BEIJING, March 21,
2024 /PRNewswire/ -- Cheetah Mobile Inc.
(NYSE: CMCM) ("Cheetah Mobile" or the "Company"), a leading
internet company, today announced its unaudited consolidated
financial results for the second half and full year 2023 ended
December 31, 2023.
Management Commentary
Mr. Sheng Fu, Cheetah Mobile's
Chairman and Chief Executive Officer, stated, "In 2023, our total
revenue was RMB669.5 million
(USD94.3 million), which is within
our guidance. We successfully completed the acquisition of
controlling stake in Beijing OrionStar in November 2023. Through this transaction, the AI
technology strengths accumulated by Beijing OrionStar will allow
Cheetah Mobile to access the business chain from AI and large
language models to end use cases and applications. Cheetah Mobile
is optimistic about the immense potential of the service robot
market in the LLM era. We believe that a greater market
opportunity for AI solutions and service robots has arrived. As a
result of the foregoing, the acquisition of a controlling stake in
and integration of Beijing OrionStar provides Cheetah Mobile with a
long-term growth engine in the LLM and AGI eras."
Mr. Thomas Ren, Cheetah Mobile's
Chief Financial Officer, commented, "In 2023, we continued to cut
our costs and expenses to improve our operational efficiency. As a
result, our costs decreased more than 8% and our operating expenses
decreased more than 24% year over year in 2023. We maintained a
strong cash position of RMB2,021.2
million as of December 31,
2023. This gives us financial flexibility to execute the key
strategic objectives we have set out for long-term growth."
Second Half 2023 Consolidated Financial Results
REVENUES
Total revenues were RMB332.1
million (US$46.8 million) in
the second half of 2023, representing a decrease of 37.0% year over
year.
Revenues from the Company's internet business decreased
by 49.2% year over year to RMB214.5
million (US$30.2 million) in
the second half of 2023. The year-over-year decrease was mainly due
to the strategic downsizing of our online advertising and gaming
business.
Revenues from the AI and others were RMB117.6 million (US$16.6
million) in the second half of 2023, representing a 11.9%
year-over-year increase. The year-over-year increase was primarily
attributable to the acquisition of controlling stake in
Beijing OrionStar.
COST OF REVENUES AND GROSS PROFIT
Cost of revenues decreased by 8.3% year over year to
RMB118.6 million (US$16.7 million) in the second half of 2023. The
year-over-year decrease was primarily attributable to streamlining
of certain business, such as online advertising and E-coupon
vending robot business. Non-GAAP cost of revenues decreased
by 8.2% year over year to RMB118.4
million (US$16.7 million) in
the second half of 2023.
Gross profit decreased by 46.3% year over year to
RMB213.5 million (US$30.1 million) in the second half of 2023.
Non-GAAP gross profit decreased by 46.3% year over year to
RMB213.7 million (US$30.1 million) in the second half of 2023.
Gross margin was 64.3% in the second half of 2023,
compared to 75.5% in the second half of 2022. Non-GAAP gross
margin was 64.3% in the second half of 2023, compared to 75.5%
in the second half of 2022.
OPERATING INCOME/LOSS AND EXPENSES
Total operating expenses decreased by 36.6% year
over year to RMB315.5 million
(US$44.4 million) in the second half
of 2023. Total non-GAAP operating expenses decreased by
40.1% year over year to RMB295.8
million (US$41.7 million) in
the second half of 2023.
- Research and development expenses decreased by 0.7% year
over year to RMB85.4 million
(US$12.0 million) in the second half
of 2023. We are committed to maintaining a consistent level of
investment in research and development (R&D) expenses.
Non-GAAP research and development expenses decreased by 3.7%
year over year to RMB81.5 million
(US$11.5 million) in the second half
of 2023.
- Selling and marketing expenses decreased by 63.6% year
over year to RMB111.7 million
(US$15.7 million) in the second half
of 2023. The year-over-year decrease was from the decrease of
marketing and promotion expenses related to our user acquisition
for our internet business. Non-GAAP selling and marketing
expenses decreased by 63.6% year over year to RMB111.3 million (US$15.7
million) in the second half of 2023.
- General and administrative expenses increased by 3.4%
year over year to RMB119.1 million
(US$16.8 million) in the second half
of 2023. The year-over-year increase primarily resulted from
share-based compensation expenses for our key employees.
Non-GAAP general and administrative expenses decreased by
8.8% year over year to RMB103.6
million (US$14.6 million) in
the second half of 2023.
Operating loss was RMB101.9million (US$14.4
million) in the second half of 2023, compared to
RMB99.5 million in the same period of
the last year. Non-GAAP operating loss was RMB82.1 million (US$11.6
million) in the second half of 2023, compared to
RMB95.6 million in the same period of
the last year.
Share-based compensation expenses were RMB15.4 million (US$2.2
million) in the second half of 2023, compared to
RMB3.9 million in the same period of
the last year.
OTHER EXPENSE, NET
Other expense, net was RMB323.2
million (US$45.5 million) in
the second half of 2023, which was primarily from the impairment
and fair value change of some long-term investments.
NET INCOME/(LOSS) ATTRIBUTABLE TO CHEETAH MOBILE
SHAREHOLDERS
Net loss attributable to Cheetah Mobile shareholders was
RMB325.5 million (US$45.8 million) in the second half of 2023,
compared to a net loss attributable to Cheetah Mobile shareholders
of RMB440.9 million in the same
period of the last year.
Non-GAAP net loss attributable to Cheetah Mobile
shareholders was RMB305.7 million (US$43.1 million) in the second half of 2023,
compared to a non-GAAP net loss attributable to Cheetah Mobile
shareholders of RMB437.0 million in
the same period of the last year.
NET INCOME/(LOSS) PER ADS
Diluted loss per ADS was RMB11.0 (US$1.5) in
the second half of 2023, compared to diluted loss per ADS of
RMB15.4 in the same period of the
last year. Non-GAAP diluted loss per ADS was RMB10.3 (US$1.5) in
second half of 2023, compared to Non-GAAP diluted loss per ADS of
RMB15.3 in the same period of the
last year.
BALANCE SHEET
As of December 31, 2023, the
Company had cash and cash equivalents and short-term investments of
RMB2,021.2 million (US$284.7 million).
SHARES ISSUED AND OUTSTANDING
As of December 31, 2023, the
Company had a total of 1,494,169,386 Class A and Class B ordinary
shares issued and outstanding. On August 23,
2022, the Company announced that it changed the ratio of its
American Depositary Share ("ADS") to Class A ordinary share
("Share") from one (1) ADS representing ten (10) Shares to one (1)
ADS representing fifty (50) Shares, effective September 2, 2022. Accordingly, the Company has
retrospectively revised the comparative data from the previous
periods to conform to the requisite presentation for the current
period.
Fiscal Year 2023 Consolidated Financial Results
REVENUES
Total revenues decreased by 24.3% to RMB669.5 million (US$94.3
million) in 2023.
Revenues from the Company's internet business decreased
by 35.5% year over year to RMB450.1
million (US$63.4 million) in
2023. The year-over-year decrease was mainly due to the strategic
downsizing of our online advertising and gaming business.
Revenues from the AI and others increased by 17.5% year
over year to RMB219.4 million
(US$30.9 million) in 2023. The
year-over-year increase was primarily attributable to growth of our
global cloud service business, advertising agency services as well
as our acquisition of controlling stake in
Beijing OrionStar.
COST OF REVENUES AND GROSS PROFIT
Cost of revenues decreased by 8.2% year over year to
RMB231.9 million (US$32.7 million) in 2023. The year-over-year
decrease was primarily due to lower costs related to our online
advertising and E-coupon vending robot business. Non-GAAP cost
of revenues decreased by 8.1% year over year to RMB231.6 million (US$32.6
million) in 2023.
Gross profit decreased by 30.7% year over year to
RMB437.6 million (US$61.6 million) in 2023. Non-GAAP gross
profit decreased by 30.7% year over year to RMB437.9 million (US$61.7
million) in 2023.
Gross margin was 65.4% in 2023, compared to 71.4% in
2022. Non-GAAP gross margin was 65.4% in 2023, compared to
71.5% in 2022.
OPERATING INCOME/LOSS AND EXPENSES
Total operating expenses decreased by 24.5% year
over year to RMB647.4 million
(US$91.2 million) in 2023. Total
non-GAAP operating expenses decreased by 28.3% year over year
to RMB609.8 million (US$85.9 million) in 2023.
- Research and development expenses decreased by 1.5% year
over year to RMB178.2 million
(US$25.1 million) in 2023. The
year-over-year decrease was primarily due to our continuous effort
to improve operating efficiency. Non-GAAP research and
development expenses decreased by 3.3% year over year to
RMB173.5 million (US$24.4 million) in 2023.
- Selling and marketing expenses decreased by 49.1% year
over year to RMB242.5 million
(US$34.2 million) in 2023. This
year-over-year decrease was primarily due to the marketing and
promotion expenses related to our user acquisition for our internet
business. Non-GAAP selling and marketing expenses decreased
by 49.1% year over year to RMB241.7
million (US$34.0 million) in
2023.
- General and administrative expenses increased by 7.1%
year over year to RMB229.5 million
(US$32.3 million) in 2023. The
year-over-year increase primarily resulted from share-based
compensation expenses for our key employees. Non-GAAP general
and administrative expenses decreased by 6.3% year over year to
RMB197.5 million (US$27.8 million) in 2023.
Operating loss was RMB209.8
million (US$29.6 million) in
2023, compared to RMB225.6 million in
2022. Non-GAAP operating loss was RMB171.9 million (US$24.2
million) in 2023, compared to RMB217.7 million in 2022.
Share-based compensation expenses were RMB33.6 million (US$4.7
million) in 2023, compared to RMB7.9
million in 2022.
NET INCOME/(LOSS) ATTRIBUTABLE TO CHEETAH MOBILE
SHAREHOLDERS
Net loss attributable to Cheetah Mobile shareholders was
RMB602.9 million (US$84.9 million) in 2023, compared to a net loss
attributable to Cheetah Mobile shareholders of RMB513.5 million in 2022.
Non-GAAP net loss attributable to Cheetah Mobile
shareholders was RMB564.9 million (US$79.6 million) in 2023, compared to a non-GAAP
net loss attributable to Cheetah Mobile shareholders of
RMB505.6 million in 2022.
NET INCOME/(LOSS) PER ADS
Diluted loss per ADS was RMB20.5 (US$2.9) in
2023, compared to diluted loss per ADS of RMB18.1 in 2022. Non-GAAP diluted loss
per ADS was RMB19.2 (US$2.7) in 2023, compared to Non-GAAP diluted
loss per ADS of RMB17.8 in 2022.
Business Outlook
For the first half of 2024, the Company expects its total
revenues to be between RMB350 million
(US$49.3 million) and RMB400 million (US$56.3
million). This amount reflects the Company's current and
preliminary expectations.
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 RMB7.0999 to US$1.00, the exchange rate in effect as of
December 29, 2023, 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 its
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 the following non-GAAP financial
measures:
- 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
expense.
- 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.
- Non-GAAP adjusted EBITDA represents net income/loss
attributable to Cheetah Mobile shareholders excluding share-based
compensation, amortization of intangible assets resulting from
business acquisitions, interest income, depreciation and other amortization, net (loss)/income
attributable to noncontrolling interests, other expense, net and income tax benefits.
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
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,
2022
|
|
|
December 31,
2023
|
|
|
RMB
|
|
|
RMB
|
|
|
USD
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
1,515,799
|
|
|
|
2,020,191
|
|
|
|
284,538
|
|
Restricted
cash
|
|
696
|
|
|
|
-
|
|
|
|
-
|
|
Short-term
investments
|
|
156,182
|
|
|
|
1,023
|
|
|
|
144
|
|
Accounts receivable,
net
|
|
283,774
|
|
|
|
401,064
|
|
|
|
56,489
|
|
Prepayments and other
current assets, net
|
|
968,145
|
|
|
|
973,127
|
|
|
|
137,062
|
|
Due from related
parties, net
|
|
199,099
|
|
|
|
71,505
|
|
|
|
10,071
|
|
Total current
assets
|
|
3,123,695
|
|
|
|
3,466,910
|
|
|
|
488,304
|
|
|
|
|
|
|
|
|
|
|
Non-current
assets:
|
|
|
|
|
|
|
|
|
Property and equipment,
net
|
|
58,727
|
|
|
|
53,884
|
|
|
|
7,589
|
|
Operating lease
right-of-use assets
|
|
39,579
|
|
|
|
30,451
|
|
|
|
4,289
|
|
Intangible assets,
net
|
|
8,430
|
|
|
|
218,559
|
|
|
|
30,783
|
|
Goodwill
|
|
-
|
|
|
|
576,989
|
|
|
|
81,267
|
|
Long-term
investments
|
|
1,792,331
|
|
|
|
937,460
|
|
|
|
132,038
|
|
Due from related
parties, net
|
|
3,840
|
|
|
|
-
|
|
|
|
-
|
|
Deferred tax
assets
|
|
19,337
|
|
|
|
188,503
|
|
|
|
26,550
|
|
Other non-current
assets
|
|
93,480
|
|
|
|
160,428
|
|
|
|
22,597
|
|
Total non-current
assets
|
|
2,015,724
|
|
|
|
2,166,274
|
|
|
|
305,113
|
|
|
|
|
|
|
|
|
|
|
Total
assets
|
|
5,139,419
|
|
|
|
5,633,184
|
|
|
|
793,417
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES,
MEZZANINE EQUITY AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
|
Bank Loans
|
|
-
|
|
|
|
5,000
|
|
|
|
704
|
|
Accounts
payable
|
|
132,994
|
|
|
|
170,185
|
|
|
|
23,970
|
|
Accrued expenses and
other current liabilities
|
|
1,586,769
|
|
|
|
2,437,210
|
|
|
|
343,273
|
|
Due to related
parties
|
|
23,629
|
|
|
|
84,147
|
|
|
|
11,852
|
|
Income tax
payable
|
|
35,135
|
|
|
|
31,603
|
|
|
|
4,451
|
|
Total current
liabilities
|
|
1,778,527
|
|
|
|
2,728,145
|
|
|
|
384,250
|
|
|
|
|
|
|
|
|
|
|
Non-current
liabilities:
|
|
|
|
|
|
|
|
|
Deferred tax
liabilities
|
|
55,770
|
|
|
|
54,540
|
|
|
|
7,682
|
|
Other non-current
liabilities
|
|
200,336
|
|
|
|
189,943
|
|
|
|
26,753
|
|
Total non-current
liabilities
|
|
256,106
|
|
|
|
244,483
|
|
|
|
34,435
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities
|
|
2,034,633
|
|
|
|
2,972,628
|
|
|
|
418,685
|
|
|
|
|
|
|
|
|
|
|
Mezzanine
equity:
|
|
|
|
|
|
|
|
|
Redeemable
noncontrolling interests
|
|
-
|
|
|
|
105,978
|
|
|
|
14,927
|
|
|
|
|
|
|
|
|
|
|
Shareholders'
equity:
|
|
|
|
|
|
|
|
|
Ordinary
shares
|
|
236
|
|
|
|
244
|
|
|
|
34
|
|
Additional paid-in
capital
|
|
2,688,571
|
|
|
|
2,711,875
|
|
|
|
381,960
|
|
Accumulated
deficit
|
|
(9,424)
|
|
|
|
(613,102)
|
|
|
|
(86,354)
|
|
Accumulated other
comprehensive income
|
|
353,948
|
|
|
|
356,854
|
|
|
|
50,262
|
|
Total Cheetah Mobile
shareholders' equity
|
|
3,033,331
|
|
|
|
2,455,871
|
|
|
|
345,902
|
|
Noncontrolling
interests
|
|
71,455
|
|
|
|
98,707
|
|
|
|
13,903
|
|
|
|
|
|
|
|
|
|
|
Total
equity
|
|
3,104,786
|
|
|
|
2,554,578
|
|
|
|
359,805
|
|
|
|
|
|
|
|
|
|
|
Total liabilities,
mezzanine equity and equity
|
|
5,139,419
|
|
|
|
5,633,184
|
|
|
|
793,417
|
|
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 Six Months
Ended
|
|
For The Year
Ended
|
|
|
December 31,
2022
|
|
December 31,
2023
|
|
December 31,
2022
|
|
December 31,
2023
|
|
|
RMB
|
|
RMB
|
|
USD
|
|
RMB
|
|
RMB
|
|
USD
|
Revenues
|
|
527,043
|
|
332,118
|
|
46,778
|
|
884,066
|
|
669,503
|
|
94,298
|
Internet
business
|
|
421,919
|
|
214,489
|
|
30,210
|
|
697,387
|
|
450,134
|
|
63,400
|
AI and
others
|
|
105,124
|
|
117,629
|
|
16,568
|
|
186,679
|
|
219,369
|
|
30,898
|
Cost of revenues
(a)
|
|
(129,340)
|
|
(118,591)
|
|
(16,703)
|
|
(252,561)
|
|
(231,940)
|
|
(32,668)
|
Gross
profit
|
|
397,703
|
|
213,527
|
|
30,075
|
|
631,505
|
|
437,563
|
|
61,630
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income and
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development (a)
|
|
(85,920)
|
|
(85,353)
|
|
(12,022)
|
|
(180,957)
|
|
(178,207)
|
|
(25,100)
|
Selling and marketing
(a)
|
|
(306,514)
|
|
(111,684)
|
|
(15,730)
|
|
(476,853)
|
|
(242,511)
|
|
(34,157)
|
General and
administrative (a)
|
|
(115,149)
|
|
(119,090)
|
|
(16,773)
|
|
(214,337)
|
|
(229,549)
|
|
(32,331)
|
Other operating income,
net
|
|
10,369
|
|
652
|
|
92
|
|
15,051
|
|
2,867
|
|
404
|
Total operating
income and expenses
|
|
(497,214)
|
|
(315,475)
|
|
(44,433)
|
|
(857,096)
|
|
(647,400)
|
|
(91,184)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
loss
|
|
(99,511)
|
|
(101,948)
|
|
(14,358)
|
|
(225,591)
|
|
(209,837)
|
|
(29,554)
|
Other
income/(expenses):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income,
net
|
|
21,547
|
|
33,740
|
|
4,752
|
|
35,710
|
|
60,978
|
|
8,589
|
Foreign exchange
(losses)/ gains
|
|
(40,395)
|
|
22,800
|
|
3,211
|
|
(95,434)
|
|
(11,421)
|
|
(1,609)
|
Other expense,
net
|
|
(351,623)
|
|
(323,218)
|
|
(45,524)
|
|
(260,465)
|
|
(477,370)
|
|
(67,236)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before
taxes
|
|
(469,982)
|
|
(368,626)
|
|
(51,919)
|
|
(545,780)
|
|
(637,650)
|
|
(89,810)
|
Income tax
benefits
|
|
26,218
|
|
47,542
|
|
6,696
|
|
25,089
|
|
43,781
|
|
6,166
|
Net
loss
|
|
(443,764)
|
|
(321,084)
|
|
(45,223)
|
|
(520,691)
|
|
(593,869)
|
|
(83,644)
|
Less: net (loss)/
income attributable to noncontrolling interests
|
|
(2,861)
|
|
4,421
|
|
623
|
|
(7,216)
|
|
9,029
|
|
1,272
|
Net loss
attributable to Cheetah Mobile shareholders
|
|
(440,903)
|
|
(325,505)
|
|
(45,846)
|
|
(513,475)
|
|
(602,898)
|
|
(84,916)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per
share
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
(0.3081)
|
|
(0.2192)
|
|
(0.0309)
|
|
(0.3617)
|
|
(0.4095)
|
|
(0.0577)
|
Diluted
|
|
(0.3083)
|
|
(0.2193)
|
|
(0.0309)
|
|
(0.3619)
|
|
(0.4100)
|
|
(0.0577)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per
ADS
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
(15.4058)
|
|
(10.9580)
|
|
(1.5434)
|
|
(18.0854)
|
|
(20.4740)
|
|
(2.8837)
|
Diluted
|
|
(15.4126)
|
|
(10.9665)
|
|
(1.5446)
|
|
(18.0954)
|
|
(20.4977)
|
|
(2.8870)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
number of shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
1,447,753,976
|
|
1,493,074,547
|
|
1,493,074,547
|
|
1,443,682,305
|
|
1,472,615,281
|
|
1,472,615,281
|
Diluted
|
|
1,447,753,976
|
|
1,493,074,547
|
|
1,493,074,547
|
|
1,443,682,305
|
|
1,472,615,281
|
|
1,472,615,281
|
Weighted average
number of ADSs outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
28,955,080
|
|
29,861,491
|
|
29,861,491
|
|
28,873,646
|
|
29,452,306
|
|
29,452,306
|
Diluted
|
|
28,955,080
|
|
29,861,491
|
|
29,861,491
|
|
28,873,646
|
|
29,452,306
|
|
29,452,306
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive
income/ (loss), net of tax of nil
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency
translation adjustments
|
|
119,996
|
|
(62,373)
|
|
(8,785)
|
|
271,640
|
|
45,769
|
|
6,446
|
Unrealized losses on
available-for-sale securities, net
|
|
(8,269)
|
|
-
|
|
-
|
|
(8,269)
|
|
(43,494)
|
|
(6,126)
|
Other comprehensive
income/ (loss)
|
|
111,727
|
|
(62,373)
|
|
(8,785)
|
|
263,371
|
|
2,275
|
|
320
|
Total comprehensive
loss
|
|
(332,037)
|
|
(383,457)
|
|
(54,008)
|
|
(257,320)
|
|
(591,594)
|
|
(83,324)
|
Less: Total
comprehensive (loss)/income attributable to
noncontrolling interests
|
|
(1,822)
|
|
4,521
|
|
637
|
|
(9,531)
|
|
8,398
|
|
1,183
|
Total comprehensive
loss attributable to Cheetah Mobile
shareholders
|
|
(330,215)
|
|
(387,978)
|
|
(54,645)
|
|
(247,789)
|
|
(599,992)
|
|
(84,507)
|
|
|
For The Six Months
Ended
|
|
|
For The Year
Ended
|
|
|
|
December 31,
2022
|
|
|
December 31,
2023
|
|
|
December 31,
2022
|
|
|
December 31,
2023
|
|
(a) Share-based
compensation expenses
|
|
RMB
|
|
|
RMB
|
|
|
USD
|
|
|
RMB
|
|
|
RMB
|
|
|
USD
|
|
Cost of
revenues
|
|
|
283
|
|
|
|
144
|
|
|
|
20
|
|
|
|
686
|
|
|
|
370
|
|
|
|
52
|
|
Research and
development
|
|
|
1,259
|
|
|
|
(290)
|
|
|
|
(41)
|
|
|
|
1,580
|
|
|
|
580
|
|
|
|
82
|
|
Selling and
marketing
|
|
|
860
|
|
|
|
118
|
|
|
|
17
|
|
|
|
1,899
|
|
|
|
509
|
|
|
|
72
|
|
General and
administrative
|
|
|
1,533
|
|
|
|
15,452
|
|
|
|
2,176
|
|
|
|
3,698
|
|
|
|
32,095
|
|
|
|
4,520
|
|
Total
|
|
|
3,935
|
|
|
|
15,424
|
|
|
|
2,172
|
|
|
|
7,863
|
|
|
|
33,554
|
|
|
|
4,726
|
|
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 Six Months
Ended December 31, 2023
|
|
For The Year Ended
December 31, 2023
|
|
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
|
332,118
|
|
-
|
|
-
|
|
332,118
|
|
46,778
|
|
669,503
|
|
-
|
|
-
|
|
669,503
|
|
94,298
|
Cost of
revenues
|
(118,591)
|
|
144
|
|
-
|
|
(118,447)
|
|
(16,683)
|
|
(231,940)
|
|
370
|
|
-
|
|
(231,570)
|
|
(32,616)
|
Gross profit
|
213,527
|
|
144
|
|
-
|
|
213,671
|
|
30,095
|
|
437,563
|
|
370
|
|
-
|
|
437,933
|
|
61,682
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development
|
(85,353)
|
|
(290)
|
|
4,104
|
|
(81,539)
|
|
(11,485)
|
|
(178,207)
|
|
580
|
|
4,104
|
|
(173,523)
|
|
(24,440)
|
Selling and
marketing
|
(111,684)
|
|
118
|
|
313
|
|
(111,253)
|
|
(15,669)
|
|
(242,511)
|
|
509
|
|
313
|
|
(241,689)
|
|
(34,041)
|
General and
administrative
|
(119,090)
|
|
15,452
|
|
-
|
|
(103,638)
|
|
(14,597)
|
|
(229,549)
|
|
32,095
|
|
-
|
|
(197,454)
|
|
(27,811)
|
Other operating income,
net
|
652
|
|
-
|
|
-
|
|
652
|
|
92
|
|
2,867
|
|
-
|
|
-
|
|
2,867
|
|
404
|
Total operating income
and expenses
|
(315,475)
|
|
15,280
|
|
4,417
|
|
(295,778)
|
|
(41,659)
|
|
(647,400)
|
|
33,184
|
|
4,417
|
|
(609,799)
|
|
(85,888)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
loss
|
(101,948)
|
|
15,424
|
|
4,417
|
|
(82,107)
|
|
(11,564)
|
|
(209,837)
|
|
33,554
|
|
4,417
|
|
(171,866)
|
|
(24,206)
|
Net loss attributable
to Cheetah Mobile shareholders
|
(325,505)
|
|
15,424
|
|
4,417
|
|
(305,664)
|
|
(43,052)
|
|
(602,898)
|
|
33,554
|
|
4,417
|
|
(564,927)
|
|
(79,568)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted losses per
ordinary share (RMB)
|
(0.2193)
|
|
0.0103
|
|
0.0030
|
|
(0.2060)
|
|
|
|
(0.4100)
|
|
0.0228
|
|
0.0030
|
|
(0.3842)
|
|
|
Diluted losses per ADS
(RMB)
|
(10.9665)
|
|
0.5165
|
|
0.1479
|
|
(10.3021)
|
|
|
|
(20.4977)
|
|
1.1393
|
|
0.1499
|
|
(19.2085)
|
|
|
Diluted losses per ADS
(USD)
|
(1.5446)
|
|
0.0727
|
|
0.0209
|
|
(1.4510)
|
|
|
|
(2.8870)
|
|
0.1605
|
|
0.0210
|
|
(2.7055)
|
|
|
* This represents amortization of intangible assets resulting
from business acquisitions.
|
For The Six Months
Ended December 31, 2022
|
For The Year Ended
December 31, 2022
|
|
GAAP
|
|
Share-based
|
|
Non-GAAP
|
|
GAAP
|
|
Share-based
|
|
Non-GAAP
|
|
Result
|
|
Compensation
|
|
Result
|
|
Result
|
|
Compensation
|
|
Result
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
Revenues
|
527,043
|
|
-
|
|
527,043
|
|
884,066
|
|
-
|
|
884,066
|
Cost of
revenues
|
(129,340)
|
|
283
|
|
(129,057)
|
|
(252,561)
|
|
686
|
|
(251,875)
|
Gross profit
|
397,703
|
|
283
|
|
397,986
|
|
631,505
|
|
686
|
|
632,191
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development
|
(85,920)
|
|
1,259
|
|
(84,661)
|
|
(180,957)
|
|
1,580
|
|
(179,377)
|
Selling and
marketing
|
(306,514)
|
|
860
|
|
(305,654)
|
|
(476,853)
|
|
1,899
|
|
(474,954)
|
General and
administrative
|
(115,149)
|
|
1,533
|
|
(113,616)
|
|
(214,337)
|
|
3,698
|
|
(210,639)
|
Other operating income,
net
|
10,369
|
|
-
|
|
10,369
|
|
15,051
|
|
-
|
|
15,051
|
Total operating income
and expenses
|
(497,214)
|
|
3,652
|
|
(493,562)
|
|
(857,096)
|
|
7,177
|
|
(849,919)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
loss
|
(99,511)
|
|
3,935
|
|
(95,576)
|
|
(225,591)
|
|
7,863
|
|
(217,728)
|
Net loss attributable
to Cheetah Mobile
shareholders
|
(440,903)
|
|
3,935
|
|
(436,968)
|
|
(513,475)
|
|
7,863
|
|
(505,612)
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted losses per
ordinary share (RMB)
|
(0.3083)
|
|
0.0028
|
|
(0.3055)
|
|
(0.3619)
|
|
0.0054
|
|
(0.3565)
|
Diluted losses per ADS
(RMB)
|
(15.4126)
|
|
0.1359
|
|
(15.2767)
|
|
(18.0954)
|
|
0.2723
|
|
(17.8231)
|
CHEETAH MOBILE
INC.
|
Information about
Segment
|
(Unaudited, amounts
in thousands of Renminbi ("RMB") and US dollars ("US$"),
except for percentage)
|
|
|
|
For The Six Months
Ended December 31, 2023
|
|
|
|
For The Year Ended
December 31, 2023
|
|
|
Internet
Business
|
|
AI and
others
|
|
Unallocated*
|
|
Consolidated
|
|
Internet
Business
|
|
AI and
others
|
|
Unallocated*
|
|
Consolidated
|
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
USD
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
USD
|
Revenue
|
|
214,489
|
|
117,629
|
|
-
|
|
332,118
|
|
46,778
|
|
450,134
|
|
219,369
|
|
-
|
|
669,503
|
|
94,298
|
Operating
profit/(loss)
|
|
16,134
|
|
(102,658)
|
|
(15,424)
|
|
(101,948)
|
|
(14,358)
|
|
26,259
|
|
(202,542)
|
|
(33,554)
|
|
(209,837)
|
|
(29,554)
|
Operating
margin
|
|
7.5 %
|
|
(87.3) %
|
|
-
|
|
(30.7) %
|
|
(30.7) %
|
|
5.8 %
|
|
(92.3) %
|
|
-
|
|
(31.3) %
|
|
(31.3) %
|
|
|
For The Six Months
Ended December 31, 2022
|
|
For The Year Ended
December 31, 2022
|
|
|
Internet
Business
|
|
AI and
others
|
|
Unallocated*
|
|
|
Consolidated
|
|
Internet
Business
|
|
AI and
others
|
|
Unallocated*
|
|
|
Consolidated
|
|
|
RMB
|
|
RMB
|
|
RMB
|
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
|
RMB
|
Revenue
|
|
|
421,919
|
|
|
105,124
|
|
|
-
|
|
|
|
527,043
|
|
|
697,387
|
|
|
186,679
|
|
|
-
|
|
|
|
884,066
|
Operating
profit/(loss)
|
|
|
17,738
|
|
|
(113,314)
|
|
|
(3,935)
|
|
|
|
(99,511)
|
|
|
(369)
|
|
|
(217,359)
|
|
|
(7,863)
|
|
|
|
(225,591)
|
Operating
margin
|
|
|
4.2 %
|
|
|
(107.8) %
|
|
|
-
|
|
|
|
(18.9) %
|
|
|
(0.1) %
|
|
|
(116.4) %
|
|
|
-
|
|
|
|
(25.5) %
|
*Unallocated expenses refer to SBC expenses that are not
allocated to individual segments.
CHEETAH MOBILE
INC.
|
Reconciliation from
Net Income Attributable to Cheetah Mobile Shareholders to Adjusted
EBITDA (Non-GAAP)
|
(Unaudited, amounts
in thousands of Renminbi ("RMB") and US dollars
("US$"))
|
|
|
|
For The Six Months
Ended
|
|
|
For The Year
Ended
|
|
|
|
December 31,
2022
|
|
|
December 31,
2023
|
|
|
December 31,
2022
|
|
|
December 31,
2023
|
|
|
|
RMB
|
|
|
RMB
|
|
|
USD
|
|
|
RMB
|
|
|
RMB
|
|
|
USD
|
|
Net loss attributable
to Cheetah
Mobile shareholders
|
|
|
(440,903)
|
|
|
|
(325,505)
|
|
|
|
(45,846)
|
|
|
|
(513,475)
|
|
|
|
(602,898)
|
|
|
|
(84,916)
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
benefits
|
|
|
(26,218)
|
|
|
|
(47,542)
|
|
|
|
(6,696)
|
|
|
|
(25,089)
|
|
|
|
(43,781)
|
|
|
|
(6,166)
|
|
Interest income,
net
|
|
|
(21,547)
|
|
|
|
(33,740)
|
|
|
|
(4,752)
|
|
|
|
(35,710)
|
|
|
|
(60,978)
|
|
|
|
(8,589)
|
|
Depreciation and other
amortization (1)
|
|
|
25,133
|
|
|
|
13,739
|
|
|
|
1,935
|
|
|
|
53,025
|
|
|
|
30,845
|
|
|
|
4,344
|
|
Net (loss)/income
attributable to noncontrolling interests
|
|
|
(2,861)
|
|
|
|
4,421
|
|
|
|
623
|
|
|
|
(7,216)
|
|
|
|
9,029
|
|
|
|
1,272
|
|
Other
expense
|
|
|
392,018
|
|
|
|
300,418
|
|
|
|
42,313
|
|
|
|
355,899
|
|
|
|
488,791
|
|
|
|
68,845
|
|
Share-based
compensation
|
|
|
3,935
|
|
|
|
15,424
|
|
|
|
2,172
|
|
|
|
7,863
|
|
|
|
33,554
|
|
|
|
4,726
|
|
Amortization of
intangible assets (2)
|
|
|
-
|
|
|
|
4,417
|
|
|
|
622
|
|
|
|
-
|
|
|
|
4,417
|
|
|
|
622
|
|
Adjusted
EBITDA
|
|
|
(70,443)
|
|
|
|
(68,368)
|
|
|
|
(9,629)
|
|
|
|
(164,703)
|
|
|
|
(141,021)
|
|
|
|
(19,862)
|
|
(1) This represents depreciation and other amortization
exclude amortization of intangible assets resulting from business
acquisitions.
(2) This represents amortization of intangible assets resulting
from business acquisitions.
View original
content:https://www.prnewswire.com/news-releases/cheetah-mobile-announces-second-half-and-full-year-2023-unaudited-consolidated-financial-results-302095693.html
SOURCE Cheetah Mobile