Exhibit 99.3
TUANCHE LIMITED
RECONCILIATION OF NON-GAAP AND GAAP RESULTS
(Amount in thousands, except share and per share data)
| | For the six months ended June 30, | | ||||
| | 2021 | | 2022 | | ||
|
| RMB |
| RMB |
| US$ | |
Net loss | | (22,596) | | (56,166) | | (8,383) | |
Add: | | | | | | | |
Depreciation and amortization | | 4,634 | | 3,673 | | 548 | |
Subtract: | | | | | | | |
Interest income, net | | 496 | | 29 | | 4 | |
EBITDA | | (18,458) | | (52,522) | | (7,839) | |
Add: | | | | | | | |
Share-based compensation expenses | | 4,415 | | 6,148 | | 918 | |
Change of guarantee liability | | 1,542 | | — | | — | |
Impairment of a long-term investment | | 700 | | — | | — | |
Impairment of long-lived assets | | — | | 15,614 | | 2,331 | |
Adjusted EBITDA | | (11,801) | | (30,760) | | (4,590) | |
| | | | | | | |
Net loss | | (22,596) | | (56,166) | | (8,383) | |
Add: | | | | | | | |
Share-based compensation expenses | | 4,415 | | 6,148 | | 918 | |
Change of guarantee liability | | 1,542 | | — | | — | |
Impairment of a long-term investment | | 700 | | — | | — | |
Impairment of long-lived assets | | — | | 15,614 | | 2,331 | |
Adjusted net loss | | (15,939) | | (34,404) | | (5,134) | |
Adjusted net loss attributable to TuanChe Limited’s shareholders | | (15,939) | | (34,404) | | (5,134) | |
Weighted average number of ordinary shares | | | | | | | |
Basic and diluted | | 305,884,935 | | 309,041,616 | | 309,041,616 | |
Adjusted net loss per share from operations | | | | | | | |
Basic and diluted | | (0.05) | | (0.11) | | (0.02) | |