BEIJING, Sept. 13,
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 second quarter ended June 30, 2024.
Management Commentary
Mr. Sheng Fu, Cheetah Mobile's
Chairman and Chief Executive Officer, remarked, "In Q2, Cheetah
Mobile achieved solid revenue growth of 12.3% year-over-year, with
AI and others contributing around 40% of total revenue. Our service
robotics business, both domestically and internationally, continues
to drive growth. Customers choose us for our superior product
experience, after-sales services, and strong AI capabilities,
including far field speech recognition. With a team that brings
extensive experience from the PC and mobile eras, we are investing
in developing the best products to capture opportunities in the
service robotics and LLMs markets. We remain focused on expanding
our robotics use cases, advancing product innovation with LLMs, and
growing our global presence. Rather than pursuing short-term gains,
we are committed to achieving high-quality, long-term growth. We
are confident in our ability to capture long-term opportunities
ahead."
Mr. Thomas Ren, Chief Financial
Officer of Cheetah Mobile, stated, "In this quarter, we were able
to reduce our operating loss compared to the previous quarter by
strategically focusing on AI and service robots. Our operating
margin, excluding share-based compensation expense for our legacy
internet business, increased by 6.9 percentage points year over
year and 4.5 percentage points quarter over quarter. Although
Cheetah Mobile is still incurring losses, we generated more than
RMB218 million in cash from operating
activities in the second quarter, showcasing strong capabilities in
cash generation and management. Moving forward, we are committed to
continuing to enhance our operational efficiency and cash
generation capabilities."
Second Quarter 2024 Financial Highlight
Total revenues accelerated to a year-over-year
growth of 12.3%, reaching RMB187.4
million (US$25.8 million) in
the second quarter of 2024, driven by an increase in the delivery
of the Company's service robots in both domestic and international
markets.
- Revenues from internet business remained relatively flat
year over year at RMB113.7 million
(US$15.7 million) in the second
quarter of 2024. In the second quarter of 2024, revenues generated
from the internet business accounted for 60.7% of total revenues,
compared to 69.1% in the same period last year.
- Revenues from AI and others increased by 42.8% year
over year to RMB73.7 million
(US$10.1 million) in the second
quarter of 2024. The growth was primarily driven by an increase in
the delivery of the Company's service robots, following the
acquisition of a controlling stake in Beijing OrionStar. In the
second quarter of 2024, revenues generated from AI and others
accounted for 39.3% of total revenues, compared to 30.9% in the
same period last year.
Operating loss was RMB77.5
million (US$10.7 million) in
the second quarter of 2024, compared to RMB65.6 million in the same period of last year.
Non-GAAP operating loss was RMB62.5
million (US$8.6 million) in
the second quarter of 2024, compared to RMB48.3 million in the same period of last
year.
The increase in operating losses on a year-over-year basis was
due to the Company's investments in AI, which have helped it
enhance the product experience of its service robots. As previously
mentioned in the past earnings releases, Cheetah Mobile's
year-over-year costs and expenses increased, particularly
associated with headcount and hardware.
- Cost of revenues increased by 15.2% year over year to
RMB65.9 million (US$9.1 million) in the second quarter of 2024,
primarily resulting from the rise in the hardware-related costs for
the Company's service robots. Non-GAAP cost of revenues increased
by 14.8% year over year to RMB65.5
million (US$9.0 million) in
the second quarter of 2024.
- Research and development expenses increased by 14.5%
year over year to RMB54.3 million
(US$7.5 million) in the second
quarter of 2024, primarily due to 1) amortization of intangible
assets resulting from the acquisition of a controlling stake
in Beijing OrionStar, 2) higher R&D personnel-related expenses
following the acquisition of Beijing OrionStar. Non-GAAP research
and development expenses increased by 3.3% year over year to
RMB48.0 million (US$6.6 million) in the second quarter of
2024.
- Selling and marketing expenses increased by 17.3% year
over year to RMB73.4 million
(US$10.1 million) in the second
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 as the Company increased its sales
personnel following the acquisition of a controlling stake in
Beijing OrionStar. Non-GAAP selling and marketing expenses
increased by 16.7% year over year to RMB72.8
million (US$10.0 million) in
the second quarter of 2024.
- General and administrative expenses increased by 8.0%
year over year to RMB71.6 million
(US$9.9 million) in the second
quarter of 2024, primarily due to increased personnel-related
expenses as the Company increased the number of its G&A
personnel following the acquisition of a controlling stake in
Beijing OrionStar. Non-GAAP general and administrative expenses
increased by 26.9% year over year to RMB63.8
million (US$8.8 million) in
the second quarter of 2024.
In terms of sequential performance, the Company was able to
reduce its operating loss from RMB80.6
million in the first quarter of 2024 to RMB77.5 million in this quarter, and its non-GAAP
operating loss from RMB66.4 million
in the first quarter of 2024 to RMB62.5
million in this quarter. Notably, operating margin,
excluding share-based compensation expense for the internet
business, was 12.4% in the second quarter of 2024, an improvement
from 7.9% in the first quarter of 2024 and 5.5% in the same period
of last year.
As of June 30, 2024, the Company
had cash and cash equivalents and short-term investments of
RMB1,973.0 million (US$271.5 million).
As of June 30, 2024, the Company
has long-term investments of RMB866.9
million (US$119.3
million).
Conference Call Information
The Company will hold a conference call on September 13th, 2024, at 7:00 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: 3980144
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: 7908950
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 RMB7.2672 to US$1.00, the exchange rate in effect as of
June 28, 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, 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".
Investor
Relations Contact
Helen Jing Zhu
Cheetah Mobile Inc.
Tel: +86 10 6292 7779
Email: ir@cmcm.com
CHEETAH MOBILE
INC.
|
Condensed
Consolidated Balance Sheets
|
(Unaudited, amounts
in thousands of Renminbi ("RMB") and US dollars
("US$"))
|
|
|
As of
|
|
|
December 31,
2023
|
|
|
June 30,
2024
|
|
|
RMB
|
|
|
RMB
|
|
|
USD
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
2,020,191
|
|
|
|
1,972,676
|
|
|
|
271,449
|
|
Short-term
investments
|
|
1,023
|
|
|
|
331
|
|
|
|
46
|
|
Accounts receivable,
net
|
|
401,064
|
|
|
|
445,091
|
|
|
|
61,247
|
|
Prepayments and other
current assets, net
|
|
973,127
|
|
|
|
1,334,395
|
|
|
|
183,619
|
|
Due from related
parties, net
|
|
71,505
|
|
|
|
110,234
|
|
|
|
15,169
|
|
Total current
assets
|
|
3,466,910
|
|
|
|
3,862,727
|
|
|
|
531,530
|
|
|
|
|
|
|
|
|
|
|
Non-current
assets:
|
|
|
|
|
|
|
|
|
Property and equipment,
net
|
|
53,884
|
|
|
|
54,962
|
|
|
|
7,563
|
|
Operating lease
right-of-use assets
|
|
30,451
|
|
|
|
31,337
|
|
|
|
4,312
|
|
Intangible assets,
net
|
|
218,559
|
|
|
|
204,476
|
|
|
|
28,137
|
|
Goodwill
|
|
576,989
|
|
|
|
576,989
|
|
|
|
79,396
|
|
Long-term
investments
|
|
937,460
|
|
|
|
866,860
|
|
|
|
119,284
|
|
Due from related
parties, net
|
|
-
|
|
|
|
25,287
|
|
|
|
3,480
|
|
Deferred tax
assets
|
|
188,503
|
|
|
|
194,226
|
|
|
|
26,726
|
|
Other non-current
assets
|
|
160,428
|
|
|
|
80,819
|
|
|
|
11,121
|
|
Total non-current
assets
|
|
2,166,274
|
|
|
|
2,034,956
|
|
|
|
280,019
|
|
|
|
|
|
|
|
|
|
|
Total
assets
|
|
5,633,184
|
|
|
|
5,897,683
|
|
|
|
811,549
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES,
MEZZANINE EQUITY AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
|
Bank loans
|
|
5,000
|
|
|
|
-
|
|
|
|
-
|
|
Accounts
payable
|
|
170,185
|
|
|
|
159,787
|
|
|
|
21,987
|
|
Accrued expenses and
other current liabilities
|
|
2,437,210
|
|
|
|
2,811,054
|
|
|
|
386,814
|
|
Due to related
parties
|
|
84,147
|
|
|
|
83,311
|
|
|
|
11,464
|
|
Income tax
payable
|
|
31,603
|
|
|
|
33,351
|
|
|
|
4,589
|
|
Total current
liabilities
|
|
2,728,145
|
|
|
|
3,087,503
|
|
|
|
424,854
|
|
|
|
|
|
|
|
|
|
|
Non-current
liabilities:
|
|
|
|
|
|
|
|
|
Deferred tax
liabilities
|
|
54,540
|
|
|
|
51,870
|
|
|
|
7,138
|
|
Other non-current
liabilities
|
|
189,943
|
|
|
|
182,178
|
|
|
|
25,069
|
|
Total non-current
liabilities
|
|
244,483
|
|
|
|
234,048
|
|
|
|
32,207
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities
|
|
2,972,628
|
|
|
|
3,321,551
|
|
|
|
457,061
|
|
|
|
|
|
|
|
|
|
|
Mezzanine
equity:
|
|
|
|
|
|
|
|
|
Redeemable
noncontrolling interests
|
|
105,978
|
|
|
|
185,676
|
|
|
|
25,550
|
|
|
|
|
|
|
|
|
|
|
Shareholders'
equity:
|
|
|
|
|
|
|
|
|
Ordinary
shares
|
|
244
|
|
|
|
246
|
|
|
|
34
|
|
Additional paid-in
capital
|
|
2,711,875
|
|
|
|
2,716,472
|
|
|
|
373,799
|
|
Accumulated
deficit
|
|
(613,102)
|
|
|
|
(816,978)
|
|
|
|
(112,420)
|
|
Accumulated other
comprehensive income
|
|
356,854
|
|
|
|
381,288
|
|
|
|
52,467
|
|
Total Cheetah Mobile
shareholders' equity
|
|
2,455,871
|
|
|
|
2,281,028
|
|
|
|
313,880
|
|
Noncontrolling
interests
|
|
98,707
|
|
|
|
109,428
|
|
|
|
15,058
|
|
|
|
|
|
|
|
|
|
|
Total shareholders'
equity
|
|
2,554,578
|
|
|
|
2,390,456
|
|
|
|
328,938
|
|
|
|
|
|
|
|
|
|
|
Total liabilities,
mezzanine equity and shareholders' equity
|
|
5,633,184
|
|
|
|
5,897,683
|
|
|
|
811,549
|
|
CHEETAH MOBILE
INC.
|
Condensed
Consolidated Statements of Comprehensive Income
(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 Six Months
Ended
|
|
|
June 30,
2023
|
|
June 30,
2024
|
|
June 30,
2024
|
|
June 30,
2023
|
|
June 30,
2024
|
|
June 30,
2024
|
|
|
RMB
|
|
RMB
|
|
USD
|
|
RMB
|
|
RMB
|
|
USD
|
Revenues
|
|
166,951
|
|
187,417
|
|
25,790
|
|
337,385
|
|
377,705
|
|
51,974
|
Internet business
|
|
115,336
|
|
113,729
|
|
15,650
|
|
235,645
|
|
222,749
|
|
30,651
|
AI and others
|
|
51,615
|
|
73,688
|
|
10,140
|
|
101,740
|
|
154,956
|
|
21,323
|
Cost of revenues
(a)
|
|
(57,186)
|
|
(65,895)
|
|
(9,067)
|
|
(113,349)
|
|
(135,651)
|
|
(18,666)
|
Gross
profit
|
|
109,765
|
|
121,522
|
|
16,723
|
|
224,036
|
|
242,054
|
|
33,308
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income and
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development (a)
|
|
(47,426)
|
|
(54,285)
|
|
(7,470)
|
|
(92,854)
|
|
(111,616)
|
|
(15,359)
|
Selling and marketing
(a)
|
|
(62,561)
|
|
(73,396)
|
|
(10,100)
|
|
(130,827)
|
|
(148,532)
|
|
(20,439)
|
General and
administrative (a)
|
|
(66,333)
|
|
(71,610)
|
|
(9,854)
|
|
(110,459)
|
|
(140,755)
|
|
(19,369)
|
Other operating income,
net
|
|
944
|
|
228
|
|
31
|
|
2,215
|
|
736
|
|
101
|
Total operating
income and expenses
|
|
(175,376)
|
|
(199,063)
|
|
(27,393)
|
|
(331,925)
|
|
(400,167)
|
|
(55,066)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
loss
|
|
(65,611)
|
|
(77,541)
|
|
(10,670)
|
|
(107,889)
|
|
(158,113)
|
|
(21,758)
|
Other
income/(expenses):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income,
net
|
|
14,896
|
|
9,773
|
|
1,345
|
|
27,238
|
|
25,089
|
|
3,452
|
Foreign exchange
losses
|
|
(48,684)
|
|
(7,564)
|
|
(1,041)
|
|
(34,221)
|
|
(10,841)
|
|
(1,492)
|
Other expense,
net
|
|
(152,351)
|
|
(51,612)
|
|
(7,102)
|
|
(154,152)
|
|
(59,207)
|
|
(8,147)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before
taxes
|
|
(251,750)
|
|
(126,944)
|
|
(17,468)
|
|
(269,024)
|
|
(203,072)
|
|
(27,945)
|
Income tax (expenses)/
benefits
|
|
(3,583)
|
|
6,391
|
|
879
|
|
(3,761)
|
|
6,193
|
|
852
|
Net
loss
|
|
(255,333)
|
|
(120,553)
|
|
(16,589)
|
|
(272,785)
|
|
(196,879)
|
|
(27,093)
|
Less: net income
attributable to noncontrolling interests
|
|
3,461
|
|
3,288
|
|
452
|
|
4,608
|
|
6,997
|
|
963
|
Net loss
attributable to Cheetah Mobile shareholders
|
|
(258,794)
|
|
(123,841)
|
|
(17,041)
|
|
(277,393)
|
|
(203,876)
|
|
(28,056)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per
share
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
(0.1772)
|
|
(0.0841)
|
|
(0.0116)
|
|
(0.1925)
|
|
(0.1390)
|
|
(0.0191)
|
Diluted
|
|
(0.1774)
|
|
(0.0841)
|
|
(0.0116)
|
|
(0.1933)
|
|
(0.1391)
|
|
(0.0191)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per
ADS
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
(8.8615)
|
|
(4.2042)
|
|
(0.5785)
|
|
(9.6239)
|
|
(6.9488)
|
|
(0.9562)
|
Diluted
|
|
(8.8693)
|
|
(4.2067)
|
|
(0.5789)
|
|
(9.6665)
|
|
(6.9542)
|
|
(0.9569)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
number of shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
1,454,090,428
|
|
1,495,962,672
|
|
1,495,962,672
|
|
1,452,066,835
|
|
1,495,088,007
|
|
1,495,088,007
|
Diluted
|
|
1,454,090,428
|
|
1,495,962,672
|
|
1,495,962,672
|
|
1,452,066,835
|
|
1,495,088,007
|
|
1,495,088,007
|
Weighted average
number of ADSs outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
29,081,809
|
|
29,919,253
|
|
29,919,253
|
|
29,041,337
|
|
29,901,760
|
|
29,901,760
|
Diluted
|
|
29,081,809
|
|
29,919,253
|
|
29,919,253
|
|
29,041,337
|
|
29,901,760
|
|
29,901,760
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive
income/(loss) , net of tax of nil
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency
translation adjustments
|
|
148,160
|
|
8,383
|
|
1,154
|
|
108,142
|
|
29,414
|
|
4,048
|
Unrealized losses on
available-for-sale securities, net
|
|
(43,494)
|
|
(9,206)
|
|
(1,267)
|
|
(43,494)
|
|
(7,434)
|
|
(1,023)
|
Other comprehensive
income/(loss)
|
|
104,666
|
|
(823)
|
|
(113)
|
|
64,648
|
|
21,980
|
|
3,025
|
Total comprehensive
loss
|
|
(150,667)
|
|
(121,376)
|
|
(16,702)
|
|
(208,137)
|
|
(174,899)
|
|
(24,068)
|
Less: Total
comprehensive income attributable to
noncontrolling interests
|
|
2,964
|
|
2,118
|
|
291
|
|
3,877
|
|
4,544
|
|
625
|
Total comprehensive
loss attributable to Cheetah
Mobile shareholders
|
|
(153,631)
|
|
(123,494)
|
|
(16,993)
|
|
(212,014)
|
|
(179,443)
|
|
(24,693)
|
|
|
|
|
For The Three Months
Ended
|
|
For The Six Months
Ended
|
|
|
June 30,
2023
|
|
June 30,
2024
|
|
June 30,
2024
|
|
June 30,
2023
|
|
June 30,
2024
|
|
June 30,
2024
|
(a) Share-based
compensation expenses
|
|
RMB
|
|
RMB
|
|
USD
|
|
RMB
|
|
RMB
|
|
USD
|
Cost of
revenues
|
|
107
|
|
357
|
|
49
|
|
226
|
|
449
|
|
62
|
Research and
development
|
|
958
|
|
116
|
|
16
|
|
870
|
|
408
|
|
56
|
Selling and
marketing
|
|
195
|
|
154
|
|
21
|
|
391
|
|
110
|
|
15
|
General and
administrative
|
|
16,091
|
|
7,831
|
|
1,078
|
|
16,643
|
|
15,076
|
|
2,075
|
Total
|
|
17,351
|
|
8,458
|
|
1,164
|
|
18,130
|
|
16,043
|
|
2,208
|
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 June 30, 2024
|
|
For The Six Months
Ended June 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
|
187,417
|
|
-
|
|
-
|
|
187,417
|
|
25,790
|
|
377,705
|
|
-
|
|
-
|
|
377,705
|
|
51,974
|
Cost of
revenues
|
(65,895)
|
|
357
|
|
-
|
|
(65,538)
|
|
(9,018)
|
|
(135,651)
|
|
449
|
|
-
|
|
(135,202)
|
|
(18,604)
|
Gross profit
|
121,522
|
|
357
|
|
-
|
|
121,879
|
|
16,772
|
|
242,054
|
|
449
|
|
-
|
|
242,503
|
|
33,370
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development
|
(54,285)
|
|
116
|
|
6,156
|
|
(48,013)
|
|
(6,607)
|
|
(111,616)
|
|
408
|
|
12,312
|
|
(98,896)
|
|
(13,609)
|
Selling and
marketing
|
(73,396)
|
|
154
|
|
469
|
|
(72,773)
|
|
(10,014)
|
|
(148,532)
|
|
110
|
|
938
|
|
(147,484)
|
|
(20,294)
|
General and
administrative
|
(71,610)
|
|
7,831
|
|
-
|
|
(63,779)
|
|
(8,776)
|
|
(140,755)
|
|
15,076
|
|
-
|
|
(125,679)
|
|
(17,294)
|
Other operating income,
net
|
228
|
|
-
|
|
-
|
|
228
|
|
31
|
|
736
|
|
-
|
|
-
|
|
736
|
|
101
|
Total operating income
and expenses
|
(199,063)
|
|
8,101
|
|
6,625
|
|
(184,337)
|
|
(25,366)
|
|
(400,167)
|
|
15,594
|
|
13,250
|
|
(371,323)
|
|
(51,096)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
loss
|
(77,541)
|
|
8,458
|
|
6,625
|
|
(62,458)
|
|
(8,594)
|
|
(158,113)
|
|
16,043
|
|
13,250
|
|
(128,820)
|
|
(17,726)
|
Net loss attributable
to Cheetah Mobile shareholders
|
(123,841)
|
|
8,458
|
|
6,625
|
|
(108,758)
|
|
(14,965)
|
|
(203,876)
|
|
16,043
|
|
13,250
|
|
(174,583)
|
|
(24,024)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted losses per
ordinary share (RMB)
|
(0.0841)
|
|
0.0057
|
|
0.0043
|
|
(0.0741)
|
|
|
|
(0.1391)
|
|
0.0107
|
|
0.0089
|
|
(0.1195)
|
|
|
Diluted losses per ADS
(RMB)
|
(4.2067)
|
|
0.2850
|
|
0.2167
|
|
(3.7050)
|
|
|
|
(6.9542)
|
|
0.5350
|
|
0.4442
|
|
(5.9750)
|
|
|
Diluted losses per ADS
(USD)
|
(0.5789)
|
|
0.0392
|
|
0.0299
|
|
(0.5098)
|
|
|
|
(0.9569)
|
|
0.0736
|
|
0.0611
|
|
(0.8222)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The Three Months
Ended June 30, 2023
|
|
For The Six Months
Ended June 30, 2023
|
|
|
GAAP
|
|
Share-based
|
|
Non-GAAP
|
|
GAAP
|
|
Share-based
|
|
Non-GAAP
|
|
|
Result
|
|
Compensation
|
|
Result
|
|
Result
|
|
Compensation
|
|
Result
|
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
|
|
RMB
|
|
Revenues
|
166,951
|
|
-
|
|
166,951
|
|
337,385
|
|
-
|
|
337,385
|
|
Cost of
revenues
|
(57,186)
|
|
107
|
|
(57,079)
|
|
(113,349)
|
|
226
|
|
(113,123)
|
|
Gross profit
|
109,765
|
|
107
|
|
109,872
|
|
224,036
|
|
226
|
|
224,262
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development
|
(47,426)
|
|
958
|
|
(46,468)
|
|
(92,854)
|
|
870
|
|
(91,984)
|
|
Selling and
marketing
|
(62,561)
|
|
195
|
|
(62,366)
|
|
(130,827)
|
|
391
|
|
(130,436)
|
|
General and
administrative
|
(66,333)
|
|
16,091
|
|
(50,242)
|
|
(110,459)
|
|
16,643
|
|
(93,816)
|
|
Other operating income,
net
|
944
|
|
-
|
|
944
|
|
2,215
|
|
-
|
|
2,215
|
|
Total operating income
and expenses
|
(175,376)
|
|
17,244
|
|
(158,132)
|
|
(331,925)
|
|
17,904
|
|
(314,021)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
loss
|
(65,611)
|
|
17,351
|
|
(48,260)
|
|
(107,889)
|
|
18,130
|
|
(89,759)
|
|
Net loss attributable
to Cheetah Mobile shareholders
|
(258,794)
|
|
17,351
|
|
(241,443)
|
|
(277,393)
|
|
18,130
|
|
(259,263)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted losses per
ordinary share (RMB)
|
(0.1774)
|
|
0.0119
|
|
(0.1655)
|
|
(0.1933)
|
|
0.0125
|
|
(0.1808)
|
|
Diluted losses per ADS
(RMB)
|
(8.8693)
|
|
0.5943
|
|
(8.2750)
|
|
(9.6665)
|
|
0.6243
|
|
(9.0422)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* 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$"),
except for percentage)
|
|
|
For The Three Months
Ended June 30, 2024
|
|
For The Six Months
Ended June 30, 2024
|
|
Internet
Business
|
|
AI and
others
|
|
Unallocated*
|
|
Consolidated
|
|
Internet
Business
|
|
AI and
others
|
|
Unallocated*
|
|
Consolidated
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
USD
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
USD
|
Revenue
|
113,729
|
|
73,688
|
|
-
|
|
187,417
|
|
25,790
|
|
222,749
|
|
154,956
|
|
-
|
|
377,705
|
|
51,974
|
Operating
profit/(loss)
|
14,159
|
|
(83,242)
|
|
(8,458)
|
|
(77,541)
|
|
(10,670)
|
|
22,821
|
|
(164,891)
|
|
(16,043)
|
|
(158,113)
|
|
(21,758)
|
Operating
margin
|
12.4 %
|
|
(113.0) %
|
|
-
|
|
(41.4) %
|
|
(41.4) %
|
|
10.2 %
|
|
(106.4) %
|
|
-
|
|
(41.9) %
|
|
(41.9) %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The Three Months
Ended June 30, 2023
|
|
For The Six Months
Ended June 30, 2023
|
|
|
Internet
Business
|
|
AI and
others
|
|
Unallocated*
|
|
Consolidated
|
|
Internet
Business
|
|
AI and
others
|
|
Unallocated*
|
|
Consolidated
|
|
|
|
|
|
|
|
|
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
Revenue
|
115,336
|
|
51,615
|
|
-
|
|
166,951
|
|
235,645
|
|
101,740
|
|
-
|
|
337,385
|
|
Operating
profit/(loss)
|
6,370
|
|
(54,630)
|
|
(17,351)
|
|
(65,611)
|
|
10,125
|
|
(99,884)
|
|
(18,130)
|
|
(107,889)
|
|
Operating
margin
|
5.5 %
|
|
(105.8) %
|
|
-
|
|
(39.3) %
|
|
4.3 %
|
|
(98.2) %
|
|
-
|
|
(32.0) %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Unallocated
expenses refer to SBC expenses that are not allocated to
individual segments.
|
CHEETAH MOBILE
INC.
|
Reconciliation from
Net Income Attributable to Cheetah Mobile Shareholders to Adjusted
EBITDA (Non-GAAP)
|
(Unaudited, amounts
in thousands of Renminbi ("RMB") and US dollars
("US$"))
|
|
|
|
For The Three Months
Ended
|
|
For The Six Months
Ended
|
|
|
June 30,
2023
|
|
June 30,
2024
|
|
June 30,
2024
|
|
June 30,
2023
|
|
June 30,
2024
|
|
June 30,
2024
|
|
|
RMB
|
|
RMB
|
|
USD
|
|
RMB
|
|
RMB
|
|
USD
|
Net loss attributable
to Cheetah Mobile shareholders
|
|
(258,794)
|
|
(123,841)
|
|
(17,041)
|
|
(277,393)
|
|
(203,876)
|
|
(28,056)
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expenses/
(benefits)
|
|
3,583
|
|
(6,391)
|
|
(879)
|
|
3,761
|
|
(6,193)
|
|
(852)
|
Interest income,
net
|
|
(14,896)
|
|
(9,773)
|
|
(1,345)
|
|
(27,238)
|
|
(25,089)
|
|
(3,452)
|
Depreciation and
amortization
|
|
8,273
|
|
12,317
|
|
1,695
|
|
17,106
|
|
24,629
|
|
3,389
|
Net income
attributable to noncontrolling interests
|
|
3,461
|
|
3,288
|
|
452
|
|
4,608
|
|
6,997
|
|
963
|
Other expense,
net
|
|
201,035
|
|
59,176
|
|
8,143
|
|
188,373
|
|
70,048
|
|
9,639
|
Share-based
compensation
|
|
17,351
|
|
8,458
|
|
1,164
|
|
18,130
|
|
16,043
|
|
2,208
|
Adjusted
EBITDA
|
|
(39,987)
|
|
(56,766)
|
|
(7,811)
|
|
(72,653)
|
|
(117,441)
|
|
(16,161)
|
View original
content:https://www.prnewswire.com/news-releases/cheetah-mobile-announces-second-quarter-2024-unaudited-consolidated-financial-results-302247571.html
SOURCE Cheetah Mobile