BEIJING, March 24, 2020 /PRNewswire/ -- Cheetah Mobile Inc. (NYSE: CMCM) ("Cheetah Mobile" or the "Company"), a leading mobile internet company with global market coverage, today announced its unaudited consolidated financial results for the fourth quarter and full year ended December 31, 2019.
Management Commentary
Mr. Sheng Fu, Cheetah Mobile's Chairman and Chief Executive Officer, stated, "We are currently facing some difficulties in our legacy mobile internet business. However, these challenges are not causing any damage to our company at the systemic level. Over the past years, we have built an unyielding and relentless team while amassing a strong balance sheet. Importantly, the recent outbreak of COVID-19 has increased customer demand for our robotics products and solutions, while robotics business will not generate significant revenues in the near term. Going forward, we are confident in our ability to rejuvenate growth in our business by capturing those opportunities emerging in the field of artificial intelligence."
Mr. Thomas Ren, Cheetah Mobile's Chief Financial Officer, commented, "Despite facing difficulties in growing our revenues, we continued to implement strict cost and expense controls while simultaneously restructuring some of our business units. In the fourth quarter of 2019, total non-GAAP costs and expenses decreased by 36% year over year while the operating profit of our utility products and related services business grew to RMB29 million from RMB24 million in the third quarter of 2019. Looking into 2020, we will continue to implement prudent cost-saving measures. In addition, we believe that our strong balance sheet will enable us to weather through these difficulties."
Fourth Quarter 2019 Consolidated Financial Results
REVENUES
Total revenues were RMB612.0 million (US$87.9 million) in the fourth quarter of 2019, decreasing by 55.7% year over year. Excluding the impact resulting from the deconsolidation of LiveMe's revenues, total revenues decreased by 46.9% year over year in the fourth quarter of 2019.
Revenues from utility products and related services decreased by 61.9% year over year to RMB298.6 million (US$42.9 million) in the fourth quarter of 2019. The year-over-over decrease was primarily due to (i) a decline in the Company's mobile utility product business in overseas markets, (ii) a decline in the Company's mobile utility product business in the domestic market, and (iii) a decline in PC-related revenues. In the fourth quarter of 2019, approximately 80.4% of the Company's revenues from its utility products and related services business were generated from online advertising while the rest of its revenues were generated from other sources, such as providing premium services, anti-virus software sales and office software sales.
Revenues from the Company's mobile utility product business in overseas markets decreased by 68.6% year over year to RMB92.8 million in the fourth quarter of 2019, mainly due to the suspension of the Company's advertising collaboration with Facebook since December 2018, and a decline in MAUs. Revenues from the Company's mobile utility product business in the domestic market decreased by 69.9% year over year to RMB106.5 million in fourth quarter of 2019 as a result of headwinds in the domestic online advertising market. PC-related revenues decreased by 25.7% year over year to RMB99.4 million in the fourth quarter of 2019 as internet traffic in China continued to migrate from PC to mobile devices.
Revenues from the mobile games business decreased by 12.6% year over year to RMB285.1 million (US$40.9 million) in the fourth quarter of 2019. This decrease was mainly attributable to a lack of new hit games and the market saturation of our existing hyper-casual games. In the fourth quarter of 2019, approximately 77.3% of the revenues from the mobile games business were generated from advertising while the remaining revenues were generated from in-game purchases.
COST OF REVENUES AND GROSS PROFIT
Cost of revenues decreased by 56.2% year over year to RMB182.3 million (US$26.2 million) in the fourth quarter of 2019. The year-over-year decrease was primarily due to the deconsolidation of LiveMe and a significant reduction in the costs associated with the Company's utility product business. Non-GAAP cost of revenues decreased by 56.2% to RMB182.2 million (US$26.2 million) in the fourth quarter of 2019.
Gross profit decreased by 55.5% year over year to RMB429.7 million (US$61.7 million) in the fourth quarter of 2019. Non-GAAP gross profit decreased by 55.5% year over year to RMB429.8 million (US$61.7 million) in the fourth quarter of 2019.
Gross margin was 70.2% in the fourth quarter of 2019, compared to 69.9% in the fourth quarter of 2018. Non-GAAP gross margin was 70.2% in the fourth quarter of 2019, compared to 69.9% in the fourth quarter of 2018.
OPERATING INCOME/LOSS AND EXPENSES
Total operating expenses increased by 36.0% year over year to RMB1,210.2 million (US$173.8 million) in the fourth quarter of 2019. Total non-GAAP operating expenses decreased by 25.9% year over year to RMB633.3 million (US$91.0 million) in the fourth quarter of 2019.
Operating loss was RMB780.4 million (US$112.1 million) in the fourth quarter of 2019, compared to an operating profit of RMB75.1 million in the same period last year. Non-GAAP operating loss was RMB203.5 million (US$29.2 million) in the fourth quarter of 2019, compared to an operating profit of RMB110.3 million in the same period last year.
The Company has reported its operating profit (loss) along the following segments since the second quarter of 2017:
Share-based compensation expenses were RMB31.3 million (US$4.5 million) in the fourth quarter of 2019, compared to RMB35.3 million in the same period last year.
GOODWILL IMPAIRMENT
For the year ended December 31, 2019, the Company performed qualitative and quantitative assessments for each of its reporting units. As a result, the Company booked a goodwill impairment charge of RMB545.7 million (US$78.4 million) in the fourth quarter of 2019.
NET INCOME/LOSS ATTRIBUTABLE TO CHEETAH MOBILE SHAREHOLDERS
Net loss attributable to Cheetah Mobile shareholders was RMB821.2 million (US$118.0 million) in the fourth quarter of 2019, compared to a net income attributable to Cheetah Mobile shareholders of RMB733.3 million in the fourth quarter of 2018.
Non-GAAP net loss attributable to Cheetah Mobile shareholders was RMB244.2 million (US$35.1 million) in the fourth quarter of 2019, compared to a non-GAAP net income attributable to Cheetah Mobile shareholders of RMB768.6 million in the fourth quarter of 2018.
NET INCOME/LOSS PER ADS
Basic/diluted loss per ADS was RMB5.98 (US$0.86) in the fourth quarter of 2019, compared to diluted earnings per ADS of RMB5.09 of 2018. Non-GAAP basic/diluted loss per ADS was RMB1.78 (US$0.26) in the fourth quarter of 2019, compared to diluted earnings per ADS of RMB5.34 of 2018.
BALANCE SHEET
As of December 31, 2019, the Company had cash and cash equivalents, restricted cash, and short-term investments of RMB2,354.8 million (US$338.2 million).
SHARES ISSUED AND OUTSTANDING
As of December 31, 2019, the Company had a total of 1,393,070,159 Class A and Class B ordinary shares issued and outstanding. One ADS represents 10 Class A ordinary shares.
Fiscal Year 2019 Results
REVENUES
Total revenues decreased by 28.0% to RMB3,587.7 million (US$515.3 million) in 2019.
Revenues from utility products and related services decreased by 49.6% year over year to RMB1,573.0 million (US$226.0 million) in 2019. The year-over-over decrease was primarily due to (i) a decline in the Company's mobile utility product business in overseas markets, (ii) a decline in the Company's mobile utility product business in the domestic market, and (iii) a decline in PC-related revenues. In 2019, approximately 85.4% of the Company's revenues from its utility products and related services business were generated from advertising while the rest of its revenues were generated from other sources, such as providing premium services, anti-virus software sales and office software sales.
Revenues from the Company's mobile utility product business in overseas markets decreased by 60.4% year over year to RMB502.1 million in 2019, mainly due to the suspension of the Company's advertising collaboration with Facebook since December 2018, and a decline in MAUs resulting from our flagship product life cycle reaching maturity. Revenues from the Company's mobile utility product business in the domestic market decreased by 50.8% year over year to RMB664.2 million in 2019 as the result of headwinds in the domestic online advertising market. PC-related revenues decreased by 19.0% year over year to RMB406.7 million in 2019 as internet traffic in China continued to migrate from PC to mobile devices.
Revenues from the mobile entertainment business increased by 5.2% year over year to RMB1,872 million (US$268.8 million), mostly driven by the growth of the Company's casual mobile game, Bricks n Balls.
COST OF REVENUES AND GROSS PROFIT
Cost of revenues decreased by 19.4% year over year to RMB1,241.9 million (US$178.4 million) in 2019. The year-over-year decrease was primarily due to a significant reduction in costs associated with the Company's utility product business and the deconsolidation of LiveMe. Non-GAAP cost of revenues decreased by 19.4% year over year to RMB1,241.4 million (US$178.3 million) in 2019.
Gross profit decreased by 31.8% year over year to RMB2,345.8 million (US$336.9 million) in 2019. Non-GAAP gross profit decreased by 31.8% year over year to RMB2,346.3 million (US$337.0 million) in 2019.
Gross Margin decreased to 65.4% in 2019 from 69.1% in 2018. Non-GAAP gross margin decreased to 65.4% in 2019 from 69.1% in 2018.
OPERATING INCOME/LOSS AND EXPENSES
Total operating expenses increased by 16.2% year over year to RMB3,456.7 million (US$496.5 million) in 2019. Total non-GAAP operating expenses decreased by 3.6% year over year to RMB2,784.1 million (US$399.9 million).
Operating loss was RMB1,110.9 million (US$159.6 million) in 2019, compared to an operating profit of RMB467.2 million in 2018. Non-GAAP operating loss was RMB437.8 million (US$62.9 million) in 2019, compared to a non-GAAP operating profit of RMB552.3 million in 2018.
The Company has reported its operating profit along the following segments since the second quarter of 2017:
Share-based compensation expenses increased by 49.7% year over year to RMB127.4 million (US$18.3 million) in 2019, as the Company granted a certain quantity of restricted shares to key employees.
NET LOSS ATTRIBUTABLE TO CHEETAH MOBILE SHAREHOLDERS
Net loss attributable to Cheetah Mobile shareholders was RMB314.0 million (US$45.1 million) in 2019, as compared to net income attributable to Cheetah Mobile shareholders of RMB1,166.9 million in 2018.
Non-GAAP net income attributable to Cheetah Mobile shareholders was RMB359.1 million (US$51.6 million) in 2019, as compared to RMB1,252.0 million in 2018.
NET INCOME PER ADS
Basic/diluted loss per ADS was RMB2.51 (US$0.36) in 2019, as compared to diluted earnings per ADS of RMB7.84 in 2018. Non-GAAP basic/diluted loss per ADS was RMB2.41 (US$0.35) in 2019, as compared to non-GAAP diluted earnings per ADS of RMB8.43 in 2018.
Business Outlook
For the first quarter of 2020, the Company expects its total revenues to be between RMB490 million (US$70 million) and RMB540 million (US$78 million). This amount has reflected the fact that LiveMe's revenues will no longer be included in the Company's revenues. The above outlook is based on the current market conditions and reflects the Company's preliminary estimates, which are all subject to change, particularly in light of the uncertainties related to how COVID-19 develops.
Recent Development
Updates on Google Collaboration
On February 21, 2020, the Company announced that it was informed by Google that the Company's Google Play Store, Google AdMob and Google AdManager accounts were disabled on February 20, 2020.
Pending the restoration of Google collaboration, the Company expects its ability to attract new users and generate revenue from Google may be materially adversely affected from February 2020. In 2019, Cheetah Mobile generated 21.9% of its total revenues from Google, including revenues from the mobile advertising business and revenues from the purchase and consumption of virtual items by users via Google as a channel.
According to Google, the decision was made because some of the Company's apps had not been compliant with Google policies, resulting in certain invalid traffic. Since February 20, 2020, the Company has been in continuous communication with Google to appeal the decision, clarify any misunderstanding, and adopt any requisite remedial measures to restore the disabled accounts. However, the Company was recently notified that Google was unable to reinstate its accounts after a thorough review of its appeal and additional information the Company provided. While the Company will continue to communicate with Google, and the Company cannot guarantee that its appeals will be successful.
Conference Call Information
The Company will hold a conference call on Tuesday, March 24, 2020, at 8:00 a.m. Eastern Time (or 8:00 p.m. Beijing Time) to discuss its financial results. Listeners may access the call by dialing the following numbers:
International: |
+1-412-902-4272 |
United States Toll Free: |
+1-888-346-8982 |
Mainland China Toll Free: |
4001-201-203 |
Hong Kong Toll Free: |
800-905-945 |
Conference ID: |
Cheetah Mobile |
The replay will be accessible March 31, 2020, by dialing the following numbers:
International: |
+1-412-317-0088 |
United States Toll Free: |
+1-877-344-7529 |
Access Code: |
10140026 |
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 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 RMB6.9618 to US$1.00, the exchange rate in effect as of December 31, 2019, 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 leading mobile Internet company with global market coverage. It has attracted hundreds of millions of monthly active users through its mobile utility products such as Clean Master and Cheetah Keyboard, casual games such as Piano Tiles 2, and Bricks n Balls. The Company provides its advertising customers, which include direct advertisers and mobile advertising networks through which advertisers place their advertisements, with direct access to highly targeted mobile users and global promotional channels. The Company also provides value-added services to its mobile application users through the sale of in-app virtual items on selected mobile products and games. Cheetah Mobile is 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:
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. Reconciliations of GAAP and Non-GAAP Results".
Investor Relations Contact
Cheetah Mobile Inc.
Helen Jing Zhu
Tel: +86 10 6292 7779 ext. 1600
Email: helenjingzhu@cmcm.com
ICR Inc.
Xinran Rao
Tel: +1 (646) 417-5395
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, 2018 |
December 31, 2019 |
December 31, 2019 |
|||
RMB |
RMB |
USD |
|||
ASSETS |
|||||
Current assets: |
|||||
Cash and cash equivalents |
2,783,843 |
983,004 |
141,200 |
||
Restricted cash |
6,133 |
2,638 |
379 |
||
Short-term investments |
930,610 |
1,369,118 |
196,661 |
||
Accounts receivable |
655,261 |
469,276 |
67,407 |
||
Prepayments and other current assets |
1,064,714 |
936,109 |
134,464 |
||
Due from related parties |
126,990 |
233,255 |
33,505 |
||
Total current assets |
5,567,551 |
3,993,400 |
573,616 |
||
Non-current assets: |
|||||
Property and equipment, net |
63,919 |
103,397 |
14,852 |
||
Right-of-use assets, net* |
- |
183,563 |
26,367 |
||
Intangible assets, net |
48,421 |
44,476 |
6,389 |
||
Goodwill |
617,837 |
- |
- |
||
Investment in equity investees |
151,533 |
194,473 |
27,934 |
||
Other long term investments |
1,697,510 |
2,322,251 |
333,570 |
||
Due from related parties |
21,139 |
25,533 |
3,668 |
||
Deferred tax assets |
88,896 |
31,951 |
4,589 |
||
Other non-current assets |
35,830 |
112,700 |
16,188 |
||
Total non-current assets |
2,725,085 |
3,018,344 |
433,557 |
||
Total assets |
8,292,636 |
7,011,744 |
1,007,173 |
||
LIABILITIES, MEZZANINE EQUITY AND |
|||||
Current liabilities: |
|||||
Accounts payable |
171,055 |
87,524 |
12,571 |
||
Accrued expenses and other current liabilities |
1,514,642 |
1,446,225 |
207,737 |
||
Due to related parties |
37,298 |
92,210 |
13,245 |
||
Income tax payable |
112,770 |
60,657 |
8,713 |
||
Total current liabilities |
1,835,765 |
1,686,616 |
242,266 |
||
Non-current liabilities: |
|||||
Deferred tax liabilities |
110,291 |
82,847 |
11,900 |
||
Other non-current liabilities* |
64,185 |
247,734 |
35,586 |
||
Total non-current liabilities |
174,476 |
330,581 |
47,486 |
||
Total liabilities |
2,010,241 |
2,017,197 |
289,752 |
||
Mezzanine equity: |
|||||
Redeemable noncontrolling interests |
687,847 |
- |
- |
||
Shareholders' equity: |
|||||
Ordinary shares |
230 |
225 |
32 |
||
Treasury stock |
(221,932) |
- |
- |
||
Additional paid-in capital |
2,742,893 |
2,649,342 |
380,554 |
||
Retained earnings |
2,705,970 |
1,944,938 |
279,373 |
||
Accumulated other comprehensive income |
249,304 |
337,773 |
48,518 |
||
Total Cheetah Mobile shareholders' equity |
5,476,465 |
4,932,278 |
708,477 |
||
Noncontrolling interests |
118,083 |
62,269 |
8,944 |
||
Total equity |
5,594,548 |
4,994,547 |
717,421 |
||
Total liabilities, mezzanine equity and equity |
8,292,636 |
7,011,744 |
1,007,173 |
||
* On January 1, 2019, the company adopted ASC 842, the new lease standard, using the modified retrospective basis and did |
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 Three Months Ended |
|||||||
December 31, 2018 |
September 30, 2019 |
December 31, 2019 |
December 31, 2019 |
||||
RMB |
RMB |
RMB |
USD |
||||
Revenues |
1,381,173 |
919,919 |
612,003 |
87,909 |
|||
Utility products and related services |
783,021 |
352,932 |
298,640 |
42,897 |
|||
Mobile entertainment |
555,597 |
532,234 |
285,058 |
40,946 |
|||
AI and others |
42,555 |
34,753 |
28,305 |
4,066 |
|||
Cost of revenues (a) |
(416,399) |
(365,748) |
(182,271) |
(26,182) |
|||
Gross profit |
964,774 |
554,171 |
429,732 |
61,727 |
|||
Operating income and expenses: |
|||||||
Research and development (a) |
(191,135) |
(225,492) |
(153,530) |
(22,053) |
|||
Selling and marketing (a) |
(580,330) |
(395,875) |
(343,993) |
(49,412) |
|||
General and administrative (a) |
(131,849) |
(189,085) |
(174,899) |
(25,123) |
|||
Impairment of goodwill |
- |
- |
(545,665) |
(78,380) |
|||
Other operating income (expenses) |
13,591 |
(778) |
7,910 |
1,136 |
|||
Total operating income and expenses |
(889,723) |
(811,230) |
(1,210,177) |
(173,832) |
|||
Operating profit (loss) |
75,051 |
(257,059) |
(780,445) |
(112,105) |
|||
Other income (expenses): |
|||||||
Interest income, net |
27,519 |
27,556 |
18,849 |
2,707 |
|||
Foreign exchange gain (loss) , net |
6,096 |
(1,336) |
5,478 |
787 |
|||
Gain (loss) from equity method investments, net |
2,694 |
3,396 |
(322) |
(46) |
|||
Other income (loss), net |
690,440 |
732,852 |
(151,665) |
(21,786) |
|||
Income (Loss) before taxes |
801,800 |
505,409 |
(908,105) |
(130,443) |
|||
Income tax (expenses) benefits |
(57,008) |
(56,819) |
36,927 |
5,304 |
|||
Net income (loss) |
744,792 |
448,590 |
(871,178) |
(125,139) |
|||
Less: net gain (loss) attributable to noncontrolling interests |
11,457 |
(2,946) |
(50,020) |
(7,185) |
|||
Net income (loss) attributable to Cheetah Mobile shareholders |
733,335 |
451,536 |
(821,158) |
(117,954) |
|||
Earnings (Losses) per share |
|||||||
Basic |
0.52 |
0.32 |
(0.60) |
(0.09) |
|||
Diluted |
0.51 |
0.32 |
(0.60) |
(0.09) |
|||
Earnings (Losses) per ADS |
|||||||
Basic |
5.19 |
3.22 |
(5.98) |
(0.86) |
|||
Diluted |
5.09 |
3.21 |
(5.98) |
(0.86) |
|||
Weighted average number of shares outstanding |
|||||||
Basic |
1,393,015,891 |
1,368,904,228 |
1,374,016,957 |
1,374,016,957 |
|||
Diluted |
1,420,765,216 |
1,376,116,022 |
1,374,016,957 |
1,374,016,957 |
|||
Weighted average number of ADSs outstanding |
|||||||
Basic |
139,301,589 |
136,890,423 |
137,401,696 |
137,401,696 |
|||
Diluted |
142,076,522 |
137,611,602 |
137,401,696 |
137,401,696 |
|||
Other comprehensive (loss) income, net of tax of nil |
|||||||
Foreign currency translation adjustments |
(23,031) |
127,208 |
(60,937) |
(8,753) |
|||
Unrealized (loss) gain on available-for-sale securities, net |
(1,203) |
(698) |
4,241 |
609 |
|||
Other comprehensive (loss) income |
(24,234) |
126,510 |
(56,696) |
(8,144) |
|||
Total comprehensive income (loss) |
720,558 |
575,100 |
(927,874) |
(133,283) |
|||
Less: Total comprehensive gain (loss) attributable to |
12,574 |
(2,048) |
(52,056) |
(7,477) |
|||
Total comprehensive income (loss) attributable to Cheetah |
707,984 |
577,148 |
(875,818) |
(125,806) |
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 Three Months Ended |
|||||||
December 31, 2018 |
September 30, 2019 |
December 31, 2019 |
December 31, 2019 |
||||
(a) Share-based compensation expenses |
RMB |
RMB |
RMB |
USD |
|||
Cost of revenues |
160 |
114 |
108 |
16 |
|||
Research and development |
15,169 |
13,686 |
15,995 |
2,298 |
|||
Selling and marketing |
2,665 |
(660) |
1,058 |
152 |
|||
General and administrative |
17,266 |
22,379 |
14,155 |
2,033 |
|||
Total |
35,260 |
35,519 |
31,316 |
4,499 |
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 Three Months Ended December 31, 2019 |
|||||||||
GAAP |
Share-based |
Impairment |
Non-GAAP |
Non-GAAP |
|||||
Result |
Compensation |
of Goodwill |
Result |
Result |
|||||
RMB |
RMB |
RMB |
RMB |
USD |
|||||
Revenues |
612,003 |
- |
- |
612,003 |
87,909 |
||||
Cost of revenues |
(182,271) |
108 |
- |
(182,163) |
(26,166) |
||||
Gross profit |
429,732 |
108 |
- |
429,840 |
61,743 |
||||
Research and development |
(153,530) |
15,995 |
- |
(137,535) |
(19,755) |
||||
Selling and marketing |
(343,993) |
1,058 |
- |
(342,935) |
(49,260) |
||||
General and administrative |
(174,899) |
14,155 |
- |
(160,744) |
(23,090) |
||||
Impairment of goodwill |
(545,665) |
- |
545,665 |
- |
- |
||||
Other operating income |
7,910 |
- |
- |
7,910 |
1,136 |
||||
Total operating income and expenses |
(1,210,177) |
31,208 |
545,665 |
(633,304) |
(90,969) |
||||
Operating loss |
(780,445) |
31,316 |
545,665 |
(203,464) |
(29,226) |
||||
Net loss attributable to Cheetah Mobile shareholders |
(821,158) |
31,316 |
545,665 |
(244,177) |
(35,074) |
||||
Diluted losses per ordinary share (RMB) |
(0.60) |
0.02 |
0.40 |
(0.18) |
|||||
Diluted losses per ADS (RMB) |
(5.98) |
0.23 |
3.97 |
(1.78) |
|||||
Diluted losses per ADS (USD) |
(0.86) |
0.03 |
0.57 |
(0.26) |
|||||
For The Three Months Ended September 30, 2019 |
|||||||||
GAAP |
Share-based |
Non-GAAP |
|||||||
Result |
Compensation |
Result |
|||||||
RMB |
RMB |
RMB |
|||||||
Revenues |
919,919 |
- |
919,919 |
||||||
Cost of revenues |
(365,748) |
114 |
(365,634) |
||||||
Gross profit |
554,171 |
114 |
554,285 |
||||||
Research and development |
(225,492) |
13,686 |
(211,806) |
||||||
Selling and marketing |
(395,875) |
(660) |
(396,535) |
||||||
General and administrative |
(189,085) |
22,379 |
(166,706) |
||||||
Other operating expenses |
(778) |
- |
(778) |
||||||
Total operating income and expenses |
(811,230) |
35,405 |
(775,825) |
||||||
Operating loss |
(257,059) |
35,519 |
(221,540) |
||||||
Net income attributable to Cheetah Mobile shareholders |
451,536 |
35,519 |
487,055 |
||||||
Diluted earnings per ordinary share (RMB) |
0.32 |
0.03 |
0.35 |
||||||
Diluted earnings per ADS (RMB) |
3.21 |
0.26 |
3.47 |
||||||
For The Three Months Ended December 31, 2018 |
|||||||||
GAAP |
Share-based |
Non-GAAP |
|||||||
Result |
Compensation |
Result |
|||||||
RMB |
RMB |
RMB |
|||||||
Revenues |
1,381,173 |
- |
1,381,173 |
||||||
Cost of revenues |
(416,399) |
160 |
(416,239) |
||||||
Gross profit |
964,774 |
160 |
964,934 |
||||||
Research and development |
(191,135) |
15,169 |
(175,966) |
||||||
Selling and marketing |
(580,330) |
2,665 |
(577,665) |
||||||
General and administrative |
(131,849) |
17,266 |
(114,583) |
||||||
Other operating income |
13,591 |
- |
13,591 |
||||||
Total operating income and expenses |
(889,723) |
35,100 |
(854,623) |
||||||
Operating profit |
75,051 |
35,260 |
110,311 |
||||||
Net income attributable to Cheetah Mobile shareholders |
733,335 |
35,260 |
768,595 |
||||||
Diluted earnings per ordinary share (RMB) |
0.51 |
0.02 |
0.53 |
||||||
Diluted earnings per ADS (RMB) |
5.09 |
0.25 |
5.34 |
CHEETAH MOBILE INC. |
|||||||||||
Information about Segment |
|||||||||||
(Unaudited, amounts in thousands of Renminbi ("RMB") and US dollars ("US$"), except for percentage) |
|||||||||||
For The Three Months Ended December 31, 2019 |
|||||||||||
Utility Products |
Mobile Entertainment |
AI and others |
Unallocated* |
Consolidated |
|||||||
RMB |
RMB |
RMB |
RMB |
RMB |
USD |
||||||
Revenue |
298,640 |
285,058 |
28,305 |
- |
612,003 |
87,909 |
|||||
Operating profit (loss) |
28,596 |
(120,310) |
(111,750) |
(576,981) |
(780,445) |
(112,105) |
|||||
Operating margin |
9.6% |
(42.2)% |
(394.8)% |
- |
(127.5)% |
(127.5)% |
|||||
For The Three Months Ended September 30, 2019 |
|||||||||||
Utility Products |
Mobile Entertainment |
AI and others |
Unallocated* |
Consolidated |
|||||||
RMB |
RMB |
RMB |
RMB |
RMB |
|||||||
Revenue |
352,932 |
532,234 |
34,753 |
- |
919,919 |
||||||
Operating profit (loss) |
24,248 |
(142,423) |
(103,365) |
(35,519) |
(257,059) |
||||||
Operating margin |
6.9% |
(26.8)% |
(297.4)% |
- |
(27.9)% |
||||||
For The Three Months Ended December 31, 2018 |
|||||||||||
Utility Products |
Mobile Entertainment |
AI and others |
Unallocated* |
Consolidated |
|||||||
RMB |
RMB |
RMB |
RMB |
RMB |
|||||||
Revenue |
783,021 |
555,597 |
42,555 |
- |
1,381,173 |
||||||
Operating profit (loss) |
224,033 |
(64,780) |
(48,942) |
(35,260) |
75,051 |
||||||
Operating margin |
28.6% |
(11.7)% |
(115.0)% |
- |
5.4% |
||||||
* Unallocated expenses refer to SBC expenses and goodwill impairment 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$")) |
|||||||
For The Three Months Ended |
|||||||
December 31, 2018 |
September 30, 2019 |
December 31, 2019 |
December 31, 2019 |
||||
RMB |
RMB |
RMB |
USD |
||||
Net income (loss) attributable to Cheetah Mobile shareholders |
733,335 |
451,536 |
(821,158) |
(117,954) |
|||
Add: |
|||||||
Income tax expenses (benefits) |
57,008 |
56,819 |
(36,927) |
(5,304) |
|||
Interest income, net |
(27,519) |
(27,556) |
(18,849) |
(2,707) |
|||
Depreciation and amortization |
17,237 |
16,193 |
16,108 |
2,314 |
|||
Net gain (loss) attributable to noncontrolling interests |
11,457 |
(2,946) |
(50,020) |
(7,185) |
|||
Other (income) loss, net |
(699,230) |
(734,912) |
146,509 |
21,045 |
|||
Share-based compensation |
35,260 |
35,519 |
31,316 |
4,499 |
|||
Impairment of goodwill |
- |
- |
545,665 |
78,380 |
|||
Adjusted EBITDA |
127,548 |
(205,347) |
(187,356) |
(26,912) |
CHEETAH MOBILE INC. |
|||||||
Revenues Generated from PC-based and Mobile-based Applications and Services |
|||||||
(Unaudited, amounts in thousands of Renminbi ("RMB") and US dollars ("US$")) |
|||||||
For The Three Months Ended |
|||||||
December 31, 2018 |
September 30, 2019 |
December 31, 2019 |
December 31, 2019 |
||||
RMB |
RMB |
RMB |
USD |
||||
PC |
171,837 |
123,789 |
123,842 |
17,789 |
|||
Mobile |
1,209,336 |
796,130 |
488,161 |
70,120 |
|||
Total |
1,381,173 |
919,919 |
612,003 |
87,909 |
CHEETAH MOBILE INC. |
|||||||
Revenues Generated from Domestic and Overseas Markets |
|||||||
(Unaudited, amounts in thousands of Renminbi ("RMB") and US dollars ("US$")) |
|||||||
For The Three Months Ended |
|||||||
December 31, 2018 |
September 30, 2019 |
December 31, 2019 |
December 31, 2019 |
||||
RMB |
RMB |
RMB |
USD |
||||
Domestic |
533,221 |
299,339 |
282,049 |
40,514 |
|||
Overseas |
847,952 |
620,580 |
329,954 |
47,395 |
|||
Total |
1,381,173 |
919,919 |
612,003 |
87,909 |
CHEETAH MOBILE INC. |
|||||
Condensed Consolidated Statements of Comprehensive Income (Loss) |
|||||
(Unaudited, amounts in thousands of Renminbi ("RMB") and US dollars ("US$"), except for number of shares and per share(or ADS) data) |
|||||
For The Years Ended |
|||||
December 31, 2018 |
December 31, 2019 |
December 31, 2019 |
|||
RMB |
RMB |
USD |
|||
Revenues |
4,981,705 |
3,587,695 |
515,340 |
||
Utility products and related services |
3,119,483 |
1,573,030 |
225,953 |
||
Mobile entertainment |
1,778,867 |
1,871,543 |
268,830 |
||
AI and others |
83,355 |
143,122 |
20,558 |
||
Cost of revenues (a) |
(1,540,633) |
(1,241,932) |
(178,392) |
||
Gross profit |
3,441,072 |
2,345,763 |
336,948 |
||
Operating income and expenses: |
|||||
Research and development (a) |
(668,918) |
(787,329) |
(113,093) |
||
Selling and marketing (a) |
(1,910,044) |
(1,558,315) |
(223,838) |
||
General and administrative (a) |
(430,826) |
(587,457) |
(84,383) |
||
Impairment of goodwill |
- |
(545,665) |
(78,380) |
||
Other operating income |
35,938 |
22,091 |
3,173 |
||
Total operating income and expenses |
(2,973,850) |
(3,456,675) |
(496,521) |
||
Operating profit (loss) |
467,222 |
(1,110,912) |
(159,573) |
||
Other income (expenses): |
|||||
Interest income, net |
87,716 |
110,010 |
15,802 |
||
Foreign exchange gain, net |
13,821 |
49 |
7 |
||
(Loss) Gain from equity method investments, net |
(384) |
19,781 |
2,841 |
||
Other income, net |
701,348 |
615,385 |
88,394 |
||
Income (Loss) before taxes |
1,269,723 |
(365,687) |
(52,529) |
||
Income tax expenses |
(117,000) |
(7,904) |
(1,135) |
||
Net income (loss) |
1,152,723 |
(373,591) |
(53,664) |
||
Less: net loss attributable to noncontrolling interests |
(14,186) |
(59,614) |
(8,563) |
||
Net income (loss) attributable to Cheetah Mobile shareholders |
1,166,909 |
(313,977) |
(45,101) |
||
Earnings (Losses) per share |
|||||
Basic |
0.80 |
(0.25) |
(0.04) |
||
Diluted |
0.78 |
(0.25) |
(0.04) |
||
Earnings (Losses) per ADS |
|||||
Basic |
8.05 |
(2.51) |
(0.36) |
||
Diluted |
7.84 |
(2.51) |
(0.36) |
||
Weighted average number of shares outstanding |
|||||
Basic |
1,403,089,609 |
1,369,041,418 |
1,369,041,418 |
||
Diluted |
1,440,414,849 |
1,369,041,418 |
1,369,041,418 |
||
Weighted average number of ADSs outstanding |
|||||
Basic |
140,308,961 |
136,904,142 |
136,904,142 |
||
Diluted |
144,041,485 |
136,904,142 |
136,904,142 |
||
Other comprehensive income, net of tax of nil |
|||||
Foreign currency translation adjustments |
179,244 |
77,097 |
11,074 |
||
Unrealized gains on available-for-sale securities, net |
- |
10,913 |
1,568 |
||
Other comprehensive income |
179,244 |
88,010 |
12,642 |
||
Total comprehensive income (loss) |
1,331,967 |
(285,581) |
(41,022) |
||
Less: Total comprehensive loss attributable to noncontrolling |
(40) |
(60,072) |
(8,629) |
||
Total comprehensive income (loss) attributable to Cheetah Mobile |
1,332,007 |
(225,508) |
(32,393) |
||
CHEETAH MOBILE INC. |
|||||
For The Years Ended |
|||||
December 31, 2018 |
December 31, 2019 |
December 31, 2019 |
|||
RMB |
RMB |
USD |
|||
(a) Share-based compensation expenses |
|||||
Cost of revenues |
206 |
524 |
75 |
||
Research and development |
14,224 |
59,771 |
8,586 |
||
Selling and marketing |
8,967 |
3,818 |
548 |
||
General and administrative |
61,721 |
63,327 |
9,096 |
||
Total |
85,118 |
127,440 |
18,305 |
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 Year Ended December 31, 2019 |
|||||||||
GAAP |
Share-based |
Impairment |
Non-GAAP |
Non-GAAP |
|||||
Result |
Compensation |
of Goodwill |
Result |
Result |
|||||
RMB |
RMB |
RMB |
RMB |
USD |
|||||
Revenues |
3,587,695 |
- |
- |
3,587,695 |
515,340 |
||||
Cost of revenues |
(1,241,932) |
524 |
- |
(1,241,408) |
(178,317) |
||||
Gross profit |
2,345,763 |
524 |
- |
2,346,287 |
337,023 |
||||
Research and development |
(787,329) |
59,771 |
- |
(727,558) |
(104,507) |
||||
Selling and marketing |
(1,558,315) |
3,818 |
- |
(1,554,497) |
(223,290) |
||||
General and administrative |
(587,457) |
63,327 |
- |
(524,130) |
(75,287) |
||||
Impairment of goodwill |
(545,665) |
- |
545,665 |
- |
- |
||||
Other operating income |
22,091 |
- |
- |
22,091 |
3,173 |
||||
Total operating income and expenses |
(3,456,675) |
126,916 |
545,665 |
(2,784,094) |
(399,911) |
||||
Operating loss |
(1,110,912) |
127,440 |
545,665 |
(437,807) |
(62,887) |
||||
Net (loss) gain attributable to Cheetah Mobile shareholders |
(313,977) |
127,440 |
545,665 |
359,128 |
51,586 |
||||
Diluted (losses) earnings per ordinary share (RMB) |
(0.25) |
0.09 |
0.40 |
0.24 |
|||||
Diluted (losses) earnings per ADS (RMB) |
(2.51) |
0.93 |
3.99 |
2.41 |
|||||
Diluted (losses) earnings per ADS (USD) |
(0.36) |
0.13 |
0.57 |
0.35 |
|||||
For The Year Ended December 31, 2018 |
|||||||||
GAAP |
Share-based |
Non-GAAP |
|||||||
Result |
Compensation |
Result |
|||||||
RMB |
RMB |
RMB |
|||||||
Revenues |
4,981,705 |
- |
4,981,705 |
||||||
Cost of revenues |
(1,540,633) |
206 |
(1,540,427) |
||||||
Gross profit |
3,441,072 |
206 |
3,441,278 |
||||||
Research and development |
(668,918) |
14,224 |
(654,694) |
||||||
Selling and marketing |
(1,910,044) |
8,967 |
(1,901,077) |
||||||
General and administrative |
(430,826) |
61,721 |
(369,105) |
||||||
Other operating income |
35,938 |
- |
35,938 |
||||||
Total operating income and expenses |
(2,973,850) |
84,912 |
(2,888,938) |
||||||
Operating profit |
467,222 |
85,118 |
552,340 |
||||||
Net income attributable to Cheetah Mobile shareholders |
1,166,909 |
85,118 |
1,252,027 |
||||||
Diluted earnings per ordinary share (RMB) |
0.78 |
0.06 |
0.84 |
||||||
Diluted earnings per ADS (RMB) |
7.84 |
0.59 |
8.43 |
CHEETAH MOBILE INC. |
|||||||||||
Information about Segment |
|||||||||||
(Unaudited, amounts in thousands of Renminbi ("RMB") and US dollars ("US$"), except for percentage) |
|||||||||||
For The Year Ended December 31, 2019 |
|||||||||||
Utility Products |
Mobile Entertainment |
AI and others |
Unallocated* |
Consolidated |
|||||||
RMB |
RMB |
RMB |
RMB |
RMB |
USD |
||||||
Revenue |
1,573,030 |
1,871,543 |
143,122 |
- |
3,587,695 |
515,340 |
|||||
Operating profit (loss) |
297,099 |
(375,278) |
(359,627) |
(673,105) |
(1,110,912) |
(159,573) |
|||||
Operating margin |
18.9% |
(20.1)% |
(251.3)% |
(31.0)% |
(31.0)% |
||||||
For The Year Ended December 31, 2018 |
|||||||||||
Utility Products |
Mobile Entertainment |
AI and others |
Unallocated* |
Consolidated |
|||||||
RMB |
RMB |
RMB |
RMB |
RMB |
|||||||
Revenue |
3,119,483 |
1,778,867 |
83,355 |
- |
4,981,705 |
||||||
Operating profit (loss) |
1,034,968 |
(312,515) |
(170,113) |
(85,118) |
467,222 |
||||||
Operating margin |
33.2% |
(17.6)% |
(204.1)% |
9.4% |
|||||||
* Unallocated expenses refer to SBC expenses and goodwill impairment that are not allocated to individual segments. |
CHEETAH MOBILE INC. |
|||||||||
Reconciliation from Net Income (Loss) Attributable to Cheetah Mobile Shareholders to Adjusted EBITDA (Non-GAAP) |
|||||||||
(Unaudited, amounts in thousands of Renminbi ("RMB") and US dollars ("US$")) |
|||||||||
For The Years Ended |
|||||||||
December 31, 2018 |
December 31, 2019 |
December 31, 2019 |
|||||||
RMB |
RMB |
USD |
|||||||
Net income (loss) attributable to Cheetah Mobile shareholders |
1,166,909 |
(313,977) |
(45,101) |
||||||
Add: |
|||||||||
Income tax expense |
117,000 |
7,904 |
1,135 |
||||||
Interest income, net |
(87,716) |
(110,010) |
(15,802) |
||||||
Depreciation and amortization |
80,108 |
65,461 |
9,403 |
||||||
Net loss attributable to noncontrolling interests |
(14,186) |
(59,614) |
(8,563) |
||||||
Other income, net |
(714,785) |
(635,215) |
(91,242) |
||||||
Share-based compensation |
85,118 |
127,440 |
18,305 |
||||||
Impairment of goodwill |
- |
545,665 |
78,380 |
||||||
Adjusted EBITDA |
632,448 |
(372,346) |
(53,485) |
CHEETAH MOBILE INC. |
|||||||||
Revenues Generated from PC-based and Mobile-based Applications and Services |
|||||||||
(Unaudited, amounts in thousands of Renminbi ("RMB") and US dollars ("US$")) |
|||||||||
For The Years Ended |
|||||||||
December 31, 2018 |
December 31, 2019 |
December 31, 2019 |
|||||||
RMB |
RMB |
USD |
|||||||
PC |
580,016 |
510,255 |
73,294 |
||||||
Mobile |
4,401,689 |
3,077,440 |
442,046 |
||||||
Total |
4,981,705 |
3,587,695 |
515,340 |
CHEETAH MOBILE INC. |
||||||||
Revenues Generated from Domestic and Overseas Markets |
||||||||
(Unaudited, amounts in thousands of Renminbi ("RMB") and US dollars ("US$")) |
||||||||
For The Years Ended |
||||||||
December 31, 2018 |
December 31, 2019 |
December 31, 2019 |
||||||
RMB |
RMB |
USD |
||||||
Domestic |
1,971,113 |
1,388,107 |
199,389 |
|||||
Overseas |
3,010,592 |
2,199,588 |
315,951 |
|||||
Total |
4,981,705 |
3,587,695 |
515,340 |
View original content:http://www.prnewswire.com/news-releases/cheetah-mobile-announces-fourth-quarter-2019-and-full-year-2019-unaudited-consolidated-financial-results-301028813.html