Cheetah Mobile Announces Fourth Quarter and Fiscal Year 2024 Unaudited Consolidated Financial Results
BEIJING,
Management Commentary
Mr.
Fourth Quarter 2024 Financial Highlight
-
Total revenues grew by 41.7% year-over-year and 23.4% quarter-over-quarter, accelerating to
RMB237.1 million (US$32.5 million ) in the fourth quarter of 2024. -
Gross profit increased by 74.4% year-over-year and 32.5% quarter-over-quarter, to
RMB172.8 million (US$23.7 million ) in the fourth quarter of 2024. Non-GAAP gross profit rose by 73.8% year-over-year and 32.1% quarter-over-quarter toRMB172.3 million (US$23.6 million ). -
Operating loss in the fourth quarter of 2024 was
RMB207.1 million (US$28.4 million ), compared to RMB60.9 million in the same period of last year andRMB72.0 million in the previous quarter. Non-GAAP operating loss in the fourth quarter of 2024 improved toRMB42.5 million (US$5.8 million ) fromRMB49.1 million in the same period of last year andRMB60.5 million in the previous quarter. -
Net loss attributable to Cheetah Mobile Shareholders was RMB366.8 million (
US$50.2 million ), compared toRMB301.2 million in the same period of last year. Non-GAAP net loss attributable toCheetah Mobile shareholders wasRMB202.1 million (US$27.7 million ), compared toRMB289.4 million in the same period of last year. -
Cash flow generated by operating activities was
RMB283.0 million (US$38.8 million ) in the fourth quarter of 2024. - As of
December 31, 2024 , the Company had cash and cash equivalents ofRMB1,833.0 million (US$251.1 million ), ensuring strong liquidity. - As of
December 31, 2024 , the Company had long-term investments ofRMB817.3 million (US$112.0 million ).
Fiscal Year 2024 Financial Highlight
-
Total revenues grew by 20.5% year-over-year to
RMB806.9 million (US$110.5 million ) in 2024. -
Gross profit rose by 24.6% year-over-year to
RMB545.2 million (US$74.7 million ). Non-GAAP gross profit rose by 24.5% year-over-year toRMB545.3 million (US$74.7 million ). -
Operating loss was
RMB437.3 million (US$59.9 million ) in 2024, compared toRMB209.8 million in 2023. Non-GAAP operating loss wasRMB231.8 million (US$31.8 million ) in 2024, compared toRMB171.9 million in 2023. -
Net loss attributable to
Cheetah Mobile shareholders wasRMB617.6 million (US$84.6 million ), compared toRMB602.9 million in 2023. Non-GAAP net loss attributable toCheetah Mobile shareholders improved toRMB412.1 million (US$56.5 million ) in 2024 fromRMB564.9 million in 2023.
Conference Call Information
The Company will hold a conference call on March 26, 2025, at
Main Line:
International: 1-412-317-6061
United States Toll Free: 1-888-317-6003
Mainland
Hong Kong Toll Free: 800-963976
Conference ID: 5690589
English Translation:
International: 1-412-317-6061
United States Toll Free: 1-888-317-6003
Mainland
Hong Kong Toll Free: 800-963976
Conference ID: 0936457
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
About
Safe Harbor Statement
This press release contains forward-looking statements. These statements, including management quotes and business outlook, constitute forward-looking statements under the
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, amortization of intangible assets and impairment of goodwill resulting from business acquisitions;
- Non-GAAP research and development expenses exclude share-based compensation expenses, 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, amortization of intangible assets and impairment of goodwill resulting from business acquisitions;
- Non-GAAP net income/loss attributable to
Cheetah Mobile shareholders excludes share-based compensation expenses, amortization of intangible assets and impairment of goodwill resulting from business acquisitions; - Non-GAAP diluted earnings/losses per ADS excludes share-based compensation expenses, amortization of intangible assets and impairment of goodwill resulting from business acquisitions; and
- Non-GAAP adjusted EBITDA represents net loss attributable to
Cheetah Mobile shareholders excluding share-based compensation, interest income, depreciation and amortization, impairment of goodwill, net income attributable to noncontrolling interests, other income/expenses, net and income tax expenses/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, amortization of intangible assets and impairment of goodwill 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
Investor Relations Contact
Tel: +86 10 6292 7779
Email: ir@cmcm.com
Condensed Consolidated Balance Sheets (Unaudited, amounts in thousands of Renminbi ("RMB") and US dollars ("US$")) |
|||||
|
|||||
|
As of |
||||
|
|
|
|
||
|
RMB |
|
RMB |
|
USD |
ASSETS |
|
|
|
|
|
Current assets: |
|
|
|
|
|
Cash and cash equivalents |
2,020,191 |
|
1,833,031 |
|
251,124 |
Short-term investments |
1,023 |
|
335 |
|
46 |
Accounts receivable, net |
401,064 |
|
473,619 |
|
64,886 |
Prepayments and other current assets, net |
973,127 |
|
1,365,761 |
|
187,108 |
Due from related parties, net |
71,505 |
|
106,934 |
|
14,650 |
Total current assets |
3,466,910 |
|
3,779,680 |
|
517,814 |
|
|
|
|
|
|
Non-current assets: |
|
|
|
|
|
Property and equipment, net |
53,884 |
|
51,564 |
|
7,064 |
Operating lease right-of-use assets |
30,451 |
|
26,323 |
|
3,606 |
Intangible assets, net |
218,559 |
|
190,665 |
|
26,121 |
|
576,989 |
|
424,099 |
|
58,101 |
Long-term investments |
937,460 |
|
817,330 |
|
111,974 |
Deferred tax assets |
188,503 |
|
128,581 |
|
17,616 |
Other non-current assets |
160,428 |
|
86,059 |
|
11,790 |
Total non-current assets |
2,166,274 |
|
1,724,621 |
|
236,272 |
|
|
|
|
|
|
Total assets |
5,633,184 |
|
5,504,301 |
|
754,086 |
|
|
|
|
|
|
LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
Bank loans |
5,000 |
|
- |
|
- |
Accounts payable |
170,185 |
|
219,566 |
|
30,080 |
Accrued expenses and other current liabilities |
2,437,210 |
|
2,756,805 |
|
377,681 |
Due to related parties |
84,147 |
|
69,606 |
|
9,536 |
Income tax payable |
31,603 |
|
35,804 |
|
4,905 |
Total current liabilities |
2,728,145 |
|
3,081,781 |
|
422,202 |
|
|
|
|
|
|
Non-current liabilities: |
|
|
|
|
|
Deferred tax liabilities |
54,540 |
|
43,046 |
|
5,897 |
Other non-current liabilities |
189,943 |
|
172,348 |
|
23,612 |
Total non-current liabilities |
244,483 |
|
215,394 |
|
29,509 |
|
|
|
|
|
|
Total liabilities |
2,972,628 |
|
3,297,175 |
|
451,711 |
|
|
|
|
|
|
Mezzanine equity: |
|
|
|
|
|
Redeemable noncontrolling interests |
105,978 |
|
189,725 |
|
25,992 |
|
|
|
|
|
|
Shareholders' equity: |
|
|
|
|
|
Ordinary shares |
244 |
|
248 |
|
34 |
Additional paid-in capital |
2,711,875 |
|
2,722,504 |
|
372,982 |
Accumulated deficit |
(613,102) |
|
(1,232,575) |
|
(168,862) |
Accumulated other comprehensive income |
356,854 |
|
410,421 |
|
56,227 |
|
2,455,871 |
|
1,900,598 |
|
260,381 |
Noncontrolling interests |
98,707 |
|
116,803 |
|
16,002 |
|
|
|
|
|
|
Total shareholders' equity |
2,554,578 |
|
2,017,401 |
|
276,383 |
|
|
|
|
|
|
Total liabilities, mezzanine equity and shareholders' equity |
5,633,184 |
|
5,504,301 |
|
754,086 |
Condensed Consolidated Statements of Comprehensive Loss (Unaudited, amounts in thousands of Renminbi ("RMB") and US dollars ("US$"), except for number of shares and per share(or ADS) data) |
||||||||||||
|
||||||||||||
|
|
For The Three Months Ended |
|
For The Year Ended |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RMB |
|
RMB |
|
USD |
|
RMB |
|
RMB |
|
USD |
Revenues |
|
167,314 |
|
237,089 |
|
32,481 |
|
669,503 |
|
806,877 |
|
110,541 |
Internet business |
|
107,711 |
|
160,152 |
|
21,941 |
|
450,134 |
|
517,188 |
|
70,854 |
AI and others |
|
59,603 |
|
76,937 |
|
10,540 |
|
219,369 |
|
289,689 |
|
39,687 |
Cost of revenues (a) |
|
(68,243) |
|
(64,317) |
|
(8,811) |
|
(231,940) |
|
(261,682) |
|
(35,850) |
Gross profit |
|
99,071 |
|
172,772 |
|
23,670 |
|
437,563 |
|
545,195 |
|
74,691 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Research and development (a) |
|
(39,584) |
|
(65,506) |
|
(8,974) |
|
(178,207) |
|
(243,391) |
|
(33,344) |
Selling and marketing (a) |
|
(56,746) |
|
(104,851) |
|
(14,365) |
|
(242,511) |
|
(342,421) |
|
(46,911) |
General and administrative (a) |
|
(63,502) |
|
(56,281) |
|
(7,710) |
|
(229,549) |
|
(244,385) |
|
(33,481) |
Impairment of goodwill |
|
- |
|
(152,890) |
|
(20,946) |
|
- |
|
(152,890) |
|
(20,946) |
Other operating (expense)/ income, net |
|
(186) |
|
(377) |
|
(52) |
|
2,867 |
|
637 |
|
87 |
Total operating income and expenses |
|
(160,018) |
|
(379,905) |
|
(52,047) |
|
(647,400) |
|
(982,450) |
|
(134,595) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss |
|
(60,947) |
|
(207,133) |
|
(28,377) |
|
(209,837) |
|
(437,255) |
|
(59,904) |
Other income/(expenses): |
|
|
|
|
|
|
|
|
|
|
|
|
Interest income, net |
|
15,828 |
|
9,862 |
|
1,351 |
|
60,978 |
|
44,422 |
|
6,086 |
Foreign exchange gains/ (losses) |
|
17,408 |
|
(32,236) |
|
(4,416) |
|
(11,421) |
|
(21,726) |
|
(2,976) |
Other expense, net |
|
(321,244) |
|
(82,300) |
|
(11,275) |
|
(477,370) |
|
(139,769) |
|
(19,148) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before taxes |
|
(348,955) |
|
(311,807) |
|
(42,717) |
|
(637,650) |
|
(554,328) |
|
(75,942) |
Income tax benefits/ (expenses) |
|
47,760 |
|
(51,064) |
|
(6,996) |
|
43,781 |
|
(47,258) |
|
(6,474) |
Net loss |
|
(301,195) |
|
(362,871) |
|
(49,713) |
|
(593,869) |
|
(601,586) |
|
(82,416) |
Less: net income attributable to noncontrolling interests |
|
18 |
|
3,913 |
|
536 |
|
9,029 |
|
15,971 |
|
2,188 |
Net loss attributable to
|
|
(301,213) |
|
(366,784) |
|
(50,249) |
|
(602,898) |
|
(617,557) |
|
(84,604) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
(0.2046) |
|
(0.2438) |
|
(0.0334) |
|
(0.4095) |
|
(0.4161) |
|
(0.0570) |
Diluted |
|
(0.2047) |
|
(0.2439) |
|
(0.0334) |
|
(0.4100) |
|
(0.4162) |
|
(0.0570) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per ADS |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
(10.2312) |
|
(12.1907) |
|
(1.6700) |
|
(20.4740) |
|
(20.8042) |
|
(2.8500) |
Diluted |
|
(10.2358) |
|
(12.1947) |
|
(1.6700) |
|
(20.4977) |
|
(20.8097) |
|
(2.8500) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
1,493,550,095 |
|
1,512,707,145 |
|
1,512,707,145 |
|
1,472,615,281 |
|
1,503,054,847 |
|
1,503,054,847 |
Diluted |
|
1,493,550,095 |
|
1,512,707,145 |
|
1,512,707,145 |
|
1,472,615,281 |
|
1,503,054,847 |
|
1,503,054,847 |
Weighted average number of ADSs outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
29,871,002 |
|
30,254,143 |
|
30,254,143 |
|
29,452,306 |
|
30,061,097 |
|
30,061,097 |
Diluted |
|
29,871,002 |
|
30,254,143 |
|
30,254,143 |
|
29,452,306 |
|
30,061,097 |
|
30,061,097 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive (loss)/income, net of tax of nil |
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustments |
|
(29,112) |
|
51,667 |
|
7,078 |
|
45,769 |
|
49,045 |
|
6,719 |
Unrealized gains/(loss) on available-for-sale securities, net |
|
- |
|
7,277 |
|
997 |
|
(43,494) |
|
2,642 |
|
362 |
Other comprehensive (loss)/ income |
|
(29,112) |
|
58,944 |
|
8,075 |
|
2,275 |
|
51,687 |
|
7,081 |
Total comprehensive loss |
|
(330,307) |
|
(303,927) |
|
(41,638) |
|
(591,594) |
|
(549,899) |
|
(75,335) |
Less: Total comprehensive income attributable to noncontrolling interests |
|
686 |
|
2,199 |
|
301 |
|
8,398 |
|
14,089 |
|
1,930 |
Total comprehensive loss
attributable to shareholders |
|
(330,993) |
|
(306,126) |
|
(41,939) |
|
(599,992) |
|
(563,988) |
|
(77,265) |
|
|
For The Three Months Ended |
|
For The Year Ended |
||||||||
|
|
2023 |
|
2024 |
|
2024 |
|
2023 |
|
2024 |
|
2024 |
(a) Share-based compensation expenses |
|
RMB |
|
RMB |
|
USD |
|
RMB |
|
RMB |
|
USD |
Cost of revenues |
|
71 |
|
(460) |
|
(63) |
|
370 |
|
81 |
|
11 |
Research and development |
|
(426) |
|
1,280 |
|
175 |
|
580 |
|
1,924 |
|
264 |
Selling and marketing |
|
72 |
|
(495) |
|
(68) |
|
509 |
|
(662) |
|
(91) |
General and administrative |
|
7,714 |
|
4,819 |
|
660 |
|
32,095 |
|
24,758 |
|
3,392 |
Total |
|
7,431 |
|
5,144 |
|
704 |
|
33,554 |
|
26,101 |
|
3,576 |
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 |
|
For The Year Ended |
||||||||||
|
GAAP |
Share-based |
Amortization of |
Impairment |
Non-GAAP |
|
GAAP |
Share-based |
Amortization of |
Impairment |
Non-GAAP |
||
|
Result |
Compensation |
intangible assets* |
of goodwill |
Result |
|
Result |
Compensation |
intangible assets* |
of goodwill |
Result |
||
|
RMB |
RMB |
RMB |
RMB |
RMB |
USD |
|
RMB |
RMB |
RMB |
RMB |
RMB |
USD |
Revenues |
237,089 |
- |
- |
- |
237,089 |
32,481 |
|
806,877 |
- |
- |
- |
806,877 |
110,541 |
Cost of revenues |
(64,317) |
(460) |
- |
- |
(64,777) |
(8,874) |
|
(261,682) |
81 |
- |
- |
(261,601) |
(35,839) |
Gross profit |
172,772 |
(460) |
- |
- |
172,312 |
23,607 |
|
545,195 |
81 |
- |
- |
545,276 |
74,702 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
(65,506) |
1,280 |
6,156 |
- |
(58,070) |
(7,956) |
|
(243,391) |
1,924 |
24,624 |
- |
(216,843) |
(29,708) |
Selling and marketing |
(104,851) |
(495) |
469 |
- |
(104,877) |
(14,369) |
|
(342,421) |
(662) |
1,876 |
- |
(341,207) |
(46,746) |
General and administrative |
(56,281) |
4,819 |
- |
- |
(51,462) |
(7,050) |
|
(244,385) |
24,758 |
- |
- |
(219,627) |
(30,089) |
Impairment of goodwill |
(152,890) |
- |
- |
152,890 |
- |
- |
|
(152,890) |
- |
- |
152,890 |
- |
- |
Other operating (loss) income, net |
(377) |
- |
- |
- |
(377) |
(52) |
|
637 |
- |
- |
- |
637 |
87 |
Total operating income and expenses |
(379,905) |
5,604 |
6,625 |
152,890 |
(214,786) |
(29,427) |
|
(982,450) |
26,020 |
26,500 |
152,890 |
(777,040) |
(106,456) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss |
(207,133) |
5,144 |
6,625 |
152,890 |
(42,474) |
(5,820) |
|
(437,255) |
26,101 |
26,500 |
152,890 |
(231,764) |
(31,754) |
Net loss attributable to
shareholders |
(366,784) |
5,144 |
6,625 |
152,890 |
(202,125) |
(27,692) |
|
(617,557) |
26,101 |
26,500 |
152,890 |
(412,066) |
(56,454) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted losses per ordinary share (RMB) |
(0.2439) |
0.0034 |
0.0044 |
0.1011 |
(0.1350) |
|
|
(0.4162) |
0.0174 |
0.0176 |
0.1017 |
(0.2795) |
|
Diluted losses per ADS (RMB) |
(12.1947) |
0.1700 |
0.2200 |
5.0547 |
(6.7500) |
|
|
(20.8097) |
0.8700 |
0.8800 |
5.0847 |
(13.9750) |
|
Diluted losses per ADS (USD) |
(1.6700) |
0.0233 |
0.0301 |
0.6919 |
(0.9247) |
|
|
(2.8500) |
0.1192 |
0.1206 |
0.6956 |
(1.9146) |
|
|
|||||||||||||
* This represents amortization of intangible assets resulting from business acquisitions. |
|
For The Three Months Ended |
|
For The Year Ended |
||||||
|
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 |
|
RMB |
RMB |
RMB |
RMB |
Revenues |
167,314 |
- |
- |
167,314 |
|
669,503 |
- |
- |
669,503 |
Cost of revenues |
(68,243) |
71 |
- |
(68,172) |
|
(231,940) |
370 |
- |
(231,570) |
Gross profit |
99,071 |
71 |
- |
99,142 |
|
437,563 |
370 |
- |
437,933 |
|
|
|
|
|
|
|
|
|
|
Research and development |
(39,584) |
(426) |
4,104 |
(35,906) |
|
(178,207) |
580 |
4,104 |
(173,523) |
Selling and marketing |
(56,746) |
72 |
313 |
(56,361) |
|
(242,511) |
509 |
313 |
(241,689) |
General and administrative |
(63,502) |
7,714 |
- |
(55,788) |
|
(229,549) |
32,095 |
- |
(197,454) |
Other operating (loss) income, net |
(186) |
- |
- |
(186) |
|
2,867 |
- |
- |
2,867 |
Total operating income and expenses |
(160,018) |
7,360 |
4,417 |
(148,241) |
|
(647,400) |
33,184 |
4,417 |
(609,799) |
|
|
|
|
|
|
|
|
|
|
Operating loss |
(60,947) |
7,431 |
4,417 |
(49,099) |
|
(209,837) |
33,554 |
4,417 |
(171,866) |
Net loss attributable to shareholders |
(301,213) |
7,431 |
4,417 |
(289,365) |
|
(602,898) |
33,554 |
4,417 |
(564,927) |
|
|
|
|
|
|
|
|
|
|
Diluted losses per ordinary share (RMB) |
(0.2047) |
0.0050 |
0.0029 |
(0.1968) |
|
(0.4100) |
0.0228 |
0.0030 |
(0.3842) |
Diluted losses per ADS (RMB) |
(10.2358) |
0.2500 |
0.1458 |
(9.8400) |
|
(20.4977) |
1.1393 |
0.1499 |
(19.2085) |
Information about Segment (Unaudited, amounts in thousands of Renminbi ("RMB") and US dollars ("US$"), except for percentage) |
||||||||||||||||||||
|
||||||||||||||||||||
|
|
For The Three Months Ended |
|
For The Year Ended |
||||||||||||||||
|
|
Internet Business |
|
AI and others |
|
Unallocated* |
|
Consolidated |
|
Internet Business |
|
AI and others |
|
Unallocated* |
|
Consolidated |
||||
|
|
RMB |
|
RMB |
|
RMB |
|
RMB |
|
USD |
|
RMB |
|
RMB |
|
RMB |
|
RMB |
|
USD |
Revenue |
|
160,152 |
|
76,937 |
|
- |
|
237,089 |
|
32,481 |
|
517,188 |
|
289,689 |
|
- |
|
806,877 |
|
110,541 |
Operating profit/(loss) |
|
26,207 |
|
(228,196) |
|
(5,144) |
|
(207,133) |
|
(28,377) |
|
62,833 |
|
(473,987) |
|
(26,101) |
|
(437,255) |
|
(59,904) |
Operating margin |
|
16.4 % |
|
(296.6) % |
|
- |
|
(87.4) % |
|
(87.4) % |
|
12.1 % |
|
(163.6) % |
|
- |
|
(54.2) % |
|
(54.2) % |
|
|
For The Three Months Ended |
|
For The Year Ended |
||||||||||||
|
|
Internet Business |
|
AI and others |
|
Unallocated* |
|
Consolidated |
|
Internet Business |
|
AI and others |
|
Unallocated* |
|
Consolidated |
|
|
RMB |
|
RMB |
|
RMB |
|
RMB |
|
RMB |
|
RMB |
|
RMB |
|
RMB |
Revenue |
|
107,711 |
|
59,603 |
|
- |
|
167,314 |
|
450,134 |
|
219,369 |
|
- |
|
669,503 |
Operating profit/(loss) |
|
9,488 |
|
(63,004) |
|
(7,431) |
|
(60,947) |
|
26,259 |
|
(202,542) |
|
(33,554) |
|
(209,837) |
Operating margin |
|
8.8 % |
|
(105.7) % |
|
- |
|
(36.4) % |
|
5.8 % |
|
(92.3) % |
|
- |
|
(31.3) % |
|
||||||||||||||||
*Unallocated expenses refer to SBC expenses that are not allocated to individual segments. |
Reconciliation from Net Loss Attributable to Cheetah Mobile Shareholders to Adjusted EBITDA (Non-GAAP) (Unaudited, amounts in thousands of Renminbi ("RMB") and US dollars ("US$")) |
||||||||||||
|
||||||||||||
|
|
For The Three Months Ended |
|
For The Year Ended |
||||||||
|
|
2023 |
|
2024 |
|
2024 |
|
2023 |
|
2024 |
|
2024 |
|
|
RMB |
|
RMB |
|
USD |
|
RMB |
|
RMB |
|
USD |
Net loss attributable to shareholders |
|
(301,213) |
|
(366,784) |
|
(50,249) |
|
(602,898) |
|
(617,557) |
|
(84,604) |
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
Income tax (benefits)/expenses |
|
(47,760) |
|
51,064 |
|
6,996 |
|
(43,781) |
|
47,258 |
|
6,474 |
Interest income, net |
|
(15,828) |
|
(9,862) |
|
(1,351) |
|
(60,978) |
|
(44,422) |
|
(6,086) |
Depreciation and other amortization |
|
11,275 |
|
14,619 |
|
2,003 |
|
35,262 |
|
51,453 |
|
7,049 |
Net income attributable to noncontrolling interests |
|
18 |
|
3,913 |
|
536 |
|
9,029 |
|
15,971 |
|
2,188 |
Other expense |
|
303,836 |
|
114,536 |
|
15,691 |
|
488,791 |
|
161,495 |
|
22,124 |
Share-based compensation |
|
7,431 |
|
5,144 |
|
704 |
|
33,554 |
|
26,101 |
|
3,576 |
Impairment of goodwill |
|
- |
|
152,890 |
|
20,946 |
|
- |
|
152,890 |
|
20,946 |
Adjusted EBITDA |
|
(42,241) |
|
(34,480) |
|
(4,724) |
|
(141,021) |
|
(206,811) |
|
(28,333) |
View original content:https://www.prnewswire.com/news-releases/cheetah-mobile-announces-fourth-quarter-and-fiscal-year-2024-unaudited-consolidated-financial-results-302411824.html
SOURCE