Cheetah Mobile Announces Third Quarter 2025 Unaudited Consolidated Financial Results
BEIJING,
Management Commentary
Mr.
Third Quarter 2025 Financial Highlight
-
Total revenues grew by 49.6% year-over-year to
RMB287.4 million (US$40.4 million ) in the third quarter of 2025, driven by the 150.8% year-over-year increase in AI and others revenues, whichalready accounted for 50.4% ofCheetah Mobile's third quarter revenues, up from 30.1% in the same period last year. -
Gross profit increased by 64.4% year-over-year to
RMB214.4 million (US$30.1 million ) in the third quarter of 2025. Non-GAAP gross profit rose by 64.3% year-over-year toRMB214.4 million (US$30.1 million ) in the third quarter of 2025. Gross margin was 74.6% in the third quarter of 2025, up from 67.9% in the year-ago quarter. Non-GAAP gross margin was 74.6% in the third quarter of 2025, up from 67.9% in the year-ago quarter. -
Operating profit was
RMB3.9 million (US$0.6 million ) in the third quarter of 2025, improving from operating loss ofRMB72.0 million in the same period last year. Non-GAAP operating profit wasRMB15.1 million (US$2.1 million ) in the third quarter of 2025, improving from non-GAAP operating loss ofRMB60.5 million in the same period last year. -
Net loss attributable to Cheetah Mobile Shareholders was
RMB11.0 million (US$1.5 million ) in the third quarter of 2025, improving from net loss attributable to Cheetah Mobile Shareholders of RMB 46.9 million in the year ago quarter. Non-GAAP net income attributable to Cheetah Mobile Shareholders wasRMB0.2 million (US$0.03 million ) in the third quarter of 2025, improving from non-GAAP net loss attributable to Cheetah Mobile Shareholders ofRMB35.4 million in the same period last year. - As of
September 30, 2025 , the Company had cash and cash equivalents ofRMB1,597.3 million (US$224.4 million ), ensuring strong liquidity. - As of
September 30, 2025 , the Company had long-term investments ofRMB761.4 million (US$107.0 million ).
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: 4896015
English Translation:
International: 1-412-317-6061
United States Toll Free: 1-888-317-6003
Mainland
Hong Kong Toll Free: 800-963976
Conference ID: 4165222
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;
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 |
1,833,031 |
|
1,597,311 |
|
224,373 |
|
Short-term investments |
335 |
|
863 |
|
121 |
|
Accounts receivable, net |
473,619 |
|
443,459 |
|
62,292 |
|
Prepayments and other current assets, net |
1,365,761 |
|
1,115,204 |
|
156,653 |
|
Due from related parties, net |
106,934 |
|
126,801 |
|
17,812 |
|
Total current assets |
3,779,680 |
|
3,283,638 |
|
461,251 |
|
|
|
|
|
|
|
|
Non-current assets: |
|
|
|
|
|
|
Property and equipment, net |
51,564 |
|
40,797 |
|
5,731 |
|
Operating lease right-of-use assets |
26,323 |
|
19,067 |
|
2,678 |
|
Intangible assets, net |
190,665 |
|
205,660 |
|
28,889 |
|
|
424,099 |
|
460,034 |
|
64,621 |
|
Long-term investments |
817,330 |
|
761,408 |
|
106,954 |
|
Deferred tax assets |
128,581 |
|
119,725 |
|
16,818 |
|
Other non-current assets |
86,059 |
|
90,317 |
|
12,687 |
|
Total non-current assets |
1,724,621 |
|
1,697,008 |
|
238,378 |
|
|
|
|
|
|
|
|
Total assets |
5,504,301 |
|
4,980,646 |
|
699,629 |
|
|
|
|
|
|
|
|
LIABILITIES, MEZZANINE EQUITY |
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Accounts payable |
219,566 |
|
207,356 |
|
29,127 |
|
Accrued expenses and other current liabilities |
2,756,805 |
|
2,309,513 |
|
324,415 |
|
Due to related parties |
69,606 |
|
18,011 |
|
2,530 |
|
Income tax payable |
35,804 |
|
50,748 |
|
7,129 |
|
Total current liabilities |
3,081,781 |
|
2,585,628 |
|
363,201 |
|
|
|
|
|
|
|
|
Non-current liabilities: |
|
|
|
|
|
|
Deferred tax liabilities |
43,046 |
|
44,635 |
|
6,270 |
|
Other non-current liabilities |
172,348 |
|
165,010 |
|
23,179 |
|
Total non-current liabilities |
215,394 |
|
209,645 |
|
29,449 |
|
|
|
|
|
|
|
|
Total liabilities |
3,297,175 |
|
2,795,273 |
|
392,650 |
|
|
|
|
|
|
|
|
Mezzanine equity: |
|
|
|
|
|
|
Redeemable noncontrolling interests |
189,725 |
|
196,191 |
|
27,559 |
|
|
|
|
|
|
|
|
Shareholders' equity: |
|
|
|
|
|
|
Ordinary shares |
248 |
|
254 |
|
36 |
|
Additional paid-in capital |
2,722,504 |
|
2,724,880 |
|
382,762 |
|
Accumulated deficit |
(1,232,577) |
|
(1,299,551) |
|
(182,547) |
|
Accumulated other comprehensive income |
410,423 |
|
391,343 |
|
54,972 |
|
|
1,900,598 |
|
1,816,926 |
|
255,223 |
|
Noncontrolling interests |
116,803 |
|
172,256 |
|
24,197 |
|
|
|
|
|
|
|
|
Total shareholders' equity |
2,017,401 |
|
1,989,182 |
|
279,420 |
|
|
|
|
|
|
|
|
Total liabilities, mezzanine equity and |
5,504,301 |
|
4,980,646 |
|
699,629 |
|
|
||||||||||||
|
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 Nine Months Ended |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RMB |
|
RMB |
|
USD |
|
RMB |
|
RMB |
|
USD |
|
Revenues |
|
192,083 |
|
287,369 |
|
40,367 |
|
569,788 |
|
841,593 |
|
118,217 |
|
Internet business |
|
134,287 |
|
142,407 |
|
20,004 |
|
357,036 |
|
459,385 |
|
64,529 |
|
AI and others |
|
57,796 |
|
144,962 |
|
20,363 |
|
212,752 |
|
382,208 |
|
53,688 |
|
Cost of revenues (a) |
|
(61,714) |
|
(73,005) |
|
(10,255) |
|
(197,365) |
|
(212,936) |
|
(29,911) |
|
Gross profit |
|
130,369 |
|
214,364 |
|
30,112 |
|
372,423 |
|
628,657 |
|
88,306 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development (a) |
|
(66,269) |
|
(67,962) |
|
(9,547) |
|
(177,885) |
|
(196,289) |
|
(27,573) |
|
Selling and marketing (a) |
|
(89,038) |
|
(82,806) |
|
(11,632) |
|
(237,570) |
|
(290,078) |
|
(40,747) |
|
General and administrative (a) |
|
(47,349) |
|
(60,170) |
|
(8,452) |
|
(188,104) |
|
(179,421) |
|
(25,203) |
|
Other operating income, net |
|
278 |
|
506 |
|
71 |
|
1,014 |
|
3,465 |
|
487 |
|
Total operating income and expenses |
|
(202,378) |
|
(210,432) |
|
(29,560) |
|
(602,545) |
|
(662,323) |
|
(93,036) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (loss)/income |
|
(72,009) |
|
3,932 |
|
552 |
|
(230,122) |
|
(33,666) |
|
(4,730) |
|
Other income/(expenses): |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income, net |
|
9,471 |
|
9,560 |
|
1,343 |
|
34,560 |
|
25,145 |
|
3,532 |
|
Foreign exchange gains |
|
21,351 |
|
8,628 |
|
1,212 |
|
10,510 |
|
16,627 |
|
2,336 |
|
Other income/(expense), net |
|
1,738 |
|
(12,318) |
|
(1,730) |
|
(57,469) |
|
(34,171) |
|
(4,800) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss)/income before income taxes |
|
(39,449) |
|
9,802 |
|
1,377 |
|
(242,521) |
|
(26,065) |
|
(3,662) |
|
Income tax (expenses)/benefits |
|
(2,387) |
|
(13,506) |
|
(1,897) |
|
3,806 |
|
(22,191) |
|
(3,117) |
|
Net loss |
|
(41,836) |
|
(3,704) |
|
(520) |
|
(238,715) |
|
(48,256) |
|
(6,779) |
|
Less: net income attributable to noncontrolling |
|
5,061 |
|
7,270 |
|
1,021 |
|
12,058 |
|
18,718 |
|
2,629 |
|
Net loss attributable to |
|
(46,897) |
|
(10,974) |
|
(1,541) |
|
(250,773) |
|
(66,974) |
|
(9,408) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
(0.0323) |
|
(0.0085) |
|
(0.0012) |
|
(0.1711) |
|
(0.0480) |
|
(0.0067) |
|
Diluted |
|
(0.0323) |
|
(0.0086) |
|
(0.0012) |
|
(0.1711) |
|
(0.0483) |
|
(0.0067) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per ADS |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
(1.6150) |
|
(0.4236) |
|
(0.0600) |
|
(8.5542) |
|
(2.4019) |
|
(0.3350) |
|
Diluted |
|
(1.6150) |
|
(0.4296) |
|
(0.0600) |
|
(8.5569) |
|
(2.4130) |
|
(0.3350) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
1,509,057,830 |
|
1,548,248,444 |
|
1,548,248,444 |
|
1,499,799,151 |
|
1,527,699,928 |
|
1,527,699,928 |
|
Diluted |
|
1,509,057,830 |
|
1,548,248,444 |
|
1,548,248,444 |
|
1,499,799,151 |
|
1,527,699,928 |
|
1,527,699,928 |
|
Weighted average number of ADSs |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
30,181,157 |
|
30,964,969 |
|
30,964,969 |
|
29,995,983 |
|
30,553,999 |
|
30,553,999 |
|
Diluted |
|
30,181,157 |
|
30,964,969 |
|
30,964,969 |
|
29,995,983 |
|
30,553,999 |
|
30,553,999 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income/(loss) , net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustments |
|
(32,036) |
|
(16,996) |
|
(2,387) |
|
(2,622) |
|
(24,911) |
|
(3,499) |
|
Unrealized gains/(losses) on available-for-sale |
|
2,799 |
|
3,814 |
|
536 |
|
(4,635) |
|
6,662 |
|
936 |
|
Other comprehensive loss |
|
(29,237) |
|
(13,182) |
|
(1,851) |
|
(7,257) |
|
(18,249) |
|
(2,563) |
|
Total comprehensive loss |
|
(71,073) |
|
(16,886) |
|
(2,371) |
|
(245,972) |
|
(66,505) |
|
(9,342) |
|
Less: Total comprehensive income attributable |
|
7,346 |
|
5,774 |
|
811 |
|
11,890 |
|
19,549 |
|
2,746 |
|
Total comprehensive loss attributable to |
|
(78,419) |
|
(22,660) |
|
(3,182) |
|
(257,862) |
|
(86,054) |
|
(12,088) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The Three Months Ended |
|
For The Nine Months Ended |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Share-based compensation expenses |
|
RMB |
|
RMB |
|
USD |
|
RMB |
|
RMB |
|
USD |
|
Cost of revenues |
|
92 |
|
4 |
|
1 |
|
541 |
|
14 |
|
2 |
|
Research and development |
|
236 |
|
(172) |
|
(24) |
|
644 |
|
186 |
|
26 |
|
Selling and marketing |
|
(277) |
|
183 |
|
26 |
|
(167) |
|
483 |
|
68 |
|
General and administrative |
|
4,863 |
|
2,714 |
|
381 |
|
19,939 |
|
9,991 |
|
1,403 |
|
Total |
|
4,914 |
|
2,729 |
|
384 |
|
20,957 |
|
10,674 |
|
1,499 |
|
|
|||||||||||
|
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 Nine Months Ended |
||||||||
|
|
GAAP |
Share-based |
Amortization |
Non-GAAP |
|
GAAP |
Share-based |
Amortization |
Non-GAAP |
||
|
|
Result |
Compensation |
intangible |
Result |
|
Result |
Compensation |
intangible |
Result |
||
|
|
RMB |
RMB |
RMB |
RMB |
USD |
|
RMB |
RMB |
RMB |
RMB |
USD |
|
Revenues |
287,369 |
- |
- |
287,369 |
40,367 |
|
841,593 |
- |
- |
841,593 |
118,217 |
|
Cost of revenues |
(73,005) |
4 |
- |
(73,001) |
(10,254) |
|
(212,936) |
14 |
- |
(212,922) |
(29,909) |
|
Gross profit |
214,364 |
4 |
- |
214,368 |
30,113 |
|
628,657 |
14 |
- |
628,671 |
88,308 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
(67,962) |
(172) |
6,388 |
(61,746) |
(8,674) |
|
(196,289) |
186 |
18,700 |
(177,403) |
(24,920) |
|
Selling and marketing |
(82,806) |
183 |
2,070 |
(80,553) |
(11,315) |
|
(290,078) |
483 |
3,008 |
(286,587) |
(40,257) |
|
General and administrative |
(60,170) |
2,714 |
- |
(57,456) |
(8,071) |
|
(179,421) |
9,991 |
- |
(169,430) |
(23,800) |
|
Other operating income, net |
506 |
- |
- |
506 |
71 |
|
3,465 |
- |
- |
3,465 |
487 |
|
Total operating income and expenses |
(210,432) |
2,725 |
8,458 |
(199,249) |
(27,989) |
|
(662,323) |
10,660 |
21,708 |
(629,955) |
(88,490) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income/(loss) |
3,932 |
2,729 |
8,458 |
15,119 |
2,124 |
|
(33,666) |
10,674 |
21,708 |
(1,284) |
(182) |
|
Net (loss)/income attributable to |
(10,974) |
2,729 |
8,458 |
213 |
31 |
|
(66,974) |
10,674 |
21,708 |
(34,592) |
(4,860) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted losses per ordinary share (RMB) |
(0.0086) |
0.0018 |
0.0054 |
(0.0014) |
|
|
(0.0483) |
0.0070 |
0.0141 |
(0.0272) |
|
|
Diluted losses per ADS (RMB) |
(0.4296) |
0.0900 |
0.2696 |
(0.0700) |
|
|
(2.4130) |
0.3500 |
0.7030 |
(1.3600) |
|
|
Diluted losses per ADS (USD) |
(0.0600) |
0.0126 |
0.0376 |
(0.0098) |
|
|
(0.3350) |
0.0492 |
0.0948 |
(0.1910) |
|
|
|
For The Three Months Ended |
For The Nine Months Ended |
||||||
|
|
GAAP |
Share-based |
Amortization of |
Non-GAAP |
GAAP |
Share-based |
Amortization of |
Non-GAAP |
|
|
Result |
Compensation |
intangible |
Result |
Result |
Compensation |
intangible |
Result |
|
|
RMB |
RMB |
RMB |
RMB |
RMB |
RMB |
RMB |
RMB |
|
Revenues |
192,083 |
- |
- |
192,083 |
569,788 |
- |
- |
569,788 |
|
Cost of revenues |
(61,714) |
92 |
- |
(61,622) |
(197,365) |
541 |
- |
(196,824) |
|
Gross profit |
130,369 |
92 |
- |
130,461 |
372,423 |
541 |
- |
372,964 |
|
|
|
|
|
|
|
|
|
|
|
Research and development |
(66,269) |
236 |
6,156 |
(59,877) |
(177,885) |
644 |
18,468 |
(158,773) |
|
Selling and marketing |
(89,038) |
(277) |
469 |
(88,846) |
(237,570) |
(167) |
1,407 |
(236,330) |
|
General and administrative |
(47,349) |
4,863 |
- |
(42,486) |
(188,104) |
19,939 |
- |
(168,165) |
|
Other operating income, net |
278 |
- |
- |
278 |
1,014 |
- |
- |
1,014 |
|
Total operating income and expenses |
(202,378) |
4,822 |
6,625 |
(190,931) |
(602,545) |
20,416 |
19,875 |
(562,254) |
|
|
|
|
|
|
|
|
|
|
|
Operating loss |
(72,009) |
4,914 |
6,625 |
(60,470) |
(230,122) |
20,957 |
19,875 |
(189,290) |
|
Net loss attributable to |
(46,897) |
4,914 |
6,625 |
(35,358) |
(250,773) |
20,957 |
19,875 |
(209,941) |
|
|
|
|
|
|
|
|
|
|
|
Diluted losses per ordinary share (RMB) |
(0.0323) |
0.0033 |
0.0044 |
(0.0246) |
(0.1711) |
0.0140 |
0.0132 |
(0.1439) |
|
Diluted losses per ADS (RMB) |
(1.6150) |
0.1650 |
0.2200 |
(1.2300) |
(8.5569) |
0.7000 |
0.6619 |
(7.1950) |
|
|
|
|
|
|
|
|
|
|
|
* 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 Nine Months Ended |
||||||||||||
|
|
|
Internet |
|
AI and |
|
Consolidated |
|
Internet |
|
AI and |
|
Consolidated |
||||
|
|
|
RMB |
|
RMB |
|
RMB |
|
USD |
|
RMB |
|
RMB |
|
RMB |
|
USD |
|
Revenues |
|
142,407 |
|
144,962 |
|
287,369 |
|
40,367 |
|
459,385 |
|
382,208 |
|
841,593 |
|
118,217 |
|
Operating Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues(i) |
|
25,999 |
|
47,002 |
|
73,001 |
|
10,254 |
|
75,306 |
|
137,616 |
|
212,922 |
|
29,909 |
|
Selling and marketing(i) |
|
45,371 |
|
37,252 |
|
82,623 |
|
11,606 |
|
174,986 |
|
114,609 |
|
289,595 |
|
40,679 |
|
Research and development(i) |
|
33,441 |
|
34,693 |
|
68,134 |
|
9,571 |
|
99,693 |
|
96,410 |
|
196,103 |
|
27,547 |
|
Other segment items(i) |
|
16,252 |
|
40,698 |
|
56,950 |
|
8,000 |
|
41,199 |
|
124,766 |
|
165,965 |
|
23,313 |
|
Adjusted operating income/(loss) |
|
21,344 |
|
(14,683) |
|
6,661 |
|
936 |
|
68,201 |
|
(91,193) |
|
(22,992) |
|
(3,231) |
|
Unallocated amounts-share based |
|
|
|
|
|
(2,729) |
|
(384) |
|
|
|
|
|
(10,674) |
|
(1,499) |
|
Operating income/(loss) |
|
|
|
|
|
3,932 |
|
552 |
|
|
|
|
|
(33,666) |
|
(4,730) |
|
Reconciliation of segment profit/(loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income, net |
|
|
|
|
|
9,560 |
|
1,343 |
|
|
|
|
|
25,145 |
|
3,532 |
|
Foreign exchange gains, net |
|
|
|
|
|
8,628 |
|
1,212 |
|
|
|
|
|
16,627 |
|
2,336 |
|
Other expense , net |
|
|
|
|
|
(12,318) |
|
(1,730) |
|
|
|
|
|
(34,171) |
|
(4,800) |
|
Income/(loss) before income taxes |
|
|
|
|
|
9,802 |
|
1,377 |
|
|
|
|
|
(26,065) |
|
(3,662) |
|
|
|
For The Three Months Ended |
|
For The Nine Months Ended |
||||||||
|
|
|
Internet |
|
AI and others |
|
Consolidated |
|
Internet |
|
AI and others |
|
Consolidated |
|
|
|
RMB |
|
RMB |
|
RMB |
|
RMB |
|
RMB |
|
RMB |
|
Revenues |
|
134,287 |
|
57,796 |
|
192,083 |
|
357,036 |
|
212,752 |
|
569,788 |
|
Operating Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues(i) |
|
19,687 |
|
41,935 |
|
61,622 |
|
58,638 |
|
138,186 |
|
196,824 |
|
Selling and marketing(i) |
|
53,113 |
|
36,202 |
|
89,315 |
|
130,702 |
|
107,035 |
|
237,737 |
|
Research and development(i) |
|
32,594 |
|
33,439 |
|
66,033 |
|
84,825 |
|
92,416 |
|
177,241 |
|
Other segment items(i) |
|
15,088 |
|
27,120 |
|
42,208 |
|
46,245 |
|
120,906 |
|
167,151 |
|
Adjusted operating income/(losses) |
|
13,805 |
|
(80,900) |
|
(67,095) |
|
36,626 |
|
(245,791) |
|
(209,165) |
|
Unallocated amounts-share based |
|
|
|
|
|
(4,914) |
|
|
|
|
|
(20,957) |
|
Operating loss |
|
|
|
|
|
(72,009) |
|
|
|
|
|
(230,122) |
|
Reconciliation of segment profit/(loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income, net |
|
|
|
|
|
9,471 |
|
|
|
|
|
34,560 |
|
Foreign exchange gains, net |
|
|
|
|
|
21,351 |
|
|
|
|
|
10,510 |
|
Other income/(expense), net |
|
|
|
|
|
1,738 |
|
|
|
|
|
(57,469) |
|
Loss before income taxes |
|
|
|
|
|
(39,449) |
|
|
|
|
|
(242,521) |
|
|
||||||||||||
|
(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 Nine Months Ended |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RMB |
|
RMB |
|
USD |
|
RMB |
|
RMB |
|
USD |
|
Net loss attributable to |
|
(46,897) |
|
(10,974) |
|
(1,541) |
|
(250,773) |
|
(66,974) |
|
(9,408) |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expenses/(benefits) |
|
2,387 |
|
13,506 |
|
1,897 |
|
(3,806) |
|
22,191 |
|
3,117 |
|
Interest income, net |
|
(9,471) |
|
(9,560) |
|
(1,343) |
|
(34,560) |
|
(25,145) |
|
(3,532) |
|
Depreciation and other amortization |
|
12,205 |
|
12,270 |
|
1,724 |
|
36,834 |
|
32,809 |
|
4,609 |
|
Net income attributable to noncontrolling |
|
5,061 |
|
7,270 |
|
1,021 |
|
12,058 |
|
18,718 |
|
2,629 |
|
Other (income)/ expense, net |
|
(23,089) |
|
3,690 |
|
518 |
|
46,959 |
|
17,544 |
|
2,464 |
|
Share-based compensation |
|
4,914 |
|
2,729 |
|
384 |
|
20,957 |
|
10,674 |
|
1,499 |
|
Adjusted EBITDA |
|
(54,890) |
|
18,931 |
|
2,660 |
|
(172,331) |
|
9,817 |
|
1,378 |
View original content:https://www.prnewswire.com/news-releases/cheetah-mobile-announces-third-quarter-2025-unaudited-consolidated-financial-results-302626564.html
SOURCE