Cheetah Mobile Announces Third Quarter 2017 Unaudited Consolidated Financial Results

Nov 21, 2017

BEIJING, Nov. 21, 2017 /PRNewswire/ -- Cheetah Mobile Inc. (NYSE: CMCM) ("Cheetah Mobile" or the "Company"), a leading mobile internet company with strong global vision, today announced its unaudited consolidated financial results for the third quarter ended September 30, 2017.

Third Quarter 2017 Financial Highlights

  • Total revenues increased by 5.9% year over year to RMB1,194.7 million (US$179.6 million), mostly driven by the Company's growth in mobile revenues, which increased by 16.9% year over year and achieved a record high during the third quarter of 2017.
  • Operating profit increased to RMB132.3 million (US$19.9 million) from an operating loss of RMB33.8 million in the same period last year. Non-GAAP operating profit increased by 303.4% year over year to RMB153.7 million (US$23.1 million).
  • Net income attributable to Cheetah Mobile shareholders increased to RMB139.7 million (US$21.0 million) from RMB0.4 million in the same period last year. Non-GAAP net income attributable to Cheetah Mobile shareholders increased by 122.5% year over year to RMB161.1 million (US$24.2 million) in the third quarter of 2017.
  • The Company generated RMB197.8 million (US$29.7 million) of net cash from operating activities and RMB192.3 million (US$28.9 million) of free cash flow1 in the third quarter of 2017.

[1] Free cash flow is defined as net cash generated by operating activities less capital expenditure

Third Quarter 2017 Key Operating Metrics

  • The average number of global mobile monthly active users ("Mobile MAUs") was 589.0 million in the third quarter of 2017. The number of Mobile MAUs from markets outside of China, or overseas markets, accounted for 75.4% of the total number of Mobile MAUs in the third quarter of 2017.

Mr. Sheng Fu, Cheetah Mobile's Chief Executive Officer, stated, "Our overall business remained robust both financially and operationally in the third quarter of 2017. Notably, the performance of our mobile game business outperformed our expectations with both revenues and profits continuing to grow at a healthy pace in this quarter. In addition, we further enhanced our lead in artificial intelligence ("A.I.") technologies by acquiring approximately 30% equity interest in Beijing OrionStar, an A.I. technology company. A.I. technologies allow us to better serve our massive global user base by creating more product and service offerings and delivering more personalized experiences."

Mr. Vincent Jiang, Cheetah Mobile's Chief Financial Officer, commented, "I am pleased to announce that both operating profit and net profit continued to grow, with net profit achieving a record high in the third quarter of 2017. During the third quarter, we continued to optimize costs and expenses for our utility products and related services. Meanwhile, we gradually disposed of some of our non-strategic assets. These initiatives further improved our cash generation capability and allowed us to reallocate the Company's resources to execute our A.I. strategy, which we believe will help unlock the long-term value of our nearly 600 million global mobile MAUs."

Third Quarter 2017 Consolidated Financial Results

REVENUES

Total revenues increased by 5.9% year over year to RMB1,194.7 million (US$179.6 million) in the third quarter of 2017. 

  • Revenues from utility products and related services, which include mobile utility applications, internet browsers and PC security software, decreased by 14.6% year over year to RMB824.8 million (US$124.0 million) in the third quarter of 2017. The year-over-year decrease was primarily due to a decrease in PC revenues as internet traffic in China continued to migrate from PC to mobile devices. To a lesser extent, the year-over-year decrease was also due to a decline in revenues from mobile utility products and related services in the overseas markets, as certain ad formats have been discontinued by one of our overseas third-party advertising partners.    
  • Revenues from the mobile entertainment business, which includes Live.me, News Republic, and mobile games, increased by 123.9% year over year to RMB362.4 million (US$54.5 million). The year-over-year increase was primarily driven by a rapid growth in Live.me's broadcasting revenues and the Company's enriched mobile game portfolio as a result of the introduction of several new mobile games earlier this year.

By platform, revenues generated from the mobile business increased by 16.9% year over year to RMB1,050.3 million (US$157.9 million) in the third quarter of 2017, primarily driven by the rapid growth of the Company's Live.me business in the overseas markets and the increase in its mobile game revenues, particularly in the overseas markets.

By region, revenues generated from the overseas markets increased by 11.2% year over year to RMB800.5 million (US$120.3 million) in the third quarter of 2017.   

COST OF REVENUES AND GROSS PROFIT

Cost of revenues decreased by 1.0% year over year to RMB399.7 million (US$60.1 million) in the third quarter of 2017. The year-over-year decrease was primarily driven by a decrease in bandwidth costs and internet data center costs as the Company continued to optimize its product offerings and improve its operating efficiency. Non-GAAP cost of revenues decreased by 1.0% year over year to RMB399.7 million (US$60.1 million) in the third quarter of 2017.

Gross profit increased by 9.7% year over year to RMB795.0 million (US$119.5 million) in the third quarter of 2017. Non-GAAP gross profit increased by 9.7% year over year to RMB795.0 million (US$119.5 million) in the third quarter of 2017.

OPERATING INCOME AND EXPENSES

Total operating expenses decreased by 12.6% year over year to RMB662.7 million (US$99.6 million) in the third quarter of 2017. Total non-GAAP operating expenses decreased by 6.6% year over year to RMB641.2 million (US$96.4 million) in the third quarter of 2017.

  • Research and development (R&D) expenses decreased by 25.9% year over year to RMB174.6 million (US$26.3 million) in the third quarter of 2017, primarily due to lower share-based compensation expenses for the Company's utility products and services business and reduced R&D head count for the Company's News Republic business. Non-GAAP R&D expenses, which exclude share-based compensation expenses, decreased by 13.9% year over year to RMB171.8 million (US$25.8 million) in the third quarter of 2017.
  • Selling and marketing expenses increased by 4.5% year over year to RMB409.0 million (US$61.5 million) in the third quarter of 2017, primarily due to increased promotional activities for the Company's mobile game business. Non-GAAP selling and marketing expenses, which exclude share-based compensation expenses, increased by 6.6% year over year to RMB410.7 million (US$61.7 million) in the third quarter of 2017.
  • General and administrative expenses decreased by 37.1% year over year to RMB88.7 million (US$13.3 million) in the third quarter of 2017. The year-over-year decrease was primarily attributable to a decrease in allowance for doubtful accounts, lower administrative expenses, and lower share-based compensation expenses. Non-GAAP general and administrative expenses, which exclude share-based compensation expenses, decreased by 38.7% year over year to RMB68.4 million (US$10.3 million) in the third quarter of 2017.

Operating profit increased to RMB132.3 million (US$19.9 million) in the third quarter of 2017 from an operating loss of RMB33.8 million in the same period last year. Non-GAAP operating profit increased by 303.4% year over year to RMB153.7 million (US$23.1 million) in the third quarter of 2017. 

The Company has reported its operating profit along the following segments since the second quarter of 2017:

  • Operating profit for utility products and related services increased by 14.4% year over year to RMB260.5 million (US$39.2 million) in the third quarter of 2017, mainly due to the optimization of cost and expense structure of utility products and services. 
  • Operating loss for the mobile entertainment business was RMB105.0 million (US$15.8 million) in the third quarter of 2017, mainly due to the Company's increased investments in its content-driven products. The Company's mobile entertainment business had operating losses of RMB189.6 million in the same period last year. The reduced loss was mainly driven by year-over-year increases in revenues generated from the Company's Live.me and mobile game businesses.

Share-based compensation expenses decreased by 70.3% year over year to RMB21.4 million (US$3.2 million) in the third quarter of 2017. The decrease resulted from a combination of several factors. The Company employed an accelerated method to recognize share-based compensation expenses. As a significant number of share-based awards were granted by the Company around its IPO in 2014 and most of these awards approached the end of their vesting periods in 2017, there was a year-over-year decrease of the Company's share-based compensation expenses in the third quarter of 2017.  In addition, fewer share-based awards were granted in 2017 than in previous years, and more unvested awarded shares were forfeited in 2017 to date.

IMPAIRMENT OF INVESTMENTS

Impairment of investments were RMB65.5 million (US$9.8 million) in the third quarter of 2017, primarily due to a one-time non-cash write-down of an investment asset, which the Company considered other-than-temporary, to its fair value. This write-down was the result of lower-than-expected performance and financial position of the investment asset.

OTHER INCOME, NET

Other income, net, was RMB82.6 million (US$12.4 million) in the third quarter of 2017, primarily consisting of gains from disposals of certain investment assets in the third quarter of 2017.

NET INCOME ATTRIBUTABLE TO CHEETAH MOBILE SHAREHOLDERS

Net income attributable to Cheetah Mobile shareholders increased to RMB139.7 million (US$21.0 million) in the third quarter of 2017 from RMB0.4 million in the same period last year. Non-GAAP net income attributable to Cheetah Mobile shareholders increased by 122.5% year over year to RMB161.1 million (US$24.2 million) in the third quarter of 2017.

NET INCOME PER ADS

Diluted income per ADS increased to RMB0.95 (US$0.14) in the third quarter of 2017 from RMB0.00 in the same period last year. Non-GAAP diluted income per ADS increased by 115.7% year over year to RMB1.10 (US$0.17) in the third quarter of 2017.

ADJUSTED EBITDA

Adjusted EBITDA (Non-GAAP) increased by 133.4% year over year to RMB186.9 million (US$28.1 million) in the third quarter of 2017.

CASH AND CASH EQUIVALENTS, RESTRICTED CASH AND SHORT-TERM INVESTMENTS BALANCE

As of September 30, 2017, the Company had cash and cash equivalents, restricted cash and short-term investments of RMB2,357.9 million (US$354.4 million). 

CASH FLOW FROM OPERATING ACTIVITIES AND FREE CASH FLOW

In the third quarter of 2017, the Company generated RMB197.8 million (US$29.7 million) of net cash from operating activities and RMB192.3 million (US$28.9 million) of free cash flow.

SHARES ISSUED AND OUTSTANDING

As of September 30, 2017, the Company had a total of 1,441,330,950 Class A and Class B ordinary shares issued and outstanding. One ADS represents 10 Class A ordinary shares.

Recent Developments

Departure of the Company's Chief Technology Officer  

Cheetah Mobile today announced that Mr. Charles Fan will resign as Chief Technology Officer of the Company for personal reasons, effective November 30, 2017.

Federal Securities Class Action

Cheetah Mobile announced that a federal securities class action was filed against the Company on November 8, 2017, with allegations based on a short report issued on October 26, 2017. The Company believes the allegations in the short report and the claims in the class action are without merit and intends to defend itself vigorously.

Business Outlook

For the fourth quarter of 2017, the Company expects its total revenues to be between RMB1,250 million (US$188 million) and RMB1,310 million (US$197 million). This estimate represents management's preliminary view as of the date of this release, which is subject to change.

Conference Call Information

The Company will hold a conference call on Tuesday, November 21, 2017 at 8:00 a.m. Eastern Time or 9:00 p.m. Beijing Time to discuss the 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

China Toll Free:

4001-201203

Hong Kong Toll Free:

800-905945

Conference ID:

 Cheetah Mobile

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 RMB6.6533 to US$1.00, the exchange rate in effect as of September 30, 2017, 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 strong global vision. It has attracted hundreds of millions of monthly actively users through its mobile utilities products such as Clean Master and Cheetah Keyboard, casual games such as Piano Tiles 2, and its live streaming product Live.me. 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. 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

To supplement Cheetah Mobile's consolidated financial information presented in accordance with U.S. GAAP, Cheetah Mobile uses the following non-GAAP financial measures:

  • Non-GAAP cost of revenues reflects cost of revenues excluding the portion of share-based compensation expenses allocated to cost of revenues.
  • Non-GAAP gross profit reflects gross profit excluding the portion of share-based compensation expenses allocated to gross profit.
  • Non-GAAP operating income and expenses reflect operating income and expenses excluding the portion of share-based compensation expenses allocated to operating expenses.
  • Non-GAAP operating profit reflects operating profit excluding share-based compensation expenses.
  • Non-GAAP net income attributable to Cheetah Mobile shareholders is net income attributable to Cheetah Mobile shareholders excluding share-based compensation expenses.
  • Non-GAAP diluted earnings per ADS is non-GAAP net income attributable to Cheetah Mobile shareholders excluding net income attributable to redeemable noncontrolling interests, divided by weighted average number of diluted ADSs.
  • Adjusted EBITDA is earnings before interest, taxes, depreciation, amortization, other non-operating income and share-based compensation expenses.
  • Free cash flow is net cash generated by operating activities less capital expenditure.

The Company believes that separate analysis and exclusion of share-based compensation expenses and the use of Adjusted EBITDA add clarity to the constituent parts of its performance from the cash perspective.  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" and "Cheetah Mobile Inc. Reconciliation of Net Income Attributable to Cheetah Mobile Shareholders to Adjusted EBITDA (Non-GAAP)" at the end of this release.

Investor Relations Contact

Cheetah Mobile Inc.
Helen Jing Zhu
Tel: +86 10 6292 7779 ext. 1600
Email: helenjingzhu@cmcm.com

ICR, Inc.
Xueli Song
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


31-Dec-16


30-Sep-17


30-Sep-17


 RMB 


RMB


USD

ASSETS






Current assets:






Cash and cash equivalents

1,411,000


1,652,868


248,428

Restricted cash

167,751


74,862


11,252

Short-term investments

361,499


630,185


94,718

Accounts receivable

600,885


539,386


81,070

Prepayments and other current assets

571,306


576,795


86,693

Due from related parities

44,278


41,345


6,214

Deferred tax assets

15,527


-


-

Total current assets

3,172,246


3,515,441


528,375







Non-current assets:






Property and equipment, net

117,439


95,021


14,282

Intangible assets, net 

227,251


157,335


23,648

Goodwill

943,922


922,988


138,726

Investment in equity investees

100,063


108,538


16,313

Other long term investments

877,094


1,017,140


152,878

Due from related parities

-


3,139


472

Deferred tax assets

74,809


115,545


17,367

Other non-current assets

28,310


29,468


4,429

Total non-current assets

2,368,888


2,449,174


368,115







Total assets

5,541,134


5,964,615


896,490







LIABILITIES, MEZZANINE EQUITY AND
SHAREHOLDERS' EQUITY












Current liabilities: 






Bank loans

379,544


377,865


56,794

Accounts payable

194,882


167,209


25,132

Accrued expenses and other current liabilities

1,359,758


1,183,269


177,847

Deferred revenue

48,661


42,699


6,418

Due to related parties

71,167


91,435


13,743

Income tax payable

12,209


37,433


5,626

Total current liabilities

2,066,221


1,899,910


285,560







Non-current liabilities: 






Bank loans

118,797


84,167


12,650

Deferred revenue

6,001


5,441


818

Deferred tax liabilities

112,438


108,694


16,337

Other non-current liabilities

36,499


31,525


4,738

Total non-current liabilities

273,735


229,827


34,543







Total liabilities

2,339,956


2,129,737


320,103







Mezzanine equity:






Redeemable noncontrolling interests

-


313,449


47,112







Shareholders' equity:






Ordinary shares

230


233


35

Treasury stock

(178,991)


(178,991)


(26,903)

Additional paid-in capital

2,725,675


2,814,201


422,977

Retained earnings

237,293


537,924


80,851

Accumulated other comprehensive income

228,145


135,210


20,323

Total Cheetah Mobile shareholders' equity

3,012,352


3,308,577


497,283

Noncontrolling interests

188,826


212,852


31,992







Total equity

3,201,178


3,521,429


529,275







Total liabilities, mezzanine equity and equity

5,541,134


5,964,615


896,490

 

CHEETAH MOBILE INC.

Condensed Consolidated Statements of Comprehensive (Loss) Income 

(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


30-Sep-16


30-Jun-17


30-Sep-17


30-Sep-17


RMB


RMB


RMB


USD

Revenues

1,128,326


1,201,561


1,194,687


179,564

Utility products and related services 

966,306


820,342


824,764


123,964

Mobile entertainment

161,897


371,034


362,448


54,476

Others

123


10,185


7,475


1,124









Cost of revenues (a)

(403,900)


(461,089)


(399,664)


(60,070)

Gross profit

724,426


740,472


795,023


119,494









Operating income and expenses: 








Research and development (a)  

(235,541)


(166,983)


(174,646)


(26,250)

Selling and marketing (a) 

(391,496)


(413,116)


(409,045)


(61,480)

General and administrative (a) 

(141,168)


(99,996)


(88,737)


(13,337)

Impairment of goodwill and intangible assets

-


(172)


-


-

Other operating income

9,938


6,022


9,739


1,464

Total operating income and  expenses

(758,267)


(674,245)


(662,689)


(99,603)









Operating (loss) profit

(33,841)


66,227


132,334


19,891

Other income (expense):








Interest income, net

727


3,380


7,380


1,109

Changes in fair value of redemption right and put options granted

251


82


(198)


(30)

Settlement and changes in fair value of contingent consideration

981


(8,224)


-


-

Foreign exchange gain (loss), net

1,672


(6,627)


(3,867)


(581)

Impairment of investments

-


-


(65,461)


(9,839)

Losses from equity method investments, net

(451)


(477)


(582)


(87)

Other income, net

30,949


23,659


82,568


12,410









Income before taxes

288


78,020


152,174


22,873

Income tax benefits (expenses) 

7,873


(4,664)


(7,767)


(1,167)

Net income

8,161


73,356


144,407


21,706

Less: net income attributable to noncontrolling interests 

7,716


3,157


4,727


710

Net income attributable to Cheetah Mobile shareholders

445


70,199


139,680


20,996









Earnings per share








Basic 

0.00


0.05


0.10


0.02

Diluted 

0.00


0.05


0.09


0.01









Earnings per ADS








Basic 

0.00


0.48


0.97


0.15

Diluted 

0.00


0.47


0.95


0.14









Weighted average number of shares outstanding








Basic 

1,381,491,089


1,392,558,263


1,396,601,023


1,396,601,023

Diluted 

1,417,898,001


1,430,957,071


1,429,237,411


1,429,237,411

Weighted average number of ADSs outstanding








Basic 

138,149,109


139,255,826


139,660,102


139,660,102

Diluted 

141,789,800


143,095,707


142,923,741


142,923,741









Other comprehensive loss, net of tax of nil








Foreign currency translation adjustments

12,347


(38,948)


(48,572)


(7,300)

Reclassification adjustments for gains included in net income

(21,666)


-


-


-

Other comprehensive loss 

(9,319)


(38,948)


(48,572)


(7,300)

Total comprehensive (loss) income

(1,158)


34,408


95,835


14,406

Less: Total comprehensive income attributable to
noncontrolling interests

8,522


1,380


2,604


391

Total comprehensive (loss) income attributable to
Cheetah Mobile shareholders

(9,680)


33,028


93,231


14,015









(a) Share-based compensation expenses








Cost of revenues

187


872


(63)


(9)

Research and development

35,956


3,802


2,847


428

Selling and marketing

6,352


4,956


(1,680)


(253)

General and administrative

29,449


14,552


20,288


3,049

Total

71,944


24,182


21,392


3,215

 

CHEETAH MOBILE INC.

Information about Segment 

(Unaudited, in'000, except for percentage)



For The Three Months Ended September 30, 2017



Utility Products
and
Related Services


Mobile
Entertainment


Others 


Unallocated*


Consolidated



RMB


RMB


RMB


RMB


RMB

USD


Revenue

824,764


362,448


7,475


-


1,194,687

179,564


Operating profit (loss)

260,490


(104,957)


(1,807)


(21,392)


132,334

19,891


Operating margin

31.6%


(29.0)%


(24.2)%




11.1%

11.1%

















For The Three Months Ended June 30, 2017



Utility Products
and
Related Services


Mobile
Entertainment


Others 


Unallocated*


Consolidated




RMB


RMB


RMB


RMB


RMB



Revenue

820,342


371,034


10,185


-


1,201,561



Operating profit (loss)

212,849


(122,069)


(371)


(24,182)


66,227



Operating margin

25.9%


(32.9)%


(3.6)%




5.5%




























For The Three Months Ended September 30, 2016



Utility Products
and
Related Services


Mobile
Entertainment


Others 


Unallocated*


Consolidated




RMB


RMB


RMB


RMB


RMB



Revenue

966,306


161,897


123


-


1,128,326



Operating profit (loss)

227,658


(189,576)


21


(71,944)


(33,841)



Operating margin

23.6%


(117.1)%


17.1%




(3.0)%















* Unallocated expenses refer to SBC expenses that are not allocated to individual segments.





 

CHEETAH MOBILE INC.

Reconciliation of GAAP and Non-GAAP Results

(Unaudited, in'000, except for per share data and percentage)



For The Three Months Ended September 30, 2017




GAAP


% of Net


Share-based 


% of Net


Non-GAAP


% of Net


Non-GAAP


Result


Revenues


Compensation


Revenues


Result


Revenues


Result ($)

Revenues

1,194,687








1,194,687




179,564

Cost of revenues

(399,664)


33.5%


(63)


0.0%


(399,727)


33.5%


(60,081)

Gross profit

795,023


66.5%


(63)


0.0%


794,960


66.5%


119,483















Research and development 

(174,646)


14.6%


2,847


0.2%


(171,799)


14.4%


(25,822)

Selling and marketing 

(409,045)


34.2%


(1,680)


0.1%


(410,725)


34.4%


(61,733)

General and administrative 

(88,737)


7.4%


20,288


1.7%


(68,449)


5.7%


(10,288)

Other operating income

9,739


0.8%


-


0.0%


9,739


0.8%


1,464

Total operating income and expenses

(662,689)


55.5%


21,455


1.8%


(641,234)


53.7%


(96,379)















Operating profit 

132,334


11.1%


21,392


1.8%


153,726


12.9%


23,104

Net income attributable to Cheetah Mobile shareholders

139,680


11.7%


21,392


1.8%


161,072


13.5%


24,209















Diluted earnings per ordinary share (RMB)

0.09




0.02




0.11





Diluted earnings per ADS (RMB)

0.95




0.15




1.10





Diluted earnings per ADS (USD)

0.14




0.03




0.17


































For The Three Months Ended June 30, 2017




GAAP


% of Net


Share-based 


% of Net


Non-GAAP


% of Net




Result


Revenues


Compensation


Revenues


Result


Revenues



Revenues

1,201,561








1,201,561





Cost of revenues

(461,089)


38.4%


872


0.1%


(460,217)


38.3%



Gross profit

740,472


61.6%


872


0.1%


741,344


61.7%

















Research and development 

(166,983)


13.9%


3,802


0.3%


(163,181)


13.6%



Selling and marketing 

(413,116)


34.4%


4,956


0.4%


(408,160)


34.0%



General and administrative 

(99,996)


8.3%


14,552


1.2%


(85,444)


7.1%



Impairment of goodwill and intangible assets

(172)


0.0%


-


0.0%


(172)


0.0%



Other operating income

6,022


0.5%


-


0.0%


6,022


0.5%



Total operating income and expenses

(674,245)


56.1%


23,310


1.9%


(650,935)


54.2%

















Operating profit

66,227


5.5%


24,182


2.0%


90,409


7.5%



Net income attributable to Cheetah Mobile shareholders

70,199


5.8%


24,182


2.0%


94,381


7.9%

















Diluted earnings per ordinary share (RMB)

0.05




0.01




0.06





Diluted earnings per ADS (RMB)

0.47




0.17




0.64
















































For The Three Months Ended September 30, 2016




GAAP


% of Net


Share-based 


% of Net


Non-GAAP


% of Net




Result


Revenues


Compensation


Revenues


Result


Revenues



Revenues

1,128,326








1,128,326





Cost of revenues

(403,900)


35.8%


187


0.0%


(403,713)


35.8%



Gross profit

724,426


64.2%


187


0.0%


724,613


64.2%

















Research and development 

(235,541)


20.9%


35,956


3.2%


(199,585)


17.7%



Selling and marketing 

(391,496)


34.7%


6,352


0.6%


(385,144)


34.1%



General and administrative 

(141,168)


12.5%


29,449


2.6%


(111,719)


9.9%



Other operating income

9,938


0.9%


-


0.0%


9,938


0.9%



Total operating income and expenses

(758,267)


67.2%


71,757


6.4%


(686,510)


60.8%

















Operating (loss) profit

(33,841)


3.0%


71,944


6.4%


38,103


3.4%



Net income attributable to Cheetah Mobile Shareholders

445


0.0%


71,944


6.4%


72,389


6.4%

















Diluted earnings per ordinary share (RMB)

0.00




0.05




0.05





Diluted earnings per ADS (RMB)

0.00




0.51




0.51





 

CHEETAH MOBILE INC.

Reconciliation from Net Income Attributable to Cheetah Mobile Shareholders to Adjusted EBITDA (Non-GAAP)

(Unaudited, in '000)


For The Three Months Ended


30-Sep-16

30-Jun-17

30-Sep-17

30-Sep-17


RMB

RMB

RMB

USD

Net income attributable to Cheetah Mobile shareholders

445

70,199

139,680

20,996

Add:





Income tax (benefits) expenses

(7,873)

4,664

7,767

1,167

Interest income, net

(727)

(3,380)

(7,380)

(1,109)

Depreciation and amortization

41,959

36,166

33,162

4,984

Net income attributable to noncontrolling interests 

7,716

3,157

4,727

710

Other non-operating income, net

(33,402)

(8,413)

(12,460)

(1,873)

Share-based compensation 

71,944

24,182

21,392

3,215

Adjusted EBITDA

80,062

126,575

186,888

28,090

 

CHEETAH MOBILE INC.

Revenues Generated from PC-based and Mobile-based Applications and Services

(Unaudited, in '000)






For The Three Months Ended


30-Sep-16

30-Jun-17

30-Sep-17

30-Sep-17


RMB

RMB

RMB

USD

PC

230,125

162,771

144,377

21,700

Mobile

898,201

1,038,790

1,050,310

157,864

Total

1,128,326

1,201,561

1,194,687

179,564

 

CHEETAH MOBILE INC.

Revenues Generated from Domestic and Overseas Markets

(Unaudited, in '000)


For The Three Months Ended


30-Sep-16

30-Jun-17

30-Sep-17

30-Sep-17


RMB

RMB

RMB

USD

Domestic

408,440

358,655

394,236

59,254

Overseas

719,886

842,906

800,451

120,310

Total

1,128,326

1,201,561

1,194,687

179,564

SOURCE Cheetah Mobile


print email rss