BEIJING, April 11,
2023 /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 half and
full year 2022 ended December 31,
2022.
Management Commentary
Mr. Sheng Fu, Cheetah Mobile's
Chairman and Chief Executive Officer, stated, " While there are
some challenges such as Covid-19 in 2022, we managed to increase
our total revenue year over year by around 13% to RMB884.1 million (USD128.2
million) in 2022. Driven by elevated products, services and
user experience, both the revenues from our membership business and
number of subscribers have increased for more than ten quarters
consecutively. Our global cloud service business and overseas
advertising agency business also maintained good momentum and
contributed to our revenue growth in 2022. Looking ahead, we remain
confident in our long-term opportunities and growth. We will
continue to pursue healthy and high-quality development in 2023.
"
Mr. Thomas Ren, Cheetah Mobile's
Chief Financial Officer, commented, "In 2022, we continued to take
measures to control our expenses and improve our organizational
efficiency. Our gross margin increased year over year from 67.2% to
71.4% in this year. We maintained a strong cash position of
RMB1,672.7 million as of December 31, 2022. This gives us financial
flexibility to execute the key strategic objectives we have set out
for long-term growth. "
Second Half 2022 Consolidated Financial Results
REVENUES
Total revenues were RMB527.0
million (US$76.4 million) in
the second half of 2022, representing an increase of 40.7% year
over year.
Revenues from the Company's internet business increased
by 41.6% year over year to RMB421.9
million (US$61.2 million) in
the second half of 2022. The year-over-year increase was mainly due
to our endeavors to increase user acquisition through multiple
channels.
Revenues from the AI and others were RMB105.1 million (US$15.2
million) in the second half of 2022, representing a 37.5%
year-over-year increase. The year-over-year increase was primarily
attributable to the growth of our global cloud service business,
overseas advertising agency business as well as the development of
our E-coupon vending robot business.
COST OF REVENUES AND GROSS PROFIT
Cost of revenues decreased by 12.5% year over year to
RMB129.3 million (US$18.8 million) in the second half of 2022. The
year-over-year decrease was primarily attributable to decrease of
advertising business related traffic acquisition costs and channel
costs. Non-GAAP cost of revenues decreased by 12.4% year
over year to RMB129.1 million
(US$18.7 million) in the second half
of 2022.
Gross profit increased by 75.4% year over year to
RMB397.7 million (US$57.7 million) in the second half of 2022.
Non-GAAP gross profit increased by 75.2% year over year to
RMB398.0 million (US$57.7 million) in the second half of 2022.
Gross margin was 75.5% in the second half of 2022,
compared to 60.5% in the second half of 2021. Non-GAAP gross
margin was 75.5% in the second half of 2022, compared to 60.7%
in the second half of 2021.
OPERATING INCOME/LOSS AND EXPENSES
Total operating expenses increased by 45.8% year
over year to RMB497.2 million
(US$72.1 million) in the second half
of 2022. Total non-GAAP operating expenses increased by
47.3% year over year to RMB493.6
million (US$71.6 million) in
the second half of 2022.
- Research and development expenses decreased by 5.6% year
over year to RMB85.9 million
(US$12.5 million) in the second half
of 2022. The year-over-year decrease was primarily due to the
improvement of operational efficiency. Non-GAAP research and
development expenses decreased by 3.8% year over year to
RMB84.7 million (US$12.3 million) in the second half of 2022.
- Selling and marketing expenses increased by 81.7% year
over year to RMB306.5 million
(US$44.4 million) in the second half
of 2022. The year-over-year increase was from the marketing and
promotion expenses related to our user acquisition. Non-GAAP
selling and marketing expenses increased by 82.2% year over
year to RMB305.7 million
(US$44.3 million) in the first half
of 2022.
- General and administrative expenses increased by 21.5%
year over year to RMB115.1 million
(US$16.7 million) in the second
half of 2022. The year-over-year increase was mainly from some
one-time expenses. Non-GAAP general and administrative
expenses increased by 22.5% year over year to RMB113.6 million (US$16.5
million) in the first half of 2022.
Operating loss was RMB99.5
million (US$14.4 million) in
the second half of 2022, compared to RMB114.2 million in the same period of the last
year. Non-GAAP operating loss was RMB95.6 million (US$13.9
million) in the second half of 2022, compared to
RMB107.8 million in the same period
of the last year.
Share-based compensation expenses were RMB3.9 million (US$0.6
million) in the second half of 2022, compared to
RMB6.4 million in the same period of
the last year.
OTHER EXPENSE, NET
Other expense, net was RMB351.6
million (US$51.0 million) in
the second half of 2022, which was primarily from the impairment of
some long-term investments.
NET INCOME/(LOSS) ATTRIBUTABLE TO CHEETAH MOBILE
SHAREHOLDERS
Net loss attributable to Cheetah Mobile
shareholders was RMB440.9
million (US$63.9 million) in
the second half of 2022, compared to a net loss attributable to
Cheetah Mobile shareholders of RMB428.5
million in the same period of the last year.
Non-GAAP net loss attributable to Cheetah Mobile
shareholders was RMB437.0 million (US$63.4 million) in the second half of 2022,
compared to a non-GAAP net loss attributable to Cheetah Mobile
shareholders of RMB422.1 million in
the same period of the last year.
NET INCOME/(LOSS) PER ADS
Diluted loss per ADS was RMB15.4 (US$2.2) in
the second half of 2022, compared to diluted loss per ADS of
RMB15.2 in the same period of the
last year. Non-GAAP diluted loss per ADS was RMB15.3(US$2.2) in
second half of 2022, compared to Non-GAAP diluted loss per ADS of
RMB14.9 in the same period of the
last year.
BALANCE SHEET
As of December 31, 2022, the
Company had cash and cash equivalents, restricted cash and
short-term investments of RMB1,672.7
million (US$242.5
million).
SHARES ISSUED AND OUTSTANDING
As of December 31, 2022, the
Company had a total of 1,449,473,689 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 2022 Consolidated
Financial Results
REVENUES
Total revenues increased by 12.7% to RMB884.1 million (US$128.2
million) in 2022.
Revenues from the Company's internet business increased
by 6.7% year over year to RMB697.4
million (US$101.1 million) in
2022. The year-over-year increase was mainly due to the growth of
our membership business.
Revenues from the AI and others increased by 42.7% year
over year to RMB186.7 million
(US$27.1 million) in 2022. The
year-over-year increase was primarily attributable to growth of our
global cloud service business, overseas advertising agency business
as well as the development of our E-coupon vending robot and
related business.
COST OF REVENUES AND GROSS PROFIT
Cost of revenues decreased by 2.0% year over year to
RMB252.6 million (US$36.6 million) in 2022. The year-over-year
decrease was primarily due to lower advertising business related
traffic acquisition costs and channel costs. Non-GAAP cost of
revenues decreased by 1.9% year over year to RMB251.9 million (US$36.5
million) in 2022.
Gross profit increased by 19.8% year over year to
RMB631.5 million (US$91.6 million) in 2022. Non-GAAP gross
profit increased by 19.7% year over year to RMB632.2 million (US$91.7
million) in 2022.
Gross margin was 71.4% in 2022, compared to 67.2% in
2021. Non-GAAP gross margin was 71.5% in 2022, compared to
67.3% in 2021.
OPERATING INCOME/LOSS AND EXPENSES
Total operating expenses increased by 13.3% year
over year to RMB857.1 million
(US$124.3 million) in 2022. Total
non-GAAP operating expenses increased by 13.3% year over year
to RMB849.9 million (US$123.2 million) in 2022.
- Research and development expenses decreased by 14.5%
year over year to RMB181.0 million
(US$26.2 million) in 2022. The
year-over-year decrease was due to improvement of operational
efficiency. Non-GAAP research and development expenses
decreased by 12.8% year over year to RMB179.4 million (US$26.0
million) in 2022.
- Selling and marketing expenses increased by 28.8% year
over year to RMB476.9 million
(US$69.1 million) in 2022. This
year-over-year increase was primarily due to the marketing and
promotion expenses related to our user acquisition. Non-GAAP
selling and marketing expenses increased by 28.7% year over
year to RMB475.0 million
(US$68.9 million) in 2022.
- General and administrative expenses increased by 11.7%
year over year to RMB214.3 million
(US$31.1 million) in 2022. The
year-over-year increase was mainly from some one-time expenses.
Non-GAAP general and administrative expenses increased by
9.1% year over year to RMB210.6
million (US$30.5 million) in
2022.
Operating loss was RMB225.6
million (US$32.7 million) in
2022, compared to RMB229.6 million in
2021. Non-GAAP operating loss was RMB217.7 million (US$31.6
million) in 2022, compared to RMB222.4 million in 2021.
Share-based compensation expenses were RMB7.9 million (US$1.1
million) in 2022, compared to RMB7.2
million in 2021.
NET INCOME/(LOSS) ATTRIBUTABLE TO CHEETAH MOBILE
SHAREHOLDERS
Net loss attributable to Cheetah Mobile
shareholders was RMB513.5
million (US$74.4 million) in
2022, compared to a net loss attributable to Cheetah Mobile
shareholders of RMB351.1 million in
2021.
Non-GAAP net loss attributable to Cheetah Mobile
shareholders was RMB505.6 million (US$73.3 million) in 2022, compared to a non-GAAP
net loss attributable to Cheetah Mobile shareholders of
RMB344.0 million in 2021.
NET INCOME/(LOSS) PER ADS
Diluted loss per ADS was RMB18.1 (US$2.6) in
2022, compared to diluted loss per ADS of RMB12.3 in 2021. Non-GAAP diluted loss per
ADS was RMB17.8 (US$2.6) in 2022, compared to Non-GAAP diluted
loss per ADS of RMB12.1 in 2021.
Business Outlook
For the first half of 2023, the Company expects its total
revenues to be between RMB310 million
(US$44.9 million) and RMB360 million (US$52.2
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 RMB6.8972 to US$1.00, the exchange rate in effect as of
December 31, 2022, 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. It has attracted hundreds of millions of users
through an array of internet products and services on PCs and
mobile devices. The Company provides advertising services to
advertisers worldwide, value-added services including the sale of
premium membership and in-app virtual items to its users as well as
multi-cloud management platform to companies globally. Cheetah
Mobile is also committed to leveraging its cutting-edge artificial
intelligence technologies to power 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
- Non-GAAP research and development expenses exclude share-based
compensation expenses
- Non-GAAP selling and marketing expenses exclude share-based
compensation expenses
- Non-GAAP general and administrative expenses exclude
share-based compensation expenses
- Non-GAAP operating profit/loss excludes share-based
compensation expenses
- Non-GAAP net income/loss attributable to Cheetah Mobile
shareholders excludes share-based compensation expenses
- Non-GAAP diluted earnings/losses per ADS excludes share-based
compensation expenses
- 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, 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,
2021
|
|
|
December 31,
2022
|
|
|
RMB
|
|
|
RMB
|
|
|
USD
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
1,583,926
|
|
|
|
1,515,799
|
|
|
|
219,770
|
|
Restricted
cash
|
|
781
|
|
|
|
696
|
|
|
|
101
|
|
Short-term
investments
|
|
262,813
|
|
|
|
156,182
|
|
|
|
22,644
|
|
Accounts
receivable, net
|
|
170,305
|
|
|
|
283,774
|
|
|
|
41,143
|
|
Prepayments and other
current assets, net
|
|
479,329
|
|
|
|
968,145
|
|
|
|
140,368
|
|
Due from related
parties, net
|
|
101,333
|
|
|
|
199,099
|
|
|
|
28,867
|
|
Total current
assets
|
|
2,598,487
|
|
|
|
3,123,695
|
|
|
|
452,893
|
|
|
|
|
|
|
|
|
|
|
Non-current
assets:
|
|
|
|
|
|
|
|
|
Property and equipment,
net
|
|
101,794
|
|
|
|
58,727
|
|
|
|
8,515
|
|
Operating lease right-of-use assets
|
|
45,181
|
|
|
|
39,579
|
|
|
|
5,738
|
|
Intangible assets,
net
|
|
10,052
|
|
|
|
8,430
|
|
|
|
1,222
|
|
Investment in equity investees
|
|
236,552
|
|
|
|
238,591
|
|
|
|
34,592
|
|
Other long term investments
|
|
1,757,845
|
|
|
|
1,553,740
|
|
|
|
225,271
|
|
Due from related
parties, net
|
|
111,335
|
|
|
|
3,840
|
|
|
|
557
|
|
Deferred tax
assets
|
|
14,384
|
|
|
|
19,337
|
|
|
|
2,804
|
|
Other non-current
assets
|
|
102,688
|
|
|
|
93,480
|
|
|
|
13,554
|
|
Total non-current
assets
|
|
2,379,831
|
|
|
|
2,015,724
|
|
|
|
292,253
|
|
|
|
|
|
|
|
|
|
|
Total
assets
|
|
4,978,318
|
|
|
|
5,139,419
|
|
|
|
745,146
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS'
EQUITY
|
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
|
Accounts
payable
|
|
134,879
|
|
|
|
132,994
|
|
|
|
19,282
|
|
Accrued expenses and
other current liabilities
|
|
1,137,348
|
|
|
|
1,586,769
|
|
|
|
230,060
|
|
Due to related
parties
|
|
37,760
|
|
|
|
23,629
|
|
|
|
3,426
|
|
Income tax
payable
|
|
43,907
|
|
|
|
35,135
|
|
|
|
5,094
|
|
Total current
liabilities
|
|
1,353,894
|
|
|
|
1,778,527
|
|
|
|
257,862
|
|
|
|
|
|
|
|
|
|
|
Non-current
liabilities:
|
|
|
|
|
|
|
|
|
Deferred tax
liabilities
|
|
58,564
|
|
|
|
55,770
|
|
|
|
8,086
|
|
Other non-current
liabilities
|
|
205,717
|
|
|
|
200,336
|
|
|
|
29,046
|
|
Total non-current
liabilities
|
|
264,281
|
|
|
|
256,106
|
|
|
|
37,132
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities
|
|
1,618,175
|
|
|
|
2,034,633
|
|
|
|
294,994
|
|
|
|
|
|
|
|
|
|
|
Shareholders'
equity:
|
|
|
|
|
|
|
|
|
Ordinary
shares
|
|
235
|
|
|
|
236
|
|
|
|
34
|
|
Additional paid-in
capital
|
|
2,685,544
|
|
|
|
2,688,571
|
|
|
|
389,806
|
|
Retained
earnings/ (Accumulated losses)
|
|
505,085
|
|
|
|
(9,424)
|
|
|
|
(1,366)
|
|
Accumulated other
comprehensive income
|
|
88,262
|
|
|
|
353,948
|
|
|
|
51,318
|
|
Total Cheetah Mobile
shareholders' equity
|
|
3,279,126
|
|
|
|
3,033,331
|
|
|
|
439,792
|
|
Noncontrolling
interests
|
|
81,017
|
|
|
|
71,455
|
|
|
|
10,360
|
|
|
|
|
|
|
|
|
|
|
Total
equity
|
|
3,360,143
|
|
|
|
3,104,786
|
|
|
|
450,152
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
and equity
|
|
4,978,318
|
|
|
|
5,139,419
|
|
|
|
745,146
|
|
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,
2021
|
|
|
December 31,
2022
|
|
|
December 31,
2021
|
|
|
December 31,
2022
|
|
|
|
RMB
|
|
|
RMB
|
|
|
USD
|
|
|
RMB
|
|
|
RMB
|
|
|
USD
|
|
Revenues
|
|
|
374,470
|
|
|
|
527,043
|
|
|
|
76,415
|
|
|
|
784,616
|
|
|
|
884,066
|
|
|
|
128,178
|
|
Internet
business
|
|
|
298,001
|
|
|
|
421,919
|
|
|
|
61,173
|
|
|
|
653,759
|
|
|
|
697,387
|
|
|
|
101,112
|
|
AI and
others
|
|
|
76,469
|
|
|
|
105,124
|
|
|
|
15,242
|
|
|
|
130,857
|
|
|
|
186,679
|
|
|
|
27,066
|
|
Cost of revenues
(a)
|
|
|
(147,743)
|
|
|
|
(129,340)
|
|
|
|
(18,753)
|
|
|
|
(257,656)
|
|
|
|
(252,561)
|
|
|
|
(36,618)
|
|
Gross
profit
|
|
|
226,727
|
|
|
|
397,703
|
|
|
|
57,662
|
|
|
|
526,960
|
|
|
|
631,505
|
|
|
|
91,560
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income and
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development (a)
|
|
|
(91,059)
|
|
|
|
(85,920)
|
|
|
|
(12,457)
|
|
|
|
(211,594)
|
|
|
|
(180,957)
|
|
|
|
(26,236)
|
|
Selling and marketing
(a)
|
|
|
(168,713)
|
|
|
|
(306,514)
|
|
|
|
(44,440)
|
|
|
|
(370,274)
|
|
|
|
(476,853)
|
|
|
|
(69,137)
|
|
General and
administrative (a)
|
|
|
(94,740)
|
|
|
|
(115,149)
|
|
|
|
(16,695)
|
|
|
|
(191,868)
|
|
|
|
(214,337)
|
|
|
|
(31,076)
|
|
Other operating
income
|
|
|
13,559
|
|
|
|
10,369
|
|
|
|
1,503
|
|
|
|
17,205
|
|
|
|
15,051
|
|
|
|
2,182
|
|
Total operating
income and expenses
|
|
|
(340,953)
|
|
|
|
(497,214)
|
|
|
|
(72,089)
|
|
|
|
(756,531)
|
|
|
|
(857,096)
|
|
|
|
(124,267)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
loss
|
|
|
(114,226)
|
|
|
|
(99,511)
|
|
|
|
(14,427)
|
|
|
|
(229,571)
|
|
|
|
(225,591)
|
|
|
|
(32,707)
|
|
Other
income/(expenses):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income,
net
|
|
|
16,961
|
|
|
|
21,547
|
|
|
|
3,124
|
|
|
|
25,391
|
|
|
|
35,710
|
|
|
|
5,177
|
|
Foreign exchange
gains/(losses)
|
|
|
14,514
|
|
|
|
(40,395)
|
|
|
|
(5,857)
|
|
|
|
24,288
|
|
|
|
(95,434)
|
|
|
|
(13,837)
|
|
Other expense,
net
|
|
|
(343,773)
|
|
|
|
(351,623)
|
|
|
|
(50,981)
|
|
|
|
(159,679)
|
|
|
|
(260,465)
|
|
|
|
(37,763)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before
taxes
|
|
|
(426,524)
|
|
|
|
(469,982)
|
|
|
|
(68,141)
|
|
|
|
(339,571)
|
|
|
|
(545,780)
|
|
|
|
(79,130)
|
|
Income tax (expenses)/
benefits
|
|
|
(5,525)
|
|
|
|
26,218
|
|
|
|
3,801
|
|
|
|
(13,633)
|
|
|
|
25,089
|
|
|
|
3,638
|
|
Net
loss
|
|
|
(432,049)
|
|
|
|
(443,764)
|
|
|
|
(64,340)
|
|
|
|
(353,204)
|
|
|
|
(520,691)
|
|
|
|
(75,492)
|
|
Less: net loss
attributable to noncontrolling
interests
|
|
|
(3,559)
|
|
|
|
(2,861)
|
|
|
|
(415)
|
|
|
|
(2,078)
|
|
|
|
(7,216)
|
|
|
|
(1,046)
|
|
Net loss
attributable to Cheetah Mobile
shareholders
|
|
|
(428,490)
|
|
|
|
(440,903)
|
|
|
|
(63,925)
|
|
|
|
(351,126)
|
|
|
|
(513,475)
|
|
|
|
(74,446)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per
share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
(0.3034)
|
|
|
|
(0.3081)
|
|
|
|
(0.0447)
|
|
|
|
(0.2469)
|
|
|
|
(0.3617)
|
|
|
|
(0.0524)
|
|
Diluted
|
|
|
(0.3034)
|
|
|
|
(0.3083)
|
|
|
|
(0.0447)
|
|
|
|
(0.2469)
|
|
|
|
(0.3619)
|
|
|
|
(0.0525)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per
ADS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
(15.1688)
|
|
|
|
(15.4058)
|
|
|
|
(2.2336)
|
|
|
|
(12.3469)
|
|
|
|
(18.0854)
|
|
|
|
(2.6221)
|
|
Diluted
|
|
|
(15.1688)
|
|
|
|
(15.4126)
|
|
|
|
(2.2346)
|
|
|
|
(12.3469)
|
|
|
|
(18.0954)
|
|
|
|
(2.6236)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
number of shares
outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
1,431,394,861
|
|
|
|
1,447,753,976
|
|
|
|
1,447,753,976
|
|
|
|
1,430,052,602
|
|
|
|
1,443,682,305
|
|
|
|
1,443,682,305
|
|
Diluted
|
|
|
1,431,394,861
|
|
|
|
1,447,753,976
|
|
|
|
1,447,753,976
|
|
|
|
1,430,052,602
|
|
|
|
1,443,682,305
|
|
|
|
1,443,682,305
|
|
Weighted average
number of ADSs
outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
28,627,897
|
|
|
|
28,955,080
|
|
|
|
28,955,080
|
|
|
|
28,601,052
|
|
|
|
28,873,646
|
|
|
|
28,873,646
|
|
Diluted
|
|
|
28,627,897
|
|
|
|
28,955,080
|
|
|
|
28,955,080
|
|
|
|
28,601,052
|
|
|
|
28,873,646
|
|
|
|
28,873,646
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive
(loss)/income, net of
tax of nil
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency
translation adjustments
|
|
|
(40,669)
|
|
|
|
119,996
|
|
|
|
17,398
|
|
|
|
(75,536)
|
|
|
|
271,640
|
|
|
|
39,384
|
|
Unrealized gain on
available-for-sale
securities, net
|
|
|
-
|
|
|
|
(8,269)
|
|
|
|
(1,199)
|
|
|
|
-
|
|
|
|
(8,269)
|
|
|
|
(1,199)
|
|
Other comprehensive
(loss)/income
|
|
|
(40,669)
|
|
|
|
111,727
|
|
|
|
16,199
|
|
|
|
(75,536)
|
|
|
|
263,371
|
|
|
|
38,185
|
|
Total
comprehensive loss
|
|
|
(472,718)
|
|
|
|
(332,037)
|
|
|
|
(48,141)
|
|
|
|
(428,740)
|
|
|
|
(257,320)
|
|
|
|
(37,307)
|
|
Less: Total
comprehensive loss
attributable to noncontrolling interests
|
|
|
(5,611)
|
|
|
|
(1,822)
|
|
|
|
(264)
|
|
|
|
(2,536)
|
|
|
|
(9,531)
|
|
|
|
(1,382)
|
|
Total comprehensive
loss attributable to
Cheetah Mobile shareholders
|
|
|
(467,107)
|
|
|
|
(330,215)
|
|
|
|
(47,877)
|
|
|
|
(426,204)
|
|
|
|
(247,789)
|
|
|
|
(35,925)
|
|
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,
2021
|
|
|
December 31,
2022
|
|
|
December 31,
2021
|
|
|
December 31,
2022
|
|
(a) Share-based
compensation expenses
|
|
RMB
|
|
|
RMB
|
|
|
USD
|
|
|
RMB
|
|
|
RMB
|
|
|
USD
|
|
Cost of
revenues
|
|
|
407
|
|
|
|
283
|
|
|
|
41
|
|
|
|
1,027
|
|
|
|
686
|
|
|
|
99
|
|
Research and
development
|
|
|
3,088
|
|
|
|
1,259
|
|
|
|
183
|
|
|
|
5,996
|
|
|
|
1,580
|
|
|
|
229
|
|
Selling and
marketing
|
|
|
928
|
|
|
|
860
|
|
|
|
125
|
|
|
|
1,339
|
|
|
|
1,899
|
|
|
|
275
|
|
General and
administrative
|
|
|
1,964
|
|
|
|
1,533
|
|
|
|
222
|
|
|
|
(1,212)
|
|
|
|
3,698
|
|
|
|
536
|
|
Total
|
|
|
6,387
|
|
|
|
3,935
|
|
|
|
571
|
|
|
|
7,150
|
|
|
|
7,863
|
|
|
|
1,139
|
|
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, 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
|
|
|
USD
|
|
|
RMB
|
|
|
RMB
|
|
|
RMB
|
|
|
USD
|
|
Revenues
|
|
527,043
|
|
|
|
-
|
|
|
|
527,043
|
|
|
|
76,415
|
|
|
|
884,066
|
|
|
|
-
|
|
|
|
884,066
|
|
|
|
128,178
|
|
Cost of
revenues
|
|
(129,340)
|
|
|
|
283
|
|
|
|
(129,057)
|
|
|
|
(18,712)
|
|
|
|
(252,561)
|
|
|
|
686
|
|
|
|
(251,875)
|
|
|
|
(36,519)
|
|
Gross profit
|
|
397,703
|
|
|
|
283
|
|
|
|
397,986
|
|
|
|
57,703
|
|
|
|
631,505
|
|
|
|
686
|
|
|
|
632,191
|
|
|
|
91,659
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development
|
|
(85,920)
|
|
|
|
1,259
|
|
|
|
(84,661)
|
|
|
|
(12,274)
|
|
|
|
(180,957)
|
|
|
|
1,580
|
|
|
|
(179,377)
|
|
|
|
(26,007)
|
|
Selling and
marketing
|
|
(306,514)
|
|
|
|
860
|
|
|
|
(305,654)
|
|
|
|
(44,315)
|
|
|
|
(476,853)
|
|
|
|
1,899
|
|
|
|
(474,954)
|
|
|
|
(68,862)
|
|
General and
administrative
|
|
(115,149)
|
|
|
|
1,533
|
|
|
|
(113,616)
|
|
|
|
(16,473)
|
|
|
|
(214,337)
|
|
|
|
3,698
|
|
|
|
(210,639)
|
|
|
|
(30,540)
|
|
Other operating
expense
|
|
10,369
|
|
|
|
-
|
|
|
|
10,369
|
|
|
|
1,503
|
|
|
|
15,051
|
|
|
|
-
|
|
|
|
15,051
|
|
|
|
2,182
|
|
Total operating income
and expenses
|
|
(497,214)
|
|
|
|
3,652
|
|
|
|
(493,562)
|
|
|
|
(71,559)
|
|
|
|
(857,096)
|
|
|
|
7,177
|
|
|
|
(849,919)
|
|
|
|
(123,227)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
loss
|
|
(99,511)
|
|
|
|
3,935
|
|
|
|
(95,576)
|
|
|
|
(13,856)
|
|
|
|
(225,591)
|
|
|
|
7,863
|
|
|
|
(217,728)
|
|
|
|
(31,568)
|
|
Net loss attributable
to Cheetah Mobile shareholders
|
|
(440,903)
|
|
|
|
3,935
|
|
|
|
(436,968)
|
|
|
|
(63,354)
|
|
|
|
(513,475)
|
|
|
|
7,863
|
|
|
|
(505,612)
|
|
|
|
(73,307)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
Diluted losses per ADS
(USD)
|
|
(2.2346)
|
|
|
|
0.0197
|
|
|
|
(2.2149)
|
|
|
|
|
|
|
(2.6236)
|
|
|
|
0.0395
|
|
|
|
(2.5841)
|
|
|
|
|
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, 2021
|
|
|
For The Year Ended
December 31, 2021
|
|
|
GAAP
|
|
|
Share-based
|
|
|
Non-GAAP
|
|
|
GAAP
|
|
|
Share-based
|
|
|
Non-GAAP
|
|
|
Result
|
|
|
Compensation
|
|
|
Result
|
|
|
Result
|
|
|
Compensation
|
|
|
Result
|
|
|
RMB
|
|
|
RMB
|
|
|
RMB
|
|
|
RMB
|
|
|
RMB
|
|
|
RMB
|
|
Revenues
|
|
374,470
|
|
|
|
-
|
|
|
|
374,470
|
|
|
|
784,616
|
|
|
|
-
|
|
|
|
784,616
|
|
Cost of
revenues
|
|
(147,743)
|
|
|
|
407
|
|
|
|
(147,336)
|
|
|
|
(257,656)
|
|
|
|
1,027
|
|
|
|
(256,629)
|
|
Gross profit
|
|
226,727
|
|
|
|
407
|
|
|
|
227,134
|
|
|
|
526,960
|
|
|
|
1,027
|
|
|
|
527,987
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development
|
|
(91,059)
|
|
|
|
3,088
|
|
|
|
(87,971)
|
|
|
|
(211,594)
|
|
|
|
5,996
|
|
|
|
(205,598)
|
|
Selling and
marketing
|
|
(168,713)
|
|
|
|
928
|
|
|
|
(167,785)
|
|
|
|
(370,274)
|
|
|
|
1,339
|
|
|
|
(368,935)
|
|
General and
administrative
|
|
(94,740)
|
|
|
|
1,964
|
|
|
|
(92,776)
|
|
|
|
(191,868)
|
|
|
|
(1,212)
|
|
|
|
(193,080)
|
|
Other operating
expense
|
|
13,559
|
|
|
|
-
|
|
|
|
13,559
|
|
|
|
17,205
|
|
|
|
-
|
|
|
|
17,205
|
|
Total operating income
and expenses
|
|
(340,953)
|
|
|
|
5,980
|
|
|
|
(334,973)
|
|
|
|
(756,531)
|
|
|
|
6,123
|
|
|
|
(750,408)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
loss
|
|
(114,226)
|
|
|
|
6,387
|
|
|
|
(107,839)
|
|
|
|
(229,571)
|
|
|
|
7,150
|
|
|
|
(222,421)
|
|
Net income attributable
to Cheetah Mobile shareholders
|
|
(428,490)
|
|
|
|
6,387
|
|
|
|
(422,103)
|
|
|
|
(351,126)
|
|
|
|
7,150
|
|
|
|
(343,976)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted losses
per ordinary share (RMB)
|
|
(0.3034)
|
|
|
|
0.0045
|
|
|
|
(0.2989)
|
|
|
|
(0.2469)
|
|
|
|
0.0050
|
|
|
|
(0.2419)
|
|
Diluted
losses
per ADS (RMB)
|
|
(15.1688)
|
|
|
|
0.2231
|
|
|
|
(14.9457)
|
|
|
|
(12.3469)
|
|
|
|
0.2500
|
|
|
|
(12.0969)
|
|
CHEETAH MOBILE
INC.
|
Information about
Segment
|
(Unaudited, amounts
in thousands of Renminbi ("RMB") and US dollars ("US$"), except for
percentage)
|
|
|
|
|
For The Six Months
Ended December 31, 2022
|
|
|
|
|
|
For The Year Ended
December 31, 2022
|
|
|
Internet
Business
|
|
|
AI and
others
|
|
|
Unallocated*
|
|
|
Consolidated
|
|
|
Internet
Business
|
|
|
AI and
others
|
|
|
Unallocated*
|
|
|
Consolidated
|
|
|
|
RMB
|
|
|
RMB
|
|
|
RMB
|
|
|
RMB
|
|
|
USD
|
|
|
RMB
|
|
|
RMB
|
|
|
RMB
|
|
|
RMB
|
|
|
USD
|
|
Revenue
|
|
|
421,919
|
|
|
|
105,124
|
|
|
|
-
|
|
|
|
527,043
|
|
|
|
76,415
|
|
|
|
697,387
|
|
|
|
186,679
|
|
|
|
-
|
|
|
|
884,066
|
|
|
|
128,178
|
|
Operating
profit/(loss)
|
|
|
17,738
|
|
|
|
(113,314)
|
|
|
|
(3,935)
|
|
|
|
(99,511)
|
|
|
|
(14,427)
|
|
|
|
(369)
|
|
|
|
(217,359)
|
|
|
|
(7,863)
|
|
|
|
(225,591)
|
|
|
|
(32,707)
|
|
Operating
margin
|
|
|
4.2
|
%
|
|
|
(107.8)
|
%
|
|
|
-
|
|
|
|
(18.9)
|
%
|
|
|
(18.9)
|
%
|
|
|
(0.1)
|
%
|
|
|
(116.4)
|
%
|
|
|
-
|
|
|
|
(25.5)
|
%
|
|
|
(25.5)
|
%
|
|
|
For The Six Months
Ended December 31, 2021
|
|
|
For The Year Ended
December 31, 2021
|
|
|
|
Internet
Business
|
|
|
AI and
others
|
|
|
Unallocated*
|
|
|
Consolidated
|
|
|
Internet
Business
|
|
|
AI and
others
|
|
|
Unallocated*
|
|
|
Consolidated
|
|
|
|
RMB
|
|
|
RMB
|
|
|
RMB
|
|
|
RMB
|
|
|
RMB
|
|
|
RMB
|
|
|
RMB
|
|
|
RMB
|
|
Revenue
|
|
|
298,001
|
|
|
|
76,469
|
|
|
|
-
|
|
|
|
374,470
|
|
|
|
653,759
|
|
|
|
130,857
|
|
|
|
-
|
|
|
|
784,616
|
|
Operating
loss
|
|
|
(21,680)
|
|
|
|
(86,159)
|
|
|
|
(6,387)
|
|
|
|
(114,226)
|
|
|
|
(14,178)
|
|
|
|
(208,243)
|
|
|
|
(7,150)
|
|
|
|
(229,571)
|
|
Operating
margin
|
|
|
(7.3)
|
%
|
|
|
(112.7)
|
%
|
|
|
-
|
|
|
|
(30.5)
|
%
|
|
|
(2.2)
|
%
|
|
|
(159.1)
|
%
|
|
|
-
|
|
|
|
(29.3)
|
%
|
* Unallocated expenses refer to SBC expenses that are not
allocated to individual segments.
CHEETAH MOBILE
INC.
|
Reconciliation from
Net Income Attributable to Cheetah Mobile Shareholders to Adjusted
EBITDA (Non-GAAP)
|
(Unaudited, amounts
in thousands of Renminbi ("RMB") and US dollars
("US$"))
|
|
|
|
|
For The Six Months
Ended
|
|
|
For The Year
Ended
|
|
|
|
December 31,
2021
|
|
|
December 31,
2022
|
|
|
December 31,
2021
|
|
|
December 31,
2022
|
|
|
|
RMB
|
|
|
RMB
|
|
|
USD
|
|
|
RMB
|
|
|
RMB
|
|
|
USD
|
|
Net loss attributable
to Cheetah Mobile shareholders
|
|
|
(428,490)
|
|
|
|
(440,903)
|
|
|
|
(63,925)
|
|
|
|
(351,126)
|
|
|
|
(513,475)
|
|
|
|
(74,446)
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expenses/(benefits)
|
|
|
5,525
|
|
|
|
(26,218)
|
|
|
|
(3,801)
|
|
|
|
13,633
|
|
|
|
(25,089)
|
|
|
|
(3,638)
|
|
Interest income,
net
|
|
|
(16,961)
|
|
|
|
(21,547)
|
|
|
|
(3,124)
|
|
|
|
(25,391)
|
|
|
|
(35,710)
|
|
|
|
(5,177)
|
|
Depreciation and
amortization
|
|
|
33,959
|
|
|
|
25,133
|
|
|
|
3,644
|
|
|
|
50,822
|
|
|
|
53,025
|
|
|
|
7,688
|
|
Net loss attributable
to noncontrolling interests
|
|
|
(3,559)
|
|
|
|
(2,861)
|
|
|
|
(415)
|
|
|
|
(2,078)
|
|
|
|
(7,216)
|
|
|
|
(1,046)
|
|
Other expense
|
|
|
329,259
|
|
|
|
392,018
|
|
|
|
56,838
|
|
|
|
135,391
|
|
|
|
355,899
|
|
|
|
51,600
|
|
Share-based
compensation
|
|
|
6,387
|
|
|
|
3,935
|
|
|
|
571
|
|
|
|
7,150
|
|
|
|
7,863
|
|
|
|
1,139
|
|
Adjusted
EBITDA
|
|
|
(73,880)
|
|
|
|
(70,443)
|
|
|
|
(10,212)
|
|
|
|
(171,599)
|
|
|
|
(164,703)
|
|
|
|
(23,880)
|
|
View original
content:https://www.prnewswire.com/news-releases/cheetah-mobile-announces-second-half-and-full-year-2022-unaudited-consolidated-financial-results-301794144.html
SOURCE Cheetah Mobile