BEIJING, Dec. 17,
2024 /PRNewswire/ -- Cheetah Mobile Inc. (NYSE: CMCM)
("Cheetah Mobile" or the "Company"), a China-based IT company,
today announced its unaudited consolidated financial results for
the third quarter ended September 30,
2024.
Management Commentary
Mr. Sheng Fu, Cheetah Mobile's
Chairman and Chief Executive Officer, remarked, "Our
third-quarter results demonstrate strong momentum, with accelerated
revenue growth fueled by robust performance in our service robotics
and internet businesses. We're seeing rising demand for service
robots as a supplement to human labor, particularly in hospitality,
manufacturing, and logistics sectors. Drawing on our extensive
experience delivering service robots worldwide, we continue to
innovate by refining product experiences and introducing targeted
solutions to address specific industry needs. Looking ahead, the
integration of large language models represents a pivotal
opportunity to enhance our robots' intelligence and deployment
efficiency, unlocking new avenues for growth. With a clear strategy
and a focus on innovation, we're well-positioned to capitalize on
the immense potential of the trillion-dollar robotics market."
Mr. Thomas Ren, Chief Financial
Officer of Cheetah Mobile, commented: "In the third quarter, we
continued to make meaningful progress in reducing our operating
losses. This marks the second consecutive quarter of sequential
improvement, driven by ongoing efforts to enhance operational
efficiency. Notably, the operating margin for our internet
business, excluding share-based compensation, improved to 10.3%—an
increase of 4 percentage points compared to 6.2% in the same period
last year "
Third Quarter 2024 Financial Highlight
- Total revenues grew by 16.6% year-over-year,
accelerating to RMB192.1 million
(US$27.4 million) in the third
quarter of 2024.
- Gross profit increased by 13.9% year-over-year
and 7.3% quarter-over-quarter, to RMB130.4 million (US$18.6
million) in the third quarter of 2024. On a non-GAAP
basis, gross profit rose by 13.9% year-over-year and
7.0% quarter-over-quarter to RMB130.5
million (US$18.6
million).
- Operating loss narrowed to RMB72.0 million (US$10.3
million) in the third quarter of 2024, improving from
RMB77.5 in the previous quarter.
However, the number was RMB41.0
million in the same period of last year. On a non-GAAP
basis, operating loss in the third quarter of 2024 improved
from RMB62.5 million in the previous
quarter to RMB60.5 million
(US$8.6 million). However, the number
was RMB33.0 million in the same
period of last year.
- Net loss attributable to Cheetah Mobile shareholders was
RMB46.9 million (US$6.7 million), a significant improvement from
RMB123.8 million in the previous
quarter. However, the number was RMB24.3
million in the same period of last year. On a non-GAAP
basis, net loss attributable to Cheetah Mobile shareholders was
RMB35.4 million (US$5.0 million), a significant improvement
from RMB108.8 million in the previous
quarter. However, the number was RMB16.3
million in the same period of last year.
- As of September 30, 2024,
the Company had cash and cash equivalents of RMB1,530.5 million (US$218.1 million), ensuring strong
liquidity.
- As of September 30, 2024,
the Company had long-term investments of RMB885.9 million (US$126.2
million).
Third Quarter 2024 Consolidated Financial Results
Total revenues grew by 16.6% year over year to
RMB192.1 million (US$27.4 million) in the third quarter of
2024.
- Revenues from internet business increased by 25.8% year over
year to RMB134.3 million
(US$19.1 million) in the third
quarter of 2024, as our legacy business remained resilient.
- Revenues from AI and others remained relatively flat year over
year to RMB57.8 million (US$8.2 million) in the third quarter of 2024.
This stability was achieved despite an approximately 68%
year-over-year decline in revenue from the overseas advertising
agency business, which was offset by an increase in revenue from
sale of service robots following the acquisition of Beijing
OrionStar in November 2023.
Cost of revenues increased by 22.6% year over year
to RMB61.7 million (US$8.8 million) in the third quarter of 2024. The
increases were primarily attributable to the increase in the
hardware-related costs for the Company's service robots.
Non-GAAP cost of revenues increased by 22.6% year over year
to RMB61.6 million (US$8.8 million) in the third quarter of 2024.
Gross profit increased by 13.9% year over year to
RMB130.4 million (US$18.6 million) in the third quarter of 2024.
Non-GAAP gross profit increased by 13.9% year over year to
RMB130.5 million (US$18.6 million) in the third quarter of
2024.
Total operating expenses increased by 30.2% year
over year to RMB202.4 million
(US$28.8 million) in the third
quarter of 2024. Total non-GAAP operating expenses
increased by 29.4% year over year to RMB190.9 million (US$27.2
million) in the third quarter of 2024.
- Research and development expenses increased by 44.8%
year over year to RMB66.3 million
(US$9.4 million) in the third quarter
of 2024, primarily due to: 1) increased amortization of intangible
assets resulting from the acquisition of a controlling stake in
Beijing OrionStar; and 2) higher R&D personnel-related expenses
following the acquisition of Beijing OrionStar. Non-GAAP
research and development expenses increased by 31.2% year over
year to RMB59.9 million (US$8.5 million) in the third quarter of
2024.
- Selling and marketing expenses increased by 62.1% year
over year to RMB89.0 million
(US$12.7 million) in the third
quarter of 2024, primarily due to: 1) increased marketing and
promotion expenses related to our user acquisition for certain
products of our internet business; and 2) increased
personnel-related expenses following the acquisition of in Beijing
OrionStar. Non-GAAP selling and marketing expenses increased
by 61.9% year over year to RMB88.8
million (US$12.7 million) in
the third quarter of 2024.
- General and administrative expenses decreased by 14.8%
year over year to RMB47.3 million
(US$6.7 million) in the third quarter
of 2024, primarily due to: 1) reduced stock-based compensation
expenses, 2) reduced professional and legal service fees, 3) a
reduction in the provision for credit losses. Non-GAAP general
and administrative expenses decreased by 11.2% year over year
to RMB42.5 million (US$6.1 million) in the third quarter of
2024.
Operating loss narrowed to RMB72.0 million
(US$10.3 million) in the third
quarter of 2024, improving from RMB77.5 in the previous quarter. However, the
number was RMB41.0 million in the
same period of last year. Non-GAAP operating loss
improved to RMB60.5 million
(US$8.6 million) in the third quarter
of 2024, from RMB62.5 million in the
previous quarter. However, the number was RMB33.0 million in the same period of last
year.
By segment, operating margin excluding share-based
compensation expense for internet business improved
to 10.3% in the third quarter of 2024, from 6.2% in the same
period of last year.
Net loss attributable to Cheetah Mobile
shareholders was RMB46.9
million (US$6.7 million), a
significant improvement from RMB123.8
million in the previous quarter. However, the number was
RMB24.3 million in the same period of
last year. Non-GAAP net loss attributable to Cheetah Mobile
shareholders was RMB35.4 million
(US$5.0 million), a significant
improvement from RMB108.8 million
in the previous quarter. However, the number was RMB16.3 million in the same period of last
year.
Balance Sheet
As of September 30, 2024,
the Company had cash and cash equivalents of RMB1,530.5 million (US$218.1 million), ensuring strong liquidity.
As of September 30, 2024,
the Company had long-term investments of RMB885.9 million (US$126.2
million).
Conference Call Information
The Company will hold a conference call on December 17th, 2024, at 6:00 a.m. Eastern Time (or 7:00 p.m. Beijing Time) to discuss its financial
results. Listeners may access the call by dialing the following
numbers:
Main Line:
International: 1-412-317-6061
United States Toll Free: 1-888-317-6003
Mainland China Toll Free:
4001-206115
Hong Kong Toll Free: 800-963976
Conference ID: 7464171
English Translation:
International: 1-412-317-6061
United States Toll Free: 1-888-317-6003
Mainland China Toll Free:
4001-206115
Hong Kong Toll Free: 800-963976
Conference ID: 0402119
A live and archived webcast of the conference call will also be
available at the Company's investor relations website at
http://ir.cmcm.com.
Exchange Rate
This press release contains translations of certain Renminbi
amounts into U.S. dollars at specified rates solely for the
convenience of readers. Unless otherwise noted, all translations
from Renminbi to U.S. dollars in this press release were made at a
rate of RMB7.0176 to US$1.00, the exchange rate in effect as of
September 30, 2024, as set forth in
the H.10 statistical release of the Federal Reserve Board. Such
translations should not be construed as representations that RMB
amounts could be converted into U.S. dollars at that rate or any
other rate, or to be the amounts that would have been reported
under accounting principles generally accepted in the United States of America ("U.S.
GAAP").
About Cheetah Mobile Inc.
Cheetah Mobile is a China-based IT company with a commitment to
AI innovation. It has attracted hundreds of millions of users
through an array of internet products and services on PCs and
mobile devices. At the same time, it actively engages in the
independent research and development of AI technologies, including
LLM technologies. Cheetah Mobile provides advertising services to
advertisers worldwide, value-added services including the sale of
premium membership to its users, multi-cloud management platform to
companies globally, as well as service robots to international
clients. Cheetah Mobile is also committed to leveraging its
cutting-edge AI technologies, including LLM technologies, to
empower its products and make the world smarter. It has been listed
on the New York Stock Exchange since May
2014.
Safe Harbor Statement
This press release contains forward-looking statements. These
statements, including management quotes and business outlook,
constitute forward-looking statements under 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" and similar statements. Such statements involve
inherent risks and uncertainties. A number of factors could cause
actual results to differ materially from those contained in the
forward-looking statements, including but are not limited to the
following: Cheetah Mobile's growth strategies; Cheetah Mobile's
ability to retain and increase its user base and expand its product
and service offerings; Cheetah Mobile's ability to monetize its
platform; Cheetah Mobile's future business development, financial
condition and results of operations; competition with companies in
a number of industries including internet companies that provide
online marketing services and internet value-added services;
expected changes in Cheetah Mobile's revenues and certain cost or
expense items; and general economic and business condition globally
and in China. Further information
regarding these and other risks is included in Cheetah Mobile's
filings with the U.S. Securities and Exchange Commission. Cheetah
Mobile does not undertake any obligation to update any
forward-looking statement as a result of new information, future
events or otherwise, except as required under applicable law.
Use of Non-GAAP Financial Measures
This release contains non-GAAP financial measures, including but
not limited to:
- Non-GAAP cost of revenues excludes share-based compensation
expenses;
- Non-GAAP gross profit excludes share-based compensation
expenses;
- Non-GAAP gross margin excludes share-based compensation
expenses;
- Total non-GAAP operating expenses exclude share-based
compensation expenses and amortization of intangible assets
resulting from business acquisitions;
- Non-GAAP research and development expenses exclude share-based
compensation expenses and amortization of intangible assets
resulting from business acquisitions;
- Non-GAAP selling and marketing expenses exclude share-based
compensation expenses and amortization of intangible assets
resulting from business acquisitions;
- Non-GAAP general and administrative expenses exclude
share-based compensation expenses;
- Non-GAAP operating profit/loss excludes share-based
compensation expenses and amortization of intangible assets
resulting from business acquisitions;
- Non-GAAP net income/loss attributable to Cheetah Mobile
shareholders excludes share-based compensation expenses and
amortization of intangible assets resulting from business
acquisitions;
- Non-GAAP diluted earnings/losses per ADS excludes share-based
compensation expenses and amortization of intangible assets
resulting from business acquisitions; and
- Non-GAAP adjusted EBITDA represents net income/loss
attributable to Cheetah Mobile shareholders excluding share-based
compensation, interest income, depreciation and amortization, net
income attributable to noncontrolling interests, other
income/expenses, net and income tax expenses.
The Company reviews these non-GAAP financial measures together
with GAAP financial measures to obtain a better understanding of
its operating performance. It uses the non-GAAP financial measures
for planning, forecasting and measuring results against the
forecast. The Company believes that non-GAAP financial measures are
useful supplemental information for investors and analysts to
assess its operating performance without the effect of share-based
compensation expenses and amortization of intangible assets
resulting from business acquisitions, which have been and will
continue to be significant recurring expenses in its business.
However, the use of non-GAAP financial measures has material
limitations as an analytical tool. One of the limitations of using
non-GAAP financial measures is that they do not include all items
that impact the Company's net income for the period. In addition,
because non-GAAP financial measures are not measured in the same
manner by all companies, they may not be comparable to other
similarly titled measures used by other companies. In light of the
foregoing limitations, you should not consider non-GAAP financial
measure in isolation from or as an alternative to the financial
measure prepared in accordance with U.S. GAAP. For more information
on these non-GAAP financial measures, please see the tables
captioned "Cheetah Mobile Inc. Reconciliation of GAAP and non-GAAP
Results".
CHEETAH MOBILE
INC.
Condensed
Consolidated Balance Sheets
(Unaudited, amounts
in thousands of Renminbi ("RMB") and US dollars
("US$"))
|
|
|
As of
|
|
December 31,
2023
|
|
September 30,
2024
|
|
RMB
|
|
RMB
|
|
USD
|
ASSETS
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
Cash and cash
equivalents
|
2,020,191
|
|
1,530,493
|
|
218,094
|
Short-term
investments
|
1,023
|
|
345
|
|
49
|
Accounts receivable,
net
|
401,064
|
|
418,555
|
|
59,644
|
Prepayments and other
current assets, net
|
973,127
|
|
1,352,467
|
|
192,725
|
Due from related
parties, net
|
71,505
|
|
107,418
|
|
15,307
|
Total current
assets
|
3,466,910
|
|
3,409,278
|
|
485,819
|
|
|
|
|
|
|
Non-current
assets:
|
|
|
|
|
|
Property and equipment,
net
|
53,884
|
|
55,522
|
|
7,912
|
Operating lease
right-of-use assets
|
30,451
|
|
28,839
|
|
4,110
|
Intangible assets,
net
|
218,559
|
|
197,152
|
|
28,094
|
Goodwill
|
576,989
|
|
576,989
|
|
82,220
|
Long-term
investments
|
937,460
|
|
885,852
|
|
126,233
|
Deferred tax
assets
|
188,503
|
|
193,229
|
|
27,535
|
Other non-current
assets
|
160,428
|
|
86,583
|
|
12,338
|
Total non-current
assets
|
2,166,274
|
|
2,024,166
|
|
288,442
|
|
|
|
|
|
|
Total
assets
|
5,633,184
|
|
5,433,444
|
|
774,261
|
|
|
|
|
|
|
LIABILITIES,
MEZZANINE EQUITY AND
SHAREHOLDERS'
EQUITY
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
Bank loans
|
5,000
|
|
-
|
|
-
|
Accounts
payable
|
170,185
|
|
176,321
|
|
25,126
|
Accrued expenses and
other current liabilities
|
2,437,210
|
|
2,405,699
|
|
342,811
|
Due to related
parties
|
84,147
|
|
87,171
|
|
12,422
|
Income tax
payable
|
31,603
|
|
35,220
|
|
5,019
|
Total current
liabilities
|
2,728,145
|
|
2,704,411
|
|
385,378
|
|
|
|
|
|
|
Non-current
liabilities:
|
|
|
|
|
|
Deferred tax
liabilities
|
54,540
|
|
50,242
|
|
7,159
|
Other non-current
liabilities
|
189,943
|
|
172,365
|
|
24,562
|
Total non-current
liabilities
|
244,483
|
|
222,607
|
|
31,721
|
|
|
|
|
|
|
Total
liabilities
|
2,972,628
|
|
2,927,018
|
|
417,099
|
|
|
|
|
|
|
Mezzanine
equity:
|
|
|
|
|
|
Redeemable
noncontrolling interests
|
105,978
|
|
187,688
|
|
26,745
|
|
|
|
|
|
|
Shareholders'
equity:
|
|
|
|
|
|
Ordinary
shares
|
244
|
|
247
|
|
35
|
Additional paid-in
capital
|
2,711,875
|
|
2,719,399
|
|
387,511
|
Accumulated
deficit
|
(613,102)
|
|
(865,405)
|
|
(123,319)
|
Accumulated other
comprehensive income
|
356,854
|
|
349,765
|
|
49,841
|
Total Cheetah Mobile
Inc. shareholders' equity
|
2,455,871
|
|
2,204,006
|
|
314,068
|
Noncontrolling
interests
|
98,707
|
|
114,732
|
|
16,349
|
|
|
|
|
|
|
Total shareholders'
equity
|
2,554,578
|
|
2,318,738
|
|
330,417
|
|
|
|
|
|
|
Total liabilities,
mezzanine equity and
shareholders'
equity
|
5,633,184
|
|
5,433,444
|
|
774,261
|
CHEETAH MOBILE
INC.
Condensed
Consolidated Statements of Comprehensive Loss
(Unaudited, amounts
in thousands of Renminbi ("RMB") and US dollars ("US$"), except for
number of shares and per share(or ADS) data)
|
|
|
|
For The Three Months
Ended
|
|
For The Nine Months
Ended
|
|
|
September 30,
2023
|
|
September 30,
2024
|
|
September 30,
2024
|
|
September 30,
2023
|
|
September 30,
2024
|
|
September 30,
2024
|
|
|
RMB
|
|
RMB
|
|
USD
|
|
RMB
|
|
RMB
|
|
USD
|
Revenues
|
|
164,804
|
|
192,083
|
|
27,372
|
|
502,189
|
|
569,788
|
|
81,194
|
Internet business
|
|
106,778
|
|
134,287
|
|
19,136
|
|
342,423
|
|
357,036
|
|
50,877
|
AI and others
|
|
58,026
|
|
57,796
|
|
8,236
|
|
159,766
|
|
212,752
|
|
30,317
|
Cost of revenues
(a)
|
|
(50,348)
|
|
(61,714)
|
|
(8,794)
|
|
(163,697)
|
|
(197,365)
|
|
(28,124)
|
Gross
profit
|
|
114,456
|
|
130,369
|
|
18,578
|
|
338,492
|
|
372,423
|
|
53,070
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
and
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development (a)
|
|
(45,769)
|
|
(66,269)
|
|
(9,443)
|
|
(138,623)
|
|
(177,885)
|
|
(25,348)
|
Selling and marketing
(a)
|
|
(54,938)
|
|
(89,038)
|
|
(12,688)
|
|
(185,765)
|
|
(237,570)
|
|
(33,853)
|
General and
administrative (a)
|
|
(55,588)
|
|
(47,349)
|
|
(6,747)
|
|
(166,047)
|
|
(188,104)
|
|
(26,805)
|
Other operating income,
net
|
|
838
|
|
278
|
|
40
|
|
3,053
|
|
1,014
|
|
144
|
Total operating
income and
expenses
|
|
(155,457)
|
|
(202,378)
|
|
(28,838)
|
|
(487,382)
|
|
(602,545)
|
|
(85,862)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
loss
|
|
(41,001)
|
|
(72,009)
|
|
(10,260)
|
|
(148,890)
|
|
(230,122)
|
|
(32,792)
|
Other
income/(expenses):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income,
net
|
|
17,912
|
|
9,471
|
|
1,350
|
|
45,150
|
|
34,560
|
|
4,925
|
Foreign exchange gains/
(losses)
|
|
5,392
|
|
21,351
|
|
3,042
|
|
(28,829)
|
|
10,510
|
|
1,498
|
Other (expense)/income,
net
|
|
(1,974)
|
|
1,738
|
|
248
|
|
(156,126)
|
|
(57,469)
|
|
(8,189)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before
taxes
|
|
(19,671)
|
|
(39,449)
|
|
(5,620)
|
|
(288,695)
|
|
(242,521)
|
|
(34,558)
|
Income tax (expenses)/
benefits
|
|
(218)
|
|
(2,387)
|
|
(340)
|
|
(3,979)
|
|
3,806
|
|
542
|
Net
loss
|
|
(19,889)
|
|
(41,836)
|
|
(5,960)
|
|
(292,674)
|
|
(238,715)
|
|
(34,016)
|
Less: net income
attributable to
noncontrolling
interests
|
|
4,403
|
|
5,061
|
|
721
|
|
9,011
|
|
12,058
|
|
1,718
|
Net loss
attributable to
Cheetah Mobile
shareholders
|
|
(24,292)
|
|
(46,897)
|
|
(6,681)
|
|
(301,685)
|
|
(250,773)
|
|
(35,734)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per
share
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
(0.0144)
|
|
(0.0323)
|
|
(0.0046)
|
|
(0.2029)
|
|
(0.1711)
|
|
(0.0244)
|
Diluted
|
|
(0.0144)
|
|
(0.0323)
|
|
(0.0046)
|
|
(0.2031)
|
|
(0.1711)
|
|
(0.0244)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per
ADS
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
(0.7196)
|
|
(1.6150)
|
|
(0.2300)
|
|
(10.1463)
|
|
(8.5542)
|
|
(1.2200)
|
Diluted
|
|
(0.7206)
|
|
(1.6150)
|
|
(0.2300)
|
|
(10.1549)
|
|
(8.5569)
|
|
(1.2200)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
number of
shares
outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
1,492,599,000
|
|
1,509,057,830
|
|
1,509,057,830
|
|
1,465,560,326
|
|
1,499,799,151
|
|
1,499,799,151
|
Diluted
|
|
1,492,599,000
|
|
1,509,057,830
|
|
1,509,057,830
|
|
1,465,560,326
|
|
1,499,799,151
|
|
1,499,799,151
|
Weighted average
number of
ADSs
outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
29,851,980
|
|
30,181,157
|
|
30,181,157
|
|
29,311,207
|
|
29,995,983
|
|
29,995,983
|
Diluted
|
|
29,851,980
|
|
30,181,157
|
|
30,181,157
|
|
29,311,207
|
|
29,995,983
|
|
29,995,983
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
comprehensive
(loss)/income , net
of tax of nil
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency
translation
adjustments
|
|
(33,261)
|
|
(32,036)
|
|
(4,565)
|
|
74,881
|
|
(2,622)
|
|
(374)
|
Unrealized gains/(loss)
on
available-for-sale
securities, net
|
|
-
|
|
2,799
|
|
399
|
|
(43,494)
|
|
(4,635)
|
|
(660)
|
Other comprehensive
(loss)/
income
|
|
(33,261)
|
|
(29,237)
|
|
(4,166)
|
|
31,387
|
|
(7,257)
|
|
(1,034)
|
Total comprehensive
loss
|
|
(53,150)
|
|
(71,073)
|
|
(10,126)
|
|
(261,287)
|
|
(245,972)
|
|
(35,050)
|
Less: Total
comprehensive
income attributable
to
noncontrolling
interests
|
|
3,835
|
|
7,346
|
|
1,047
|
|
7,712
|
|
11,890
|
|
1,694
|
Total comprehensive
loss
attributable to
Cheetah Mobile
shareholders
|
|
(56,985)
|
|
(78,419)
|
|
(11,173)
|
|
(268,999)
|
|
(257,862)
|
|
(36,744)
|
|
|
|
|
For The Three Months
Ended
|
|
For The Nine Months
Ended
|
|
|
September 30,
2023
|
|
September 30,
2024
|
|
September 30,
2024
|
|
September 30,
2023
|
|
September 30,
2024
|
|
September 30,
2024
|
(a) Share-based
compensation expenses
|
|
RMB
|
|
RMB
|
|
USD
|
|
RMB
|
|
RMB
|
|
USD
|
Cost of
revenues
|
|
73
|
|
92
|
|
13
|
|
299
|
|
541
|
|
77
|
Research and
development
|
|
136
|
|
236
|
|
34
|
|
1,006
|
|
644
|
|
92
|
Selling and
marketing
|
|
46
|
|
(277)
|
|
(39)
|
|
437
|
|
(167)
|
|
(24)
|
General and
administrative
|
|
7,738
|
|
4,863
|
|
693
|
|
24,381
|
|
19,939
|
|
2,841
|
Total
|
|
7,993
|
|
4,914
|
|
701
|
|
26,123
|
|
20,957
|
|
2,986
|
CHEETAH MOBILE
INC.
Reconciliation of
GAAP and Non-GAAP Results
(Unaudited, amounts
in thousands of Renminbi ("RMB") and US dollars ("US$"), except for
per share data )
|
|
|
For The Three Months
Ended September 30, 2024
|
|
For The Nine Months
Ended September 30, 2024
|
|
GAAP
|
|
Share-based
|
|
Amortization
of
|
|
Non-GAAP
|
|
GAAP
|
|
Share-based
|
|
Amortization
of
|
|
Non-GAAP
|
|
Result
|
|
Compensation
|
|
intangible
assets*
|
|
Result
|
|
Result
|
|
Compensation
|
|
intangible
assets*
|
|
Result
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
USD
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
USD
|
Revenues
|
192,083
|
|
-
|
|
-
|
|
192,083
|
|
27,372
|
|
569,788
|
|
-
|
|
-
|
|
569,788
|
|
81,194
|
Cost of
revenues
|
(61,714)
|
|
92
|
|
-
|
|
(61,622)
|
|
(8,781)
|
|
(197,365)
|
|
541
|
|
-
|
|
(196,824)
|
|
(28,047)
|
Gross profit
|
130,369
|
|
92
|
|
-
|
|
130,461
|
|
18,591
|
|
372,423
|
|
541
|
|
-
|
|
372,964
|
|
53,147
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development
|
(66,269)
|
|
236
|
|
6,156
|
|
(59,877)
|
|
(8,532)
|
|
(177,885)
|
|
644
|
|
18,468
|
|
(158,773)
|
|
(22,625)
|
Selling and
marketing
|
(89,038)
|
|
(277)
|
|
469
|
|
(88,846)
|
|
(12,660)
|
|
(237,570)
|
|
(167)
|
|
1,407
|
|
(236,330)
|
|
(33,676)
|
General and
administrative
|
(47,349)
|
|
4,863
|
|
-
|
|
(42,486)
|
|
(6,054)
|
|
(188,104)
|
|
19,939
|
|
-
|
|
(168,165)
|
|
(23,964)
|
Other operating income,
net
|
278
|
|
-
|
|
-
|
|
278
|
|
40
|
|
1,014
|
|
-
|
|
-
|
|
1,014
|
|
144
|
Total operating income
and expenses
|
(202,378)
|
|
4,822
|
|
6,625
|
|
(190,931)
|
|
(27,206)
|
|
(602,545)
|
|
20,416
|
|
19,875
|
|
(562,254)
|
|
(80,121)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
loss
|
(72,009)
|
|
4,914
|
|
6,625
|
|
(60,470)
|
|
(8,615)
|
|
(230,122)
|
|
20,957
|
|
19,875
|
|
(189,290)
|
|
(26,974)
|
Net loss attributable
to Cheetah Mobile
shareholders
|
(46,897)
|
|
4,914
|
|
6,625
|
|
(35,358)
|
|
(5,036)
|
|
(250,773)
|
|
20,957
|
|
19,875
|
|
(209,941)
|
|
(29,916)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted losses per
ordinary share (RMB)
|
(0.0323)
|
|
0.0033
|
|
0.0044
|
|
(0.0246)
|
|
|
|
(0.1711)
|
|
0.0140
|
|
0.0132
|
|
(0.1439)
|
|
|
Diluted losses per ADS
(RMB)
|
(1.6150)
|
|
0.1650
|
|
0.2200
|
|
(1.2300)
|
|
|
|
(8.5569)
|
|
0.7000
|
|
0.6619
|
|
(7.1950)
|
|
|
Diluted losses per ADS
(USD)
|
(0.2300)
|
|
0.0235
|
|
0.0312
|
|
(0.1753)
|
|
|
|
(1.2200)
|
|
0.0997
|
|
0.0950
|
|
(1.0253)
|
|
|
|
For The Three Months
Ended September 30, 2023
|
|
For The Nine Months
Ended September 30, 2023
|
|
GAAP
|
|
Share-based
|
|
Non-GAAP
|
|
GAAP
|
|
Share-based
|
|
Non-GAAP
|
|
Result
|
|
Compensation
|
|
Result
|
|
Result
|
|
Compensation
|
|
Result
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
Revenues
|
164,804
|
|
-
|
|
164,804
|
|
502,189
|
|
-
|
|
502,189
|
Cost of
revenues
|
(50,348)
|
|
73
|
|
(50,275)
|
|
(163,697)
|
|
299
|
|
(163,398)
|
Gross profit
|
114,456
|
|
73
|
|
114,529
|
|
338,492
|
|
299
|
|
338,791
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development
|
(45,769)
|
|
136
|
|
(45,633)
|
|
(138,623)
|
|
1,006
|
|
(137,617)
|
Selling and
marketing
|
(54,938)
|
|
46
|
|
(54,892)
|
|
(185,765)
|
|
437
|
|
(185,328)
|
General and
administrative
|
(55,588)
|
|
7,738
|
|
(47,850)
|
|
(166,047)
|
|
24,381
|
|
(141,666)
|
Other operating income,
net
|
838
|
|
-
|
|
838
|
|
3,053
|
|
-
|
|
3,053
|
Total operating income
and expenses
|
(155,457)
|
|
7,920
|
|
(147,537)
|
|
(487,382)
|
|
25,824
|
|
(461,558)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
loss
|
(41,001)
|
|
7,993
|
|
(33,008)
|
|
(148,890)
|
|
26,123
|
|
(122,767)
|
Net loss attributable
to Cheetah Mobile shareholders
|
(24,292)
|
|
7,993
|
|
(16,299)
|
|
(301,685)
|
|
26,123
|
|
(275,562)
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted losses per
ordinary share (RMB)
|
(0.0144)
|
|
0.0053
|
|
(0.0091)
|
|
(0.2031)
|
|
0.0178
|
|
(0.1853)
|
Diluted losses per ADS
(RMB)
|
(0.7206)
|
|
0.2656
|
|
(0.4550)
|
|
(10.1549)
|
|
0.8899
|
|
(9.2650)
|
|
* This represents
amortization of intangible assets resulting from business
acquisitions.
|
CHEETAH MOBILE
INC.
Information about
Segment
(Unaudited, amounts
in thousands of Renminbi ("RMB") and US dollars ("US$"), except for
percentage)
|
|
|
|
For The Three Months
Ended September 30, 2024
|
|
For The Nine Months
Ended September 30, 2024
|
|
|
Internet
Business
|
|
AI and
others
|
|
Unallocated*
|
|
Consolidated
|
|
Internet
Business
|
|
AI and
others
|
|
Unallocated*
|
|
Consolidated
|
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
USD
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
USD
|
Revenue
|
|
134,287
|
|
57,796
|
|
-
|
|
192,083
|
|
27,372
|
|
357,036
|
|
212,752
|
|
-
|
|
569,788
|
|
81,194
|
Operating
profit/(loss)
|
|
13,805
|
|
(80,900)
|
|
(4,914)
|
|
(72,009)
|
|
(10,260)
|
|
36,626
|
|
(245,791)
|
|
(20,957)
|
|
(230,122)
|
|
(32,792)
|
Operating
margin
|
|
10.3 %
|
|
(140.0) %
|
|
-
|
|
(37.5) %
|
|
(37.5) %
|
|
10.3 %
|
|
(115.5) %
|
|
-
|
|
(40.4) %
|
|
(40.4) %
|
|
|
For The Three Months
Ended September 30, 2023
|
|
For The Nine Months
Ended September 30, 2023
|
|
|
Internet
Business
|
|
AI and
others
|
|
Unallocated*
|
|
Consolidated
|
|
Internet
Business
|
|
AI and
others
|
|
Unallocated*
|
|
Consolidated
|
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
Revenue
|
|
106,778
|
|
58,026
|
|
-
|
|
164,804
|
|
342,423
|
|
159,766
|
|
-
|
|
502,189
|
Operating
profit/(loss)
|
|
6,646
|
|
(39,654)
|
|
(7,993)
|
|
(41,001)
|
|
16,771
|
|
(139,538)
|
|
(26,123)
|
|
(148,890)
|
Operating
margin
|
|
6.2 %
|
|
(68.3) %
|
|
-
|
|
(24.9) %
|
|
4.9 %
|
|
(87.3) %
|
|
-
|
|
(29.6) %
|
|
*Unallocated
expenses refer to SBC expenses that are not allocated to individual
segments.
|
CHEETAH MOBILE
INC.
Reconciliation from
Net Loss Attributable to Cheetah Mobile Shareholders to Adjusted
EBITDA (Non-GAAP)
(Unaudited, amounts
in thousands of Renminbi ("RMB") and US dollars
("US$"))
|
|
|
|
For The Three Months
Ended
|
|
For The Nine Months
Ended
|
|
|
September 30,
2023
|
|
September 30,
2024
|
|
September 30,
2024
|
|
September 30,
2023
|
|
September 30,
2024
|
|
September 30,
2024
|
|
|
RMB
|
|
RMB
|
|
USD
|
|
RMB
|
|
RMB
|
|
USD
|
Net loss attributable
to Cheetah Mobile
shareholders
|
|
(24,292)
|
|
(46,897)
|
|
(6,681)
|
|
(301,685)
|
|
(250,773)
|
|
(35,734)
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expenses/
(benefits)
|
|
218
|
|
2,387
|
|
340
|
|
3,979
|
|
(3,806)
|
|
(542)
|
Interest income,
net
|
|
(17,912)
|
|
(9,471)
|
|
(1,350)
|
|
(45,150)
|
|
(34,560)
|
|
(4,925)
|
Depreciation and other
amortization
|
|
6,881
|
|
12,205
|
|
1,739
|
|
23,987
|
|
36,834
|
|
5,249
|
Net income
attributable to noncontrolling
interests
|
|
4,403
|
|
5,061
|
|
721
|
|
9,011
|
|
12,058
|
|
1,718
|
Other (income)/
expense, net
|
|
(3,418)
|
|
(23,089)
|
|
(3,290)
|
|
184,955
|
|
46,959
|
|
6,691
|
Share-based
compensation
|
|
7,993
|
|
4,914
|
|
701
|
|
26,123
|
|
20,957
|
|
2,986
|
Adjusted
EBITDA
|
|
(26,127)
|
|
(54,890)
|
|
(7,820)
|
|
(98,780)
|
|
(172,331)
|
|
(24,557)
|
View original
content:https://www.prnewswire.com/news-releases/cheetah-mobile-announces-third-quarter-2024-unaudited-consolidated-financial-results-302333515.html
SOURCE Cheetah Mobile