Cheetah Mobile Announces Fourth Quarter and Fiscal Year 2025 Unaudited Consolidated Financial Results
AI and Others revenue grew 84.7% year over year and accounted for 46.5% of total revenue in 2025
BEIJING,
Full Year 2025 Financial Highlights
Total revenues increased by 42.6% year over year to
- Revenue from the Internet business increased by 19.0% year over year to
RMB 615.3 million (US$88.0 million ) . - Revenue from the AI and Others segment increased by 84.7% year over year to
RMB 535.2 million (US$76.5 million ), reflecting continued scaling of the Company's emerging initiatives. The AI and Others segment accounted for 46.5% of total revenues in 2025, compared with 35.9% in 2024.
Gross profit increased by 53.0% year over year to
Operating loss decreased by 59.0% year over year to
- The Internet business generated adjusted operating profit of approximately
RMB 114.9 million in 2025, representing a 82.8% year-over-year increase and reflecting improving profitability and strong cash flow generation. Adjusted operating margin for this segment was 18.7% in 2025, compared with 12.1% in 2024.
- The AI and Others segment reported an adjusted operating loss of approximately
RMB 274.5 million in 2025, representing a 42.1% year-over-year reduction, as the Company continued improving operating efficiency while scaling emerging initiatives.
Cash and cash equivalents were
Fourth Quarter 2025 Financial Highlights
Total revenues increased by 30.3% year over year and 7.5% quarter over quarter to
- Revenue from the Internet business was
RMB 155.9 million (US$22.3 million ) in the fourth quarter of 2025. While Internet business revenue declined slightly year over year, it increased 9.5% quarter over quarter.
- Revenue from the AI and Others segment reached
RMB 153.0 million (US$21.9 million ), representing a 98.8% year-over-year increase and a 5.5% quarter-over-quarter increase, reflecting continued growth momentum of the Company's emerging initiatives. The AI and Others segment accounted for 49.5% of total revenues in the fourth quarter of 2025, compared with 32.5% in the same period last year, representing nearly half of total revenue.
Gross profit increased by 18.9% year over year to
Operating loss decreased by 29.6% year over year to
- The Internet business generated adjusted operating profit of approximately
RMB 46.7 million in the fourth quarter of 2025, representing a 78.1% year-over-year increase, and continued to serve as a stable profit contributor to the Company.
- The AI and Others segment reported an adjusted operating loss of approximately
RMB 183.3 million in the fourth quarter of 2025, representing a 19.7% year-over-year reduction in operating loss.
Management Commentary
Fu Sheng, Chief Executive Officer of
Conference Call Information
The Company will hold a conference call on
Main Line:
International: 1-412-317-6061
United States Toll Free: 1-888-317-6003
Mainland
Hong Kong Toll Free: 800-963976
Conference ID: 8826704
English Translation:
International: 1-412-317-6061
United States Toll Free: 1-888-317-6003
Mainland
Hong Kong Toll Free: 800-963976
Conference ID: 6928279
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 resulting from business acquisitions, impairment of goodwill and intangible assets 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 , 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 resulting from business acquisitions and impairment of goodwill and intangible assets resulting from business acquisitions;
- Non-GAAP net income/loss attributable to
Cheetah Mobile shareholders excludes share-based compensation expenses, amortization of intangible assets resulting from business acquisitions, impairment of goodwill and intangible assets resulting from business acquisitions;
- Non-GAAP diluted earnings/losses per ADS excludes share-based compensation expenses, amortization of intangible assets resulting from business acquisitions, impairment of goodwill and intangible assets resulting from business acquisitions.
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, amortization of intangible assets resulting from business acquisitions, impairment of goodwill and 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
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 |
1,833,031 |
|
1,506,625 |
|
215,445 |
|
Short-term investments |
335 |
|
9,527 |
|
1,362 |
|
Accounts receivable, net |
473,619 |
|
468,058 |
|
66,931 |
|
Prepayments and other current assets, net |
1,365,761 |
|
1,154,774 |
|
165,132 |
|
Due from related parties, net |
106,934 |
|
94,821 |
|
13,559 |
|
Total current assets |
3,779,680 |
|
3,233,805 |
|
462,429 |
|
|
|
|
|
|
|
|
Non-current assets: |
|
|
|
|
|
|
Property and equipment, net |
51,564 |
|
40,238 |
|
5,754 |
|
Operating lease right-of-use assets |
26,323 |
|
16,833 |
|
2,407 |
|
Intangible assets, net |
190,665 |
|
54,069 |
|
7,732 |
|
|
424,099 |
|
460,034 |
|
65,784 |
|
Long-term investments |
817,330 |
|
688,459 |
|
98,448 |
|
Deferred tax assets |
128,581 |
|
112,913 |
|
16,146 |
|
Other non-current assets |
86,059 |
|
77,521 |
|
11,085 |
|
Total non-current assets |
1,724,621 |
|
1,450,067 |
|
207,356 |
|
|
|
|
|
|
|
|
Total assets |
5,504,301 |
|
4,683,872 |
|
669,785 |
|
|
|
|
|
|
|
|
LIABILITIES, MEZZANINE EQUITY |
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Accounts payable |
219,566 |
|
211,689 |
|
30,271 |
|
Accrued expenses and other current liabilities |
2,756,805 |
|
2,264,659 |
|
323,842 |
|
Due to related parties |
69,606 |
|
18,613 |
|
2,662 |
|
Income tax payable |
35,804 |
|
54,430 |
|
7,783 |
|
Total current liabilities |
3,081,781 |
|
2,549,391 |
|
364,558 |
|
|
|
|
|
|
|
|
Non-current liabilities: |
|
|
|
|
|
|
Deferred tax liabilities |
43,046 |
|
21,711 |
|
3,105 |
|
Other non-current liabilities |
172,348 |
|
154,422 |
|
22,082 |
|
Total non-current liabilities |
215,394 |
|
176,133 |
|
25,187 |
|
|
|
|
|
|
|
|
Total liabilities |
3,297,175 |
|
2,725,524 |
|
389,745 |
|
|
|
|
|
|
|
|
Mezzanine equity: |
|
|
|
|
|
|
Redeemable noncontrolling interests |
189,725 |
|
197,560 |
|
28,251 |
|
|
|
|
|
|
|
|
Shareholders' equity: |
|
|
|
|
|
|
Ordinary shares |
248 |
|
254 |
|
36 |
|
Additional paid-in capital |
2,722,504 |
|
2,736,117 |
|
391,260 |
|
Accumulated deficit |
(1,232,577) |
|
(1,490,947) |
|
(213,203) |
|
Accumulated other comprehensive income |
410,423 |
|
362,245 |
|
51,800 |
|
|
1,900,598 |
|
1,607,669 |
|
229,893 |
|
Noncontrolling interests |
116,803 |
|
153,119 |
|
21,896 |
|
|
|
|
|
|
|
|
Total shareholders' equity |
2,017,401 |
|
1,760,788 |
|
251,789 |
|
|
|
|
|
|
|
|
Total liabilities, mezzanine equity and |
5,504,301 |
|
4,683,872 |
|
669,785 |
|
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 |
|
237,089 |
|
308,851 |
|
44,165 |
|
806,877 |
|
1,150,444 |
|
164,511 |
|
Internet business |
|
160,152 |
|
155,896 |
|
22,293 |
|
517,188 |
|
615,281 |
|
87,984 |
|
AI and others |
|
76,937 |
|
152,955 |
|
21,872 |
|
289,689 |
|
535,163 |
|
76,527 |
|
Cost of revenues (a) |
|
(64,317) |
|
(103,475) |
|
(14,797) |
|
(261,682) |
|
(316,411) |
|
(45,246) |
|
Gross profit |
|
172,772 |
|
205,376 |
|
29,368 |
|
545,195 |
|
834,033 |
|
119,265 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development (a) |
|
(65,506) |
|
(149,863) |
|
(21,430) |
|
(243,391) |
|
(346,152) |
|
(49,499) |
|
Selling and marketing (a) |
|
(104,851) |
|
(72,657) |
|
(10,390) |
|
(342,421) |
|
(362,735) |
|
(51,870) |
|
General and administrative (a) |
|
(56,281) |
|
(87,101) |
|
(12,455) |
|
(244,385) |
|
(266,522) |
|
(38,112) |
|
Impairment of goodwill and intangible |
|
(152,890) |
|
(41,563) |
|
(5,943) |
|
(152,890) |
|
(41,563) |
|
(5,943) |
|
Other operating (expense)/income |
|
(377) |
|
31 |
|
4 |
|
637 |
|
3,496 |
|
500 |
|
Total operating income and expenses |
|
(379,905) |
|
(351,153) |
|
(50,214) |
|
(982,450) |
|
(1,013,476) |
|
(144,924) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss |
|
(207,133) |
|
(145,777) |
|
(20,846) |
|
(437,255) |
|
(179,443) |
|
(25,659) |
|
Other income/(expenses): |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income, net |
|
9,862 |
|
5,484 |
|
784 |
|
44,422 |
|
30,629 |
|
4,380 |
|
Foreign exchange (losses)/gains |
|
(32,236) |
|
14,156 |
|
2,024 |
|
(21,726) |
|
30,783 |
|
4,402 |
|
Other expense, net |
|
(82,300) |
|
(74,481) |
|
(10,651) |
|
(139,769) |
|
(108,652) |
|
(15,537) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes |
|
(311,807) |
|
(200,618) |
|
(28,689) |
|
(554,328) |
|
(226,683) |
|
(32,414) |
|
Income tax (expenses)/benefits |
|
(51,064) |
|
13,722 |
|
1,962 |
|
(47,258) |
|
(8,469) |
|
(1,211) |
|
Net loss |
|
(362,871) |
|
(186,896) |
|
(26,727) |
|
(601,586) |
|
(235,152) |
|
(33,625) |
|
Less: net income attributable to |
|
3,913 |
|
3,843 |
|
550 |
|
15,971 |
|
22,561 |
|
3,226 |
|
Net loss attributable to |
|
(366,784) |
|
(190,739) |
|
(27,277) |
|
(617,557) |
|
(257,713) |
|
(36,851) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
(0.2438) |
|
(0.1262) |
|
(0.0180) |
|
(0.4161) |
|
(0.1754) |
|
(0.0251) |
|
Diluted |
|
(0.2439) |
|
(0.1262) |
|
(0.0180) |
|
(0.4162) |
|
(0.1764) |
|
(0.0252) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per ADS |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
(12.1907) |
|
(6.3082) |
|
(0.9000) |
|
(20.8042) |
|
(8.7724) |
|
(1.2550) |
|
Diluted |
|
(12.1947) |
|
(6.3082) |
|
(0.9000) |
|
(20.8097) |
|
(8.8185) |
|
(1.2600) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
1,512,707,145 |
|
1,550,604,238 |
|
1,550,604,238 |
|
1,503,054,847 |
|
1,533,473,068 |
|
1,533,473,068 |
|
Diluted |
|
1,512,707,145 |
|
1,550,604,238 |
|
1,550,604,238 |
|
1,503,054,847 |
|
1,533,473,068 |
|
1,533,473,068 |
|
Weighted average number of ADSs |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
30,254,143 |
|
31,012,085 |
|
31,012,085 |
|
30,061,097 |
|
30,669,461 |
|
30,669,461 |
|
Diluted |
|
30,254,143 |
|
31,012,085 |
|
31,012,085 |
|
30,061,097 |
|
30,669,461 |
|
30,669,461 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income/(loss) , |
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustments |
|
51,667 |
|
(25,511) |
|
(3,648) |
|
49,045 |
|
(50,422) |
|
(7,210) |
|
Unrealized gains/(losses) on available- |
|
7,277 |
|
(5,541) |
|
(792) |
|
2,642 |
|
1,121 |
|
160 |
|
Other comprehensive income/(loss) |
|
58,944 |
|
(31,052) |
|
(4,440) |
|
51,687 |
|
(49,301) |
|
(7,050) |
|
Total comprehensive loss |
|
(303,927) |
|
(217,948) |
|
(31,167) |
|
(549,899) |
|
(284,453) |
|
(40,675) |
|
Less: Total comprehensive income |
|
2,199 |
|
1,889 |
|
270 |
|
14,089 |
|
21,438 |
|
3,066 |
|
Total comprehensive loss attributable to |
|
(306,126) |
|
(219,837) |
|
(31,437) |
|
(563,988) |
|
(305,891) |
|
(43,741) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The Three Months Ended |
|
For The Year Ended |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Share-based compensation expenses |
|
RMB |
|
RMB |
|
USD |
|
RMB |
|
RMB |
|
USD |
|
Cost of revenues |
|
(460) |
|
2 |
|
- |
|
81 |
|
16 |
|
2 |
|
Research and development |
|
1,280 |
|
1,007 |
|
144 |
|
1,924 |
|
1,193 |
|
171 |
|
Selling and marketing |
|
(495) |
|
290 |
|
41 |
|
(662) |
|
773 |
|
111 |
|
General and administrative |
|
4,819 |
|
7,867 |
|
1,125 |
|
24,758 |
|
17,858 |
|
2,554 |
|
Total |
|
5,144 |
|
9,166 |
|
1,310 |
|
26,101 |
|
19,840 |
|
2,838 |
|
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 |
Impairment |
Non-GAAP |
|
GAAP |
Share-based |
Amortization |
Impairment |
Non-GAAP |
||
|
|
Result |
Compensation |
intangible |
of goodwill |
Result |
|
Result |
Compensation |
intangible |
of goodwill |
Result |
||
|
|
RMB |
RMB |
RMB |
RMB |
RMB |
USD |
|
RMB |
RMB |
RMB |
RMB |
RMB |
USD |
|
Revenues |
308,851 |
- |
- |
- |
308,851 |
44,165 |
|
1,150,444 |
- |
- |
- |
1,150,444 |
164,511 |
|
Cost of revenues |
(103,475) |
2 |
- |
- |
(103,473) |
(14,797) |
|
(316,411) |
16 |
- |
- |
(316,395) |
(45,244) |
|
Gross profit |
205,376 |
2 |
- |
- |
205,378 |
29,368 |
|
834,033 |
16 |
- |
- |
834,049 |
119,267 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
(149,863) |
1,007 |
108,471 |
- |
(40,385) |
(5,775) |
|
(346,152) |
1,193 |
127,171 |
- |
(217,788) |
(31,143) |
|
Selling and marketing |
(72,657) |
290 |
2,070 |
- |
(70,297) |
(10,053) |
|
(362,735) |
773 |
5,078 |
- |
(356,884) |
(51,033) |
|
General and administrative |
(87,101) |
7,867 |
- |
- |
(79,234) |
(11,330) |
|
(266,522) |
17,858 |
- |
- |
(248,664) |
(35,558) |
|
Impairment of goodwill and |
(41,563) |
- |
- |
41,563 |
- |
- |
|
(41,563) |
- |
- |
41,563 |
- |
- |
|
Other operating income, net |
31 |
- |
- |
- |
31 |
4 |
|
3,496 |
- |
- |
- |
3,496 |
500 |
|
Total operating income and |
(351,153) |
9,164 |
110,541 |
41,563 |
(189,885) |
(27,154) |
|
(1,013,476) |
19,824 |
132,249 |
41,563 |
(819,840) |
(117,234) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (loss)/income |
(145,777) |
9,166 |
110,541 |
41,563 |
15,493 |
2,214 |
|
(179,443) |
19,840 |
132,249 |
41,563 |
14,209 |
2,033 |
|
Net loss attributable to |
(190,739) |
9,166 |
110,541 |
41,563 |
(29,469) |
(4,217) |
|
(257,713) |
19,840 |
132,249 |
41,563 |
(64,061) |
(9,159) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted losses per ordinary share |
(0.1262) |
0.0059 |
0.0714 |
0.0268 |
(0.0221) |
|
|
(0.1764) |
0.0129 |
0.0863 |
0.0271 |
(0.0501) |
|
|
Diluted losses per ADS (RMB) |
(6.3082) |
0.2950 |
3.5682 |
1.3400 |
(1.1050) |
|
|
(8.8185) |
0.6450 |
4.3135 |
1.3550 |
(2.5050) |
|
|
Diluted losses per ADS (USD) |
(0.9000) |
0.0422 |
0.5082 |
0.1916 |
(0.1580) |
|
|
(1.2600) |
0.0922 |
0.6158 |
0.1938 |
(0.3582) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
of goodwill |
Result |
|
Result |
Compensation |
intangible |
of goodwill |
Result |
||
|
|
RMB |
RMB |
RMB |
RMB |
RMB |
|
RMB |
RMB |
RMB |
RMB |
RMB |
||
|
Revenues |
237,089 |
- |
- |
- |
237,089 |
|
806,877 |
- |
- |
- |
806,877 |
||
|
Cost of revenues |
(64,317) |
(460) |
- |
- |
(64,777) |
|
(261,682) |
81 |
- |
- |
(261,601) |
||
|
Gross profit |
172,772 |
(460) |
- |
- |
172,312 |
|
545,195 |
81 |
- |
- |
545,276 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Research and development |
(65,506) |
1,280 |
6,156 |
- |
(58,070) |
|
(243,391) |
1,924 |
24,624 |
- |
(216,843) |
||
|
Selling and marketing |
(104,851) |
(495) |
469 |
- |
(104,877) |
|
(342,421) |
(662) |
1,876 |
- |
(341,207) |
||
|
General and administrative |
(56,281) |
4,819 |
- |
- |
(51,462) |
|
(244,385) |
24,758 |
- |
- |
(219,627) |
||
|
Impairment of goodwill and intangible |
(152,890) |
- |
- |
152,890 |
- |
|
(152,890) |
- |
- |
152,890 |
- |
||
|
Other operating income, net |
(377) |
- |
- |
- |
(377) |
|
637 |
- |
- |
- |
637 |
||
|
Total operating income and expenses |
(379,905) |
5,604 |
6,625 |
152,890 |
(214,786) |
|
(982,450) |
26,020 |
26,500 |
152,890 |
(777,040) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Operating loss |
(207,133) |
5,144 |
6,625 |
152,890 |
(42,474) |
|
(437,255) |
26,101 |
26,500 |
152,890 |
(231,764) |
||
|
Net loss attributable to |
(366,784) |
5,144 |
6,625 |
152,890 |
(202,125) |
|
(617,557) |
26,101 |
26,500 |
152,890 |
(412,066) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
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) |
||
|
* This represents amortization of intangible assets resulting from business acquisitions. |
|
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 |
|
Consolidated |
|
Internet Business |
|
AI and others |
|
Consolidated |
||||
|
|
|
RMB |
|
RMB |
|
RMB |
|
USD |
|
RMB |
|
RMB |
|
RMB |
|
USD |
|
Revenues |
|
155,896 |
|
152,955 |
|
308,851 |
|
44,165 |
|
615,281 |
|
535,163 |
|
1,150,444 |
|
164,511 |
|
Operating Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues(i) |
|
31,300 |
|
72,173 |
|
103,473 |
|
14,797 |
|
106,606 |
|
209,789 |
|
316,395 |
|
45,244 |
|
Selling and marketing(i) |
|
45,326 |
|
27,041 |
|
72,367 |
|
10,349 |
|
220,312 |
|
141,650 |
|
361,962 |
|
51,759 |
|
Research and development(i) |
|
10,367 |
|
138,489 |
|
148,856 |
|
21,286 |
|
110,060 |
|
234,899 |
|
344,959 |
|
49,328 |
|
Other segment items(i) |
|
22,237 |
|
98,529 |
|
120,766 |
|
17,269 |
|
63,436 |
|
223,295 |
|
286,731 |
|
41,001 |
|
Adjusted operating income/(losses) |
|
46,666 |
|
(183,277) |
|
(136,611) |
|
(19,536) |
|
114,867 |
|
(274,470) |
|
(159,603) |
|
(22,821) |
|
Unallocated amounts-share based compensations |
|
|
|
|
|
(9,166) |
|
(1,310) |
|
|
|
|
|
(19,840) |
|
(2,838) |
|
Operating loss |
|
|
|
|
|
(145,777) |
|
(20,846) |
|
|
|
|
|
(179,443) |
|
(25,659) |
|
Reconciliation of segment profit/(loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income, net |
|
|
|
|
|
5,484 |
|
784 |
|
|
|
|
|
30,629 |
|
4,380 |
|
Foreign exchange gains, net |
|
|
|
|
|
14,156 |
|
2,024 |
|
|
|
|
|
30,783 |
|
4,402 |
|
Other expense, net |
|
|
|
|
|
(74,481) |
|
(10,651) |
|
|
|
|
|
(108,652) |
|
(15,537) |
|
Loss before income taxes |
|
|
|
|
|
(200,618) |
|
(28,689) |
|
|
|
|
|
(226,683) |
|
(32,414) |
|
|
|
For The Three Months Ended |
|
For The Year Ended |
||||||||
|
|
|
Internet |
|
AI and others |
|
Consolidated |
|
Internet |
|
AI and others |
|
Consolidated |
|
|
|
RMB |
|
RMB |
|
RMB |
|
RMB |
|
RMB |
|
RMB |
|
Revenues |
|
160,152 |
|
76,937 |
|
237,089 |
|
517,188 |
|
289,689 |
|
806,877 |
|
Operating Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues(i) |
|
21,174 |
|
43,603 |
|
64,777 |
|
79,812 |
|
181,789 |
|
261,601 |
|
Selling and marketing(i) |
|
70,243 |
|
35,103 |
|
105,346 |
|
200,945 |
|
142,138 |
|
343,083 |
|
Research and development(i) |
|
30,651 |
|
33,575 |
|
64,226 |
|
115,476 |
|
125,991 |
|
241,467 |
|
Other segment items(i) |
|
11,877 |
|
192,852 |
|
204,729 |
|
58,122 |
|
313,758 |
|
371,880 |
|
Adjusted operating income/(losses) |
|
26,207 |
|
(228,196) |
|
(201,989) |
|
62,833 |
|
(473,987) |
|
(411,154) |
|
Unallocated amounts-share based compensations |
|
|
|
|
|
(5,144) |
|
|
|
|
|
(26,101) |
|
Operating loss |
|
|
|
|
|
(207,133) |
|
|
|
|
|
(437,255) |
|
Reconciliation of segment profit/(loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income, net |
|
|
|
|
|
9,862 |
|
|
|
|
|
44,422 |
|
Foreign exchange gains, net |
|
|
|
|
|
(32,236) |
|
|
|
|
|
(21,726) |
|
Other expense, net |
|
|
|
|
|
(82,300) |
|
|
|
|
|
(139,769) |
|
Loss before income taxes |
|
|
|
|
|
(311,807) |
|
|
|
|
|
(554,328) |
|
(i) Share-based compensations were not allocated to segments. Other segment items include general and administrative expenses and other operating expenses allocated to the respective 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 |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RMB |
|
RMB |
|
USD |
|
RMB |
|
RMB |
|
USD |
|
Net loss attributable to |
|
(366,784) |
|
(190,739) |
|
(27,277) |
|
(617,557) |
|
(257,713) |
|
(36,851) |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expenses/(benefits) |
|
51,064 |
|
(13,722) |
|
(1,962) |
|
47,258 |
|
8,469 |
|
1,211 |
|
Interest income, net |
|
(9,862) |
|
(5,484) |
|
(784) |
|
(44,422) |
|
(30,629) |
|
(4,380) |
|
Depreciation and other amortization |
|
14,619 |
|
114,426 |
|
16,363 |
|
51,453 |
|
147,235 |
|
21,054 |
|
Net income attributable to noncontrolling |
|
3,913 |
|
3,843 |
|
550 |
|
15,971 |
|
22,561 |
|
3,226 |
|
Other expense, net |
|
114,536 |
|
60,325 |
|
8,627 |
|
161,495 |
|
77,869 |
|
11,135 |
|
Share-based compensation |
|
5,144 |
|
9,166 |
|
1,310 |
|
26,101 |
|
19,840 |
|
2,838 |
|
Impairment of goodwill and intangible |
|
152,890 |
|
41,563 |
|
5,943 |
|
152,890 |
|
41,563 |
|
5,943 |
|
Adjusted EBITDA |
|
(34,480) |
|
19,378 |
|
2,770 |
|
(206,811) |
|
29,195 |
|
4,176 |
View original content:https://www.prnewswire.com/news-releases/cheetah-mobile-announces-fourth-quarter-and-fiscal-year-2025-unaudited-consolidated-financial-results-302723109.html
SOURCE