNCY) today announced its unaudited financial results for the three months ended June 30, 2024.
SECOND
QUARTER 2024 HIGHLIGHTS1
| · | Total net revenues in the second quarter were RMB8,402.6 million (US$1,156.2 million), representing an increase of 35.5% from
RMB6,201.4 million in the same quarter of 2023. |
| · | Net new store openings during the second quarter was 1,371, including five new store openings in Singapore, resulting in a
quarter-over-quarter store unit growth of 7.4% from the number of stores at the end of the first quarter of 2024, ending the second quarter
with 19,961 stores which include 13,056 self-operated stores and 6,905 partnership stores. |
| · | Average monthly transacting customers in the second quarter was 69.7 million, representing an increase of 61.8% from 43.1 million
in the same quarter of 2023. |
| · | Revenues from self-operated stores in the second quarter were RMB6,277.0 million (US$863.7 million), representing an increase
of 39.6% from RMB4,495.3 million in the same quarter of 2023. |
| · | Same-store sales growth for self-operated stores in the second quarter was negative 20.9%, compared to 20.8% in the same quarter
of 2023. |
| · | Store level operating profit – self-operated stores in the second quarter was RMB1,351.0 million (US$185.9 million) with
store level operating profit margin of 21.5%, compared to RMB1,307.5 million with store level operating profit margin of 29.1% in the
same quarter of 2023. |
| · | Revenues from partnership stores in the second quarter were RMB1,850.2 million (US$254.6 million), representing an increase
of 24.5% from RMB1,485.8 million in the same quarter of 2023. |
GAAP
operating income in the second quarter was RMB1,050.7 million (US$144.6 million), representing a GAAP operating margin of 12.5%,
compared to RMB1,172.8 million, or a GAAP operating margin of 18.9%, in the same quarter of 2023. Non-GAAP operating income in
the second quarter, which adjusts for share-based compensation expenses, was RMB1,150.6 million (US$158.3 million), representing a non-GAAP
operating margin of 13.7%, compared to RMB1,236.3 million, or a non-GAAP operating margin of 19.9%, in the same quarter of 2023. The decreases
were mainly attributable to the reduced average selling price of the Company’s products and continued volatility in market dynamics
and competition.
1
Please refer to the section “KEY DEFINITIONS” on Page 4 for detailed definitions on certain terms used.
COMPANY STATEMENT
“We
are thrilled to report another robust quarter, marked by significant growth in our product sales, the store network expansion and
the increase in the number of average monthly transacting customers,” said Dr. Jinyi Guo, Chairman and Chief Executive
Officer of Luckin Coffee. “This quarter, we achieved a notable increase in net revenues by 35.5%, and a surge in our average
monthly transacting customers by 61.8%, compared to the same quarter last year. We have continued to make tremendous progress with
the growth of our store footprint in the second quarter. In the second quarter, we added 1,371 net new stores, five of which
were in Singapore. In July, we inaugurated our 20,000th store in Beijing, underscoring Luckin’s dominant position
among China’s coffee chains. Additionally, our financial performance has seen a positive shift, with our GAAP operating margin
improving to 12.5% from the first quarter. As another important development, in the presence of Brazilian Vice President Geraldo
Alckmin, we entered into a series of letters of intent to procure approximately 120,000 metric tons of coffee beans from
Brazil through the end of 2025. Given Brazil’s prominent position in global coffee production and exports, this collaboration is pivotal for Luckin,
and we are excited about the opportunities it presents for our future endeavors.”
Dr. Guo
continued, “As we move into the second half of 2024, we remain focused on delivering value to customers as well as leveraging
our strengthened supply chain and increased store footprint to introduce more innovative and high-quality products to our growing customer
base. We believe that we are well-positioned to increase our market share, quality of our products and brand awareness. I would also like
to thank the Luckin team and all of our customers for their continued support of the Luckin brand. Looking ahead, we aim to further expand
our footprint and offering, creating long-term value and driving sustainable growth.”
SECOND
QUARTER 2024 FINANCIAL RESULTS
Total
net revenues were RMB8,402.6 million (US$1,156.2 million) in the second quarter of 2024, representing an increase of 35.5%
from RMB6,201.4 million in the same quarter of 2023. Net revenues growth was primarily driven by the increase in the number of products
sold, the increase in stores in operation and the increase in the number of monthly transacting customers.
| · | Revenues from product sales were RMB6,552.4
million (US$901.6 million) in the second quarter of 2024, representing an increase of 39.0% from RMB4,715.6 million in the same quarter
of 2023. |
| · | Net revenues from freshly brewed drinks were RMB6,014.0
million (US$827.6 million), representing 71.6% of total net revenues in the second quarter of 2024, compared to RMB4,235.0 million, representing
68.2% of total net revenues, in the same quarter of 2023. |
| · | Net revenues from other products were RMB404.4 million
(US$55.6 million), representing 4.8% of total net revenues in the second quarter of 2024, compared to RMB325.7 million, representing 5.3%
of total net revenues, in the same quarter of 2023. |
| · | Net revenues from others were RMB134.1 million (US$18.4
million), representing 1.6% of total net revenues in the second quarter of 2024, compared to RMB154.9 million, representing 2.5% of total
net revenues, in the same quarter of 2023. |
| · | Revenues from partnership stores were RMB1,850.2 million (US$254.6 million), representing 22.0% of total net revenues in the
second quarter of 2024, which represents an increase of 24.5% compared to RMB1,485.8 million, representing 24.0% of total net revenues,
in the same quarter of 2023. For the second quarter of 2024, revenues from partnership stores included sales of materials of RMB1,355.8
million (US$186.6 million), profit sharing of RMB202.6 million (US$27.9 million), delivery service of RMB145.5 million (US$20.0 million),
sales of equipment of RMB129.6 million (US$17.8 million) and other services of RMB16.7 million (US$2.3 million). |
Total
operating expenses were RMB7,351.9 million (US$1,011.7 million) in the second quarter of 2024, representing an increase of
46.2% from RMB5,028.6 million in the same quarter of 2023. The increase in total operating expenses was predominantly the result of the
Company’s business expansion. Meanwhile, operating expenses as a percentage of net revenues increased to 87.5% in the second quarter
of 2024 from 81.1% in the same quarter of 2023, mainly due to the increase in store rental and other operating costs and cost of materials
as a percentage of net revenues resulting from decreased average selling price of the Company’s products.
| · | Cost of materials were RMB3,368.2 million
(US$463.5 million) in the second quarter of 2024, representing an increase of 36.8% from RMB2,461.5 million in the same quarter of 2023,
which was mainly due to the increase in the number of products sold and the increase in sales of materials to partnership stores. |
| · | Store rental and other operating costs were RMB2,050.2
million (US$282.1 million) in the second quarter of 2024, representing an increase of 78.5% from RMB1,148.4 million in the same quarter
of 2023, mainly due to the increase in labor costs, store rental as well as utilities and other store operating costs as a result of the
increased number of stores in operation and items sold in the second quarter of 2024 compared to the same period last year. |
| · | Depreciation and amortization expenses were RMB289.1
million (US$39.8 million) in the second quarter of 2024, representing an increase of 126.3% from RMB127.7 million in the same quarter
of 2023, mainly due to the increase in amortization of leasehold improvements for the stores and the increase in depreciation expenses
of additional equipment put into use in new stores in the second quarter of 2024. |
| · | Delivery expenses were RMB606.9 million (US$83.5 million) in the second quarter of 2024, representing an increase of 13.6%
from RMB534.1 million in the same quarter of 2023, mainly due to the increase in the number of delivery orders. |
| · | Sales and marketing expenses were RMB432.6 million (US$59.5 million) in the second quarter of 2024, representing an increase
of 42.5% from RMB303.6 million in the same quarter of 2023, mainly driven by the increase in (i) advertising expenses as the Company
continued to make strategic investments in its branding through various channels, and (ii) commissions to third-party delivery platforms
which is in line with the increase in the number of delivery orders. Sales and marketing expenses amounted to 5.1% of total net revenues
in the second quarter of 2024, compared to 4.9% of total net revenues in the same quarter of 2023. |
| · | General and administrative expenses were RMB589.7
million (US$81.1 million) in the second quarter of 2024, representing an increase of 38.6% from RMB425.5 million in the same quarter of
2023. The increase in general and administrative expenses was mainly driven by the increase in (i) payroll costs for headquarter
staff, (ii) research and development expenses, (iii) share-based compensation for restricted share units and options issued
to management and employees, and (iv) expenditures for office supplies. General and administrative expenses amounted to 7.0% of total
net revenues in the second quarter of 2024, compared to 6.9% of total net revenues in the same quarter of 2023. |
| · | Store preopening and other expenses were RMB14.0
million (US$1.9 million) in the second quarter of 2024, representing a decrease of 24.3% from RMB18.5 million in the same quarter of 2023,
mainly due to fewer stores preparing to be opened in the second quarter of 2024 compared to the same quarter of 2023. Store preopening
and other expenses amounted to 0.2% of total net revenues in the second quarter of 2024, compared to 0.3% of total net revenues in the
same quarter of 2023. |
| · | Losses and expenses related to Fabricated Transactions and Restructuring were RMB1.2 million (US$0.2 million) in the second
quarter of 2024, representing a decrease of 71.0% from RMB4.0 million in the same quarter of 2023. Losses and expenses related to Fabricated
Transactions and Restructuring amounted to 0.0% of total net revenues in the second quarter of 2024, compared to 0.1% of total net revenues
in the same quarter of 2023. |
| · | Store level operating profit margin - self-operated stores was 21.5% in the second quarter of 2024, compared to 29.1% in the
same quarter of 2023, primarily due to the decrease in average selling price of the Company’s products, offset by the benefits of
economies of scale from the increased number of products sold. |
GAAP
operating income was RMB1,050.7 million (US$144.6 million) in the second quarter of 2024, representing a GAAP operating
margin of 12.5%, compared to RMB1,172.8 million, or a GAAP operating margin of 18.9%, in the same quarter of 2023. Non-GAAP operating
income was RMB1,150.6 million (US$158.3 million) in the second quarter of 2024, representing a non-GAAP operating margin of 13.7%,
compared to RMB1,236.3 million, or a non-GAAP operating margin of 19.9%, in the same quarter of 2023. For more information on the Company’s
non-GAAP financial measures, please see the section “Use of Non-GAAP Financial Measures” and the table captioned “Reconciliation
of Non-GAAP Measures to the Most Directly Comparable GAAP Measures” set forth at the end of this press release.
Net
income was RMB871.1 million (US$119.9 million) in the second quarter of 2024, representing a net margin of 10.4%, compared
to RMB998.7 million, or a net margin of 16.1%, in the same quarter of 2023. Non-GAAP net income was RMB971.0 million (US$133.6
million) in the second quarter of 2024, representing a non-GAAP net margin of 11.6%, compared to RMB1,062.2 million, or a non-GAAP net
margin of 17.1%, in the same quarter of 2023.
Basic
and diluted net income per ADS was RMB2.72 (US$0.40) and RMB2.72 (US$0.40) in the second quarter of 2024, respectively, compared
to RMB3.12 and RMB3.12 in the same quarter of 2023, respectively.
Non-GAAP
basic and diluted net income per ADS was RMB3.04 (US$0.40) and RMB3.04 (US$0.40) in the second quarter of 2024, respectively,
compared to RMB3.36 and RMB3.36 in the same quarter of 2023, respectively.
Net
cash provided by operating activities was RMB1,549.1 million (US$213.2 million) in the second quarter of 2024, compared to
net cash provided by operating activities of RMB1,444.4 million in the same quarter of 2023.
Cash
and cash equivalents, restricted cash, term deposits and short-term investments were RMB3,786.0 million (US$521.0 million)
as of June 30, 2024, compared to RMB3,752.7 million as of December 31, 2023.
KEY OPERATING DATA
| | |
For the three months ended or as of | |
| | |
Dec 31, | |
Mar 31, | |
Jun 30, | |
Sep 30, | |
Dec 31, | |
Mar 31, | |
June 30, | |
| | |
2022 | |
2023 | |
2023 | |
2023 | |
2023 | |
2024 | |
2024 | |
| Total stores | |
8,214 | |
9,351 | |
10,836 | |
13,273 | |
16,248 | |
18,590 | |
19,961 | |
| Self-operated stores | |
5,652 | |
6,310 | |
7,188 | |
8,807 | |
10,628 | |
12,199 | |
13,056 | |
| Partnership stores | |
2,562 | |
3,041 | |
3,648 | |
4,466 | |
5,620 | |
6,391 | |
6,905 | |
| Same-store sales growth for self-operated stores | |
9.2 | % |
29.6 | % |
20.8 | % |
19.9 | % |
13.5 | % |
(20.3 | )% |
(20.9 | )% |
| Average monthly transacting customers (in thousands) | |
24,559 | |
29,489 | |
43,070 | |
58,477 | |
62,438 | |
59,914 | |
69,689 | |
KEY DEFINITIONS
| · | Total net revenues include revenues from product sales and revenues from partnership stores. |
| · | Revenues
from product sales mainly include net revenue from the sales of freshly brewed and non-freshly
brewed items through self-operating stores, unmanned machines, e-commerce and revenue from
delivery for self-operated stores. |
| · | Revenues from self-operated stores include net revenue from the sales of freshly brewed and non-freshly brewed items through
self-operating stores, and delivery fees derived from self-operated stores paid by the Company’s customers. Before the first quarter
of 2023, revenues from self-operated stores only included net revenue from the sales of freshly brewed and non-freshly brewed items through
self-operating stores, and beginning from the first quarter of 2023, we added delivery fees derived from self-operated stores paid by
the Company’s customers to this definition. |
| · | Revenues from partnership stores include net
revenue from the sales of materials, equipment, and other services including delivery and pre-opening services provided to partnership
stores and profit sharing from partnership stores. |
| · | Same-store sales growth for self-operated stores. Defined as the growth rate of total revenue from self-operated stores that
(i) were in operation at the beginning of the comparable period and were not closed before the end of the current period and (ii) maintained
an average of at least 15 operating days per month over both the current and comparable periods. |
| · | Store level operating profit - self-operated stores. Calculated by deducting cost for self-operated stores including cost of
direct materials (including wastage in stores), cost of delivery packaging materials, storage and logistics expenses, commissions to third-party
delivery platforms related to revenues from self-operated stores, store depreciation expense (including decoration loss for store closure),
store rental and other operating costs, delivery expense, transaction fees, store preopening and other expenses from the Company’s
self-operated store revenues. Before the first quarter of 2023, commissions to third-party delivery platforms related to revenues from
self-operated stores was not deducted when calculating this term. |
| · | Store level operating profit margin - self-operated stores. Calculated by dividing store level operating profit by total revenues
from self-operated stores. |
| · | Total number of stores. The number of stores open at the end of the period, excluding unmanned machines. |
| · | Net new store openings. The number of gross new stores opened during the period minus the number of stores closed during the
period. |
| · | Average monthly transacting customers. The total of each month’s number of transacting customers divided by the number
of months during the period (includes those of partnership stores and those only paid with free-coupons). |
| · | Non-GAAP operating income. Calculated by operating income excluding share-based compensation expenses. |
| · | Non-GAAP net income. Calculated by net income excluding recurring item of share-based compensation expenses. |
| · | Non-GAAP net income attributable to the Company’s ordinary shareholders. Calculated by adjusting net income attributable
to the Company’s ordinary shareholders excluding recurring item of share-based compensation expenses. |
| · | Non-GAAP basic and diluted net income per shares. Calculated as non-GAAP net income attributable to the Company’s ordinary
shareholders divided by weighted average number of basic and diluted share. |
| · | Non-GAAP basic and diluted net income per ADSs. Calculated as non-GAAP net income attributable to the Company’s ordinary
shareholders divided by weighted average number of basic and diluted ADS. |
USE OF NON-GAAP FINANCIAL MEASURES
In
evaluating the business, the Company considers and uses non-GAAP operating income/(loss) and non-GAAP net income/(loss), each a
non-GAAP financial measure, in reviewing and assessing the Company’s operating performance. The presentation of these non-GAAP financial
measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance
with Generally Accepted Accounting Principles in the United States (“U.S. GAAP” or “GAAP”). The
Company presents these non-GAAP financial measures because they are used by the Company’s management to evaluate operating performance
and formulate business plans. The Company believes that the non-GAAP financial measures help identify underlying trends in the Company’s
business, provide further information about the Company’s results of operations and enhance the overall understanding of the Company’s
past performance and future prospects.
The non-GAAP financial measures are not defined under U.S. GAAP and
are not presented in accordance with U.S. GAAP. The non-GAAP financial measures have limitations as analytical tools. The Company’s
non-GAAP financial measures do not reflect all items of income and expense that affect the Company’s operations and do not represent
the residual cash flow available for discretionary expenditures. Furthermore, these non-GAAP measures may differ from the non-GAAP information
used by other companies, including peer companies, and therefore their comparability may be limited. The Company compensates for these
limitations by reconciling the non-GAAP financial measures to the nearest U.S. GAAP performance measure, all of which should be considered
when evaluating the Company’s performance. The Company encourages investors and others to review the Company’s financial information
in its entirety and not rely on a single financial measure.
The
Company defines non-GAAP operating income/(loss) as operating income/(loss) excluding share-based compensation expenses, non-GAAP
net income/(loss) as net income/(loss) excluding recurring item of share-based compensation expenses, and non-GAAP net income/(loss) attributable
to the Company’s ordinary shareholders as net income/(loss) attributable to the Company’s ordinary shareholders excluding
recurring item of share-based compensation expenses.
For more information on the non-GAAP financial measures, please see
the table captioned “Reconciliation of Non-GAAP Measures to the Most Directly Comparable GAAP Measures” set forth at the end
of this earnings release.
EXCHANGE RATE INFORMATION
This
earnings release contains translations of certain RMB amounts into U.S. dollars (“US$”) at specified rates solely for the
convenience of the reader. Unless otherwise noted, all translations from RMB to US$ were made at the rate of RMB7.2672 to US$1.00,
the exchange rate on June 28, 2024 set forth in the H.10 statistical release of the Federal Reserve Board. The Company makes no representation
that the RMB or US$ amounts referred could be converted into US$ or RMB, as the case may be, at any particular rate or at all.
CONFERENCE CALL
The Company will host a conference call today, on Tuesday, July 30,
2024, at 8:00 am Eastern Time (or Tuesday, July 30, 2024, at 8:00 pm Beijing Time) to discuss the financial results.
Participants may access the call by dialing the following numbers:
| United States Toll Free: |
+1-888-317-6003 |
| International: |
+1-412-317-6061 |
| Mainland China Toll Free: |
400-120-6115 |
| Hong Kong Toll Free: |
800-963-976 |
| Conference ID: |
9555229 |
As
previously announced, all shareholders are able to submit questions to Luckin Coffee management by visiting https://event.choruscall.com/mediaframe/webcast.html?webcastid=PgYeYMFG.
After registration, there will be an “Ask a Question” section on the bottom of the screen. Management will answer a selection
of questions from the submission list during the conference call. The Q&A platform will remain open until the conclusion of the earnings
call.
The replay will be accessible through August 6, 2024, by dialing
the following numbers:
| United States Toll Free: |
+1-877-344-7529 |
| International: |
+1-412-317-0088 |
| Access Code: |
8442566 |
A
live and archived webcast of the conference call will also be available at the Company's investor relations website at investor.lkcoffee.com.
SAFE HARBOR STATEMENTS
This earnings release contains forward-looking statements within the
meaning of Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements are made under the “safe
harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. These statements can be identified by terminology
such as “will,” “expects,” “anticipates,” “future,” “intends,” “plans,”
“believes,” “estimates,” “potential,” “continue,” “ongoing,” “targets,”
“guidance” and similar statements. Luckin Coffee may also make written or oral forward-looking statements in its periodic
reports to the U.S. Securities and Exchange Commission (the “SEC”), 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 Luckin Coffee’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 expense, timing and outcome of existing or future legal
and governmental proceedings or investigations in connection with Luckin Coffee; the outcome and effect of the restructuring of Luckin
Coffee’s financial obligations; Luckin Coffee’s growth strategies; its future business development, results of operations
and financial condition; the effect of the non-reliance identified in, and the resultant restatement of, certain of Luckin Coffee’s
previously issued financial results; the effectiveness of its internal control; its ability to retain and attract its customers; its ability
to maintain and enhance the recognition and reputation of its brand; its ability to maintain and improve quality control policies and
measures; its ability to establish and maintain relationships with its suppliers and business partners; trends and competition in the
coffee industry or the food and beverage sector in general; changes in its revenues and certain cost or expense items; the expected growth
of China’s coffee industry or China’s food and beverage sector in general; governmental policies and regulations relating
to Luckin Coffee’s industry; and general economic and business conditions globally and in China and assumptions underlying or related
to any of the foregoing. Further information regarding these and other risks, uncertainties or factors is included in Luckin Coffee’s
filings with the SEC. All information provided in this press release and in the attachments is as of the date of this press release, and
Luckin Coffee undertakes no obligation to update any forward-looking statement, except as required under applicable law.
STATEMENT REGARDING PRELIMINARY UNAUDITED FINANCIAL INFORMATION
The unaudited financial information set out in this earnings release
is preliminary and subject to potential adjustments. Adjustments to the consolidated financial statements may be identified when audit
work has been performed for the Company’s year-end audit, which could result in significant differences from this preliminary unaudited
financial information.
ABOUT LUCKIN COFFEE INC.
Luckin Coffee Inc. (OTC: LKNCY) has pioneered a technology-driven retail
network to provide coffee and other products of high quality, high convenience and high affordability to customers. Empowered by proprietary
technologies, Luckin Coffee pursues its mission to build a world-class coffee brand and become a part of everyone’s daily life.
Luckin Coffee was founded in 2017 and is based in China. For more information, please visit investor.lkcoffee.com.
INVESTOR AND MEDIA CONTACTS
Investor Relations:
Luckin Coffee Inc. IR
Email: ir@lkcoffee.com
Bill Zima / Michael Bowen
ICR, Inc.
Phone: 646 880 9039
Media Relations:
Luckin Coffee Inc. PR
Email: pr@lkcoffee.com
Ed Trissel / Spencer Hoffman
Joele Frank, Wilkinson Brimmer Katcher
Phone: 212 355 4449
LUCKIN COFFEE INC.
CONSOLIDATED
BALANCE SHEET AS OF DECEMBER 31, 2023
AND
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEET AS OF JUNE 30, 2024
(Amounts in thousands of RMB and US$, except
for number of shares)
| | |
As of | |
| | |
December 31, 2023 | |
June 30, 2024
(Unaudited) | |
| | |
RMB | |
RMB | |
US$ | |
| ASSETS | |
| |
| |
| |
| Current assets: | |
| |
| |
| |
| Cash and cash equivalents | |
2,925,709 | |
3,470,134 | |
477,506 | |
| Restricted cash | |
66,080 | |
5,580 | |
768 | |
| Term deposit- current | |
464,019 | |
117,729 | |
16,200 | |
| Short-term investment | |
100,000 | |
— | |
— | |
| Accounts receivable, net | |
80,665 | |
135,613 | |
18,661 | |
| Receivables from online payment platforms | |
214,163 | |
394,180 | |
54,241 | |
| Inventories, net | |
2,204,000 | |
2,314,070 | |
318,427 | |
| Prepaid expenses and other current assets, net | |
1,544,918 | |
1,712,088 | |
235,591 | |
| Total current assets | |
7,599,554 | |
8,149,394 | |
1,121,394 | |
| | |
| |
| |
| |
| Non-current assets: | |
| |
| |
| |
| Property and equipment, net | |
4,169,141 | |
4,829,435 | |
664,552 | |
| Restricted cash | |
46,854 | |
42,603 | |
5,862 | |
| Term deposit-non current | |
150,000 | |
150,000 | |
20,641 | |
| Other non-current assets, net | |
789,492 | |
928,968 | |
127,830 | |
| Deferred tax assets, net | |
350,082 | |
269,976 | |
37,150 | |
| Operating lease, right-of-use assets | |
5,186,855 | |
5,585,986 | |
768,657 | |
| Total non-current assets | |
10,692,424 | |
11,806,968 | |
1,624,692 | |
| TOTAL ASSETS | |
18,291,978 | |
19,956,362 | |
2,746,086 | |
| | |
| |
| |
| |
| LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ EQUITY | |
| |
| |
| |
| Current liabilities | |
| |
| |
| |
| Short-term bank borrowing | |
— | |
300,000 | |
41,281 | |
| Accounts payable | |
814,655 | |
753,214 | |
103,646 | |
| Accrued expenses and other liabilities | |
2,556,977 | |
2,620,474 | |
360,589 | |
| Deferred revenues | |
123,422 | |
122,022 | |
16,790 | |
| Payable for equity litigants settlement | |
116,314 | |
119,055 | |
16,383 | |
| Operating lease liabilities-current | |
1,851,310 | |
2,094,898 | |
288,268 | |
| Total current liabilities | |
5,462,678 | |
6,009,663 | |
826,957 | |
| | |
| |
| |
| |
| Non-current liabilities: | |
| |
| |
| |
| Operating lease liabilities-non current | |
3,114,855 | |
3,245,133 | |
446,545 | |
| Total non-current liabilities | |
3,114,855 | |
3,245,133 | |
446,545 | |
| Total liabilities | |
8,577,533 | |
9,254,796 | |
1,273,502 | |
| | |
| |
| |
| |
| Commitments and contingencies | |
| |
| |
| |
| | |
| |
| |
| |
| Mezzanine equity | |
| |
| |
| |
| Senior Preferred Shares | |
1,578,040 | |
1,514,660 | |
208,424 | |
| | |
| |
| |
| |
| Shareholders’ equity: | |
| |
| |
| |
| Class A Ordinary shares | |
23 | |
23 | |
3 | |
| Class B Ordinary shares | |
2 | |
2 | |
0 | |
| Additional paid-in capital | |
16,276,991 | |
16,510,410 | |
2,271,908 | |
| Statutory reserves | |
168,204 | |
168,058 | |
23,126 | |
| Accumulated deficits | |
(8,705,759 | ) |
(7,917,684 | ) |
(1,089,510 | ) |
| Accumulated other comprehensive income | |
396,944 | |
426,097 | |
58,633 | |
| Total Company’s ordinary shareholders’ equity | |
8,136,405 | |
9,186,906 | |
1,264,160 | |
| TOTAL LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ EQUITY | |
18,291,978 | |
19,956,362 | |
2,746,086 | |
LUCKIN COFFEE INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS
OF OPERATIONS AND COMPREHENSIVE INCOME
(Amounts in thousands of RMB and US$, except
for number of shares and per share data)
| | |
For the three months ended June 30, | |
For the six months ended June 30, | |
| | |
2023 | |
2024 | |
2023 | |
2024 | |
| | |
RMB | |
RMB | |
US$ | |
RMB | |
RMB | |
US$ | |
| Net revenues: | |
| |
| |
| |
| |
| |
| |
| Revenues from product sales | |
4,715,596 | |
6,552,393 | |
901,639 | |
8,016,907 | |
11,322,553 | |
1,558,035 | |
| Revenues from partnership stores | |
1,485,833 | |
1,850,235 | |
254,601 | |
2,621,249 | |
3,358,218 | |
462,106 | |
| Total net revenues | |
6,201,429 | |
8,402,628 | |
1,156,240 | |
10,638,156 | |
14,680,771 | |
2,020,141 | |
| | |
| |
| |
| |
| |
| |
| |
| Cost of materials | |
(2,461,505 | ) |
(3,368,237 | ) |
(463,485 | ) |
(4,216,159 | ) |
(6,312,667 | ) |
(868,652 | ) |
| Store rental and other operating costs | |
(1,148,370 | ) |
(2,050,215 | ) |
(282,119 | ) |
(2,040,031 | ) |
(3,883,490 | ) |
(534,386 | ) |
| Depreciation and amortization expenses | |
(127,748 | ) |
(289,114 | ) |
(39,783 | ) |
(236,204 | ) |
(548,511 | ) |
(75,478 | ) |
| Delivery expenses | |
(534,147 | ) |
(606,918 | ) |
(83,515 | ) |
(955,881 | ) |
(1,054,713 | ) |
(145,133 | ) |
| Sales and marketing expenses | |
(303,588 | ) |
(432,596 | ) |
(59,527 | ) |
(503,009 | ) |
(758,425 | ) |
(104,363 | ) |
| General and administrative expenses | |
(425,543 | ) |
(589,704 | ) |
(81,146 | ) |
(786,373 | ) |
(1,146,247 | ) |
(157,729 | ) |
| Store preopening and other expenses | |
(18,497 | ) |
(14,006 | ) |
(1,927 | ) |
(34,173 | ) |
(42,510 | ) |
(5,850 | ) |
| Impairment loss of long-lived assets | |
(5,229 | ) |
— | |
— | |
(5,229 | ) |
— | |
— | |
| Losses and expenses related to Fabricated Transactions and Restructuring | |
(3,986 | ) |
(1,156 | ) |
(159 | ) |
(9,916 | ) |
51,367 | |
7,068 | |
| Total operating expenses | |
(5,028,613 | ) |
(7,351,946 | ) |
(1,011,661 | ) |
(8,786,975 | ) |
(13,695,196 | ) |
(1,884,523 | ) |
| Operating income | |
1,172,816 | |
1,050,682 | |
144,579 | |
1,851,181 | |
985,575 | |
135,618 | |
| | |
| |
| |
| |
| |
| |
| |
| Interest and investment income | |
25,704 | |
13,430 | |
1,848 | |
45,815 | |
29,585 | |
4,071 | |
| Interest and financing expenses | |
— | |
(89 | ) |
(12 | ) |
— | |
(89 | ) |
(12 | ) |
| Foreign exchange gain/(loss), net | |
(373 | ) |
(17,055 | ) |
(2,347 | ) |
(913 | ) |
(29,208 | ) |
(4,019 | ) |
| Other income, net | |
26,275 | |
57,311 | |
7,886 | |
40,706 | |
67,378 | |
9,272 | |
| | |
| |
| |
| |
| |
| |
| |
| Net income before income taxes | |
1,224,422 | |
1,104,279 | |
151,954 | |
1,936,789 | |
1,053,241 | |
144,930 | |
| Income tax expense | |
(225,718 | ) |
(233,176 | ) |
(32,086 | ) |
(373,268 | ) |
(265,312 | ) |
(36,508 | ) |
| Net income | |
998,704 | |
871,103 | |
119,868 | |
1,563,521 | |
787,929 | |
108,422 | |
| Net income attributable to the Company’s ordinary shareholders | |
998,704 | |
871,103 | |
119,868 | |
1,563,521 | |
787,929 | |
108,422 | |
| | |
| |
| |
| |
| |
| |
| |
| Net income per share: | |
| |
| |
| |
| |
| |
| |
| Basic | |
0.39 | |
0.34 | |
0.05 | |
0.62 | |
0.31 | |
0.04 | |
| Diluted | |
0.39 | |
0.34 | |
0.05 | |
0.62 | |
0.31 | |
0.04 | |
| Net income per ADS: | |
| |
| |
| |
| |
| |
| |
| Basic* | |
3.12 | |
2.72 | |
0.40 | |
4.96 | |
2.48 | |
0.32 | |
| Diluted* | |
3.12 | |
2.72 | |
0.40 | |
4.96 | |
2.48 | |
0.32 | |
| | |
| |
| |
| |
| |
| |
| |
| Weighted average shares outstanding used in calculating basic and diluted income per share: | |
| |
| |
| |
| |
| |
| |
| Basic | |
2,532,072,783 | |
2,545,551,167 | |
2,545,551,167 | |
2,532,072,783 | |
2,545,551,167 | |
2,545,551,167 | |
| Diluted | |
2,532,072,783 | |
2,545,827,808 | |
2,545,827,808 | |
2,533,764,475 | |
2,545,720,670 | |
2,545,720,670 | |
| | |
| |
| |
| |
| |
| |
| |
| Net income | |
998,704 | |
871,103 | |
119,868 | |
1,563,521 | |
787,929 | |
108,422 | |
| Other comprehensive income, net of tax of nil: | |
| |
| |
| |
| |
| |
| |
| Foreign currency translation difference, net of tax of nil | |
2,978 | |
17,399 | |
2,394 | |
2,645 | |
29,153 | |
4,012 | |
| Total comprehensive income | |
1,001,682 | |
888,502 | |
122,262 | |
1,566,166 | |
817,082 | |
112,434 | |
| Total comprehensive income attributable to ordinary shareholders | |
1,001,682 | |
888,502 | |
122,262 | |
1,566,166 | |
817,082 | |
112,434 | |
*
Each ADS represents eight Class A Ordinary Shares. The per ADS indicators are based on rounded results of corresponding per share
indicators, which could have a rounding difference of absolute amount for not more than 0.04 per ADS.
LUCKIN COFFEE INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS
OF CASH FLOWS
(Amounts in thousands of RMB and US$)
| | |
For the three months ended June 30, | |
For the six months ended June 30, | |
| | |
2023 | |
2024 | |
2023 | |
2024 | |
| | |
RMB | |
RMB | |
US$ | |
RMB | |
RMB | |
US$ | |
| Net cash provided by operating activities | |
1,444,410 | |
1,549,118 | |
213,165 | |
2,517,043 | |
1,284,756 | |
176,789 | |
| Net cash used in investing activities | |
(876,930 | ) |
(157,287 | ) |
(21,643 | ) |
(1,390,110 | ) |
(1,109,135 | ) |
(152,623 | ) |
| Net cash provided by financing activities* | |
— | |
300,000 | |
41,281 | |
— | |
300,000 | |
41,281 | |
| Effect of foreign exchange rate changes on cash and cash equivalents | |
9,398 | |
2,141 | |
295 | |
8,045 | |
4,053 | |
558 | |
| Net increase in cash and cash equivalents and restricted cash | |
576,878 | |
1,693,972 | |
233,098 | |
1,134,978 | |
479,674 | |
66,005 | |
| Cash and cash equivalents and restricted cash at beginning of period | |
4,136,019 | |
1,824,345 | |
251,038 | |
3,577,919 | |
3,038,643 | |
418,131 | |
| Cash and cash equivalents and restricted cash at end of period | |
4,712,897 | |
3,518,317 | |
484,136 | |
4,712,897 | |
3,518,317 | |
484,136 | |
*
Net cash provided by financing activities in the second quarter of 2024
represented proceeds from a short-term bank borrowing.
LUCKIN COFFEE INC.
RECONCILIATION OF NON-GAAP MEASURES TO THE
MOST DIRECTLY COMPARABLE GAAP MEASURES
(Unaudited, amounts in thousands of RMB and
US$, except for number of shares and per share data)
| | |
For the three months ended June 30, | |
For the six months ended June 30, | |
| | |
2023 | |
2024 | |
2023 | |
2024 | |
| | |
RMB | |
RMB | |
US$ | |
RMB | |
RMB | |
US$ | |
| A. Non-GAAP operating income | |
| |
| |
| |
| |
| |
| |
| Operating income | |
1,172,816 | |
1,050,682 | |
144,579 | |
1,851,181 | |
985,575 | |
135,618 | |
| Adjusted for: | |
| |
| |
| |
| |
| |
| |
| Share-based compensation expenses | |
63,448 | |
99,917 | |
13,749 | |
115,552 | |
170,016 | |
23,395 | |
| Non-GAAP operating income | |
1,236,264 | |
1,150,599 | |
158,328 | |
1,966,733 | |
1,155,591 | |
159,013 | |
| | |
| |
| |
| |
| |
| |
| |
| B. Non-GAAP net income | |
| |
| |
| |
| |
| |
| |
| Net income | |
998,704 | |
871,103 | |
119,868 | |
1,563,521 | |
787,929 | |
108,422 | |
| Adjusted for: | |
| |
| |
| |
| |
| |
| |
| Share-based compensation expenses | |
63,448 | |
99,917 | |
13,749 | |
115,552 | |
170,016 | |
23,395 | |
| Non-GAAP net income* | |
1,062,152 | |
971,020 | |
133,617 | |
1,679,073 | |
957,945 | |
131,817 | |
| | |
| |
| |
| |
| |
| |
| |
| C. Non-GAAP net income per share | |
| |
| |
| |
| |
| |
| |
| Weighted average shares outstanding used in calculating basic and diluted income per share: | |
| |
| |
| |
| |
| |
| |
| Basic | |
2,532,072,783 | |
2,545,551,167 | |
2,545,551,167 | |
2,532,072,783 | |
2,545,551,167 | |
2,545,551,167 | |
| Diluted | |
2,532,072,783 | |
2,545,827,808 | |
2,545,827,808 | |
2,533,764,475 | |
2,545,720,670 | |
2,545,720,670 | |
| | |
| |
| |
| |
| |
| |
| |
| Non-GAAP net income per share: | |
| |
| |
| |
| |
| |
| |
| Basic | |
0.42 | |
0.38 | |
0.05 | |
0.66 | |
0.38 | |
0.05 | |
| Diluted | |
0.42 | |
0.38 | |
0.05 | |
0.66 | |
0.38 | |
0.05 | |
| | |
| |
| |
| |
| |
| |
| |
| Non-GAAP net income per ADS: | |
| |
| |
| |
| |
| |
| |
| Basic* | |
3.36 | |
3.04 | |
0.40 | |
5.28 | |
3.04 | |
0.40 | |
| Diluted* | |
3.36 | |
3.04 | |
0.40 | |
5.28 | |
3.04 | |
0.40 | |
*
Each ADS represents eight Class A Ordinary Shares. The per ADS indicators are based on rounded results of corresponding per share
indicators, which could have a rounding difference of absolute amount for not more than 0.04 per ADS.
Luckin Coffee (PK) (USOTC:LKNCY)
Historical Stock Chart
From Nov 2024 to Dec 2024
Luckin Coffee (PK) (USOTC:LKNCY)
Historical Stock Chart
From Dec 2023 to Dec 2024
