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
[1] Free cash flow is defined as net cash generated by operating activities less capital expenditure |
Third Quarter 2017 Key Operating Metrics
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.
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.
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:
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:
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 |
|||||
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 |
8,522 |
1,380 |
2,604 |
391 | |||
Total comprehensive (loss) income attributable to |
(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 |
Mobile |
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 |
Mobile |
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 |
Mobile |
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