UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 6-K

 

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16

UNDER THE SECURITIES EXCHANGE ACT OF 1934

For the month of August 2020

Commission File Number: 001-36427

 

 

CHEETAH MOBILE INC.

 

 

Building No. 8

Hui Tong Times Square

Yaojiayuan South Road

Beijing 100123

People’s Republic of China

(Address of principal executive offices)

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F  ☒            Form 40-F  ☐

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):   ☐

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):   ☐

 

 

 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

CHEETAH MOBILE INC.
By   :     /s/ Thomas Jintao Ren
Name   :   Thomas Jintao Ren
Title   :   Chief Financial Officer

Date: August 18, 2020


Exhibit Index

Exhibit 99.1 — Press Release

EX-99.1

Exhibit 99.1

Cheetah Mobile Announces Second Quarter 2020

Unaudited Consolidated Financial Results

BEIJING, August 18, 2020 — 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 second quarter ended June 30, 2020.

Management Commentary

Mr. Sheng Fu, Cheetah Mobile’s Chairman and Chief Executive Officer, stated, “Our second quarter revenue came in ahead of management’s expectations despite the unfavorable macro environment caused by the outbreak of COVID-19. We have shifted our business focus from overseas markets to the domestic market. As a result, non-GAAP operating losses continued to narrow in the quarter on a sequential basis. Specifically, the second quarter of 2020 was the third straight quarter in which our non-GAAP operating losses reduced since the third quarter of 2019. In addition, our non-GAAP net income attributable to Cheetah Mobile shareholders was RMB243.9 million in the quarter as we disposed of our remaining stake in Bytedance, while our number of AI-related robotics products in shopping malls grew to approximately 7,000 by the end of the second quarter. Looking ahead, we will continue to focus on the domestic market and our AI-related business in shopping malls to build a new growth engine for Cheetah Mobile over the long run.”

Mr. Thomas Ren, Cheetah Mobile’s Chief Financial Officer, commented, “We continued to streamline our operations and optimize our cost and expense structures for our mobile internet business and AI-related business during the second quarter of 2020. As a result, total cost and expenses decreased by 44.3% year over year and 15.2% quarter over quarter in the second quarter. Our cost savings helped us to expand our gross margin and reduce our non-GAAP operating loss in the quarter. In addition, Cheetah Mobile has a very strong balance sheet. Backed by our clear, strategic focus, strict cost saving measures, and strong cash position, we are confident in our ability to improve our financial condition in the coming quarters.”

Second Quarter 2020 Consolidated Financial Results

REVENUES

Total revenues were RMB394.2 million (US$55.8 million) in the second quarter of 2020, representing a decrease of 59.4% year over year. Excluding the impact resulting from the deconsolidation of LiveMe, total revenues decreased by 48.2% year over year in the second quarter of 2020.

 

1 / 13


Revenues from utility products and related services decreased by 53.9% year over year to RMB195.4 million (US$27.7 million) in the second quarter of 2020. The year-over-year 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 second quarter of 2020, approximately 64.6% of the Company’s revenues from its utility products and related services business were generated from advertising while the remaining portion of revenues were generated from other sources, such as anti-virus software sales and office software sales.

Revenues from the Company’s mobile utility product business in overseas markets decreased by 68.4% year over year to RMB41.5 million in second quarter of 2020. This decrease was mainly due to the suspension of the Company’s advertising collaborations with Google since February 2020. On February 21, 2020, the Company announced that the Company’s Google Play Store, Google AdMob, and Google AdManager accounts had been disabled, which adversely affected its ability to attract new users and generate revenue from Google.

Revenues from the Company’s mobile utility product business in the domestic market decreased by 70.7% year over year to RMB54.2 million in the second quarter of 2020 primarily as a result of the headwinds in the domestic online advertising market. During the quarter, a large portion of the Company’s advertising clients located in major cities, such as Beijing, were negatively impacted by the second wave of COVID-19 and thus reduced their online advertising and marketing budgets. As a result, revenues generated by the Company from online marketing services were materially impacted in the period.

PC-related revenues decreased by 7.0% year over year to RMB99.6 million in the second quarter of 2020 as internet traffic in China continued to migrate from PCs to mobile devices.

Revenues from the mobile entertainment business decrease by 64.0% year over year to RMB179.4 million (US$25.4 million) in the second quarter of 2020. Excluding the impact resulting from the deconsolidation of LiveMe, revenues from the mobile games business decreased by 38.0% year over year to RMB179.4 million (US$25.4 million) in the second quarter of 2020. This decrease was primarily attributable to the suspension of the Company’s advertising collaborations with Google since February 2020. In the second quarter of 2020, approximately 54.7% of the Company’s revenues from its mobile games business were generated from advertising while the remaining portion of revenues were generated from in-game purchases.

COST OF REVENUES AND GROSS PROFIT

Cost of revenues decreased by 65.2% year over year to RMB113.7 million (US$16.1 million) in the second quarter of 2020. The decrease was primarily due to the deconsolidation of LiveMe and reduced bandwidth and cloud service costs in overseas markets. Non-GAAP cost of revenues decreased by 65.3% year over year to RMB113.4 million (US$16.1 million) in the second quarter of 2020.

 

2 / 13


Gross profit decreased by 56.4% year over year to RMB280.5 million (US$39.7 million) in the second quarter of 2020. Non-GAAP gross profit decreased by 56.4% year over year to RMB280.8 million (US$39.7 million) in the second quarter of 2020.

Gross margin was 71.2% in the second quarter of 2020, compared to 66.3% in the same period last year. Non-GAAP gross margin was 71.2% in the second quarter of 2020, compared to 66.3% in the same period last year.

OPERATING INCOME/LOSS AND EXPENSES

Total operating expenses decreased by 33.7% year over year to RMB463.4 million (US$65.6 million) in the second quarter of 2020. Total non-GAAP operating expenses decreased by 37.8% year over year to RMB413.5 million (US$58.5 million) in the second quarter of 2020.

 

   

Research and development expenses decreased by 40.8% year over year to RMB125.0 million (US$17.7 million) in the second quarter of 2020. This decrease was primarily attributable to a reduction in the personnel for the Company’s utility products and related services business in overseas markets as the Company chose to shift its focus from overseas markets to the domestic market. This decrease was also due to the deconsolidation of LiveMe. Non-GAAP research and development expenses decreased by 42.8% year over year to RMB113.2 million (US$16.0 million) in the second quarter of 2020.

 

   

Selling and marketing expenses decreased by 46.2% year over year to RMB205.6 million (US$29.1 million) in the second quarter of 2020. This decrease was mainly due to the reduction in promotional activities for the Company’s mobile apps in overseas markets, in particular, mobile games. Non-GAAP selling and marketing expenses decreased by 46.3% year over year to RMB204.8 million (US$29.0 million) in the second quarter of 2020.

 

   

General and administrative expenses increased by 13.8% year over year to RMB133.8 million (US$18.9 million) in the second quarter of 2020. This increase was primarily due to increased stock-based compensation expenses. Non-GAAP general and administrative expenses decreased by 1.6% year over year to RMB96.5 million (US$13.7 million) in the second quarter of 2020.

Operating loss was RMB182.9 million (US$25.9 million) in the second quarter of 2020, compared to an operating loss of RMB55.7 million in the same period last year and an operating loss of RMB148.0 million in the previous quarter. Non-GAAP operating loss was RMB132.7 million (US$18.8 million) in the second quarter of 2020, compared to a non-GAAP operating loss of RMB21.8 million in the same period last year and a non-GAAP operating loss of RMB141.1 million in the previous quarter.

 

3 / 13


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

 

   

Operating profit for utility products and related services was RMB56.5 million in the second quarter of 2020, decreasing from RMB121.1 million in the same period last year due to the 53.9% year-over-year decrease in revenues generated from the Company’s utility products and related services business. Cost and expenses for the Company’s utility products and related services decreased by 54.1% year over year in the second quarter of 2020. These decreases were primarily due to the reduction in overseas markets expenditures as the Company shifted its focus to the domestic market.

 

   

Operating loss for the mobile entertainment business was RMB20.9 million in the second quarter of 2020, decreasing from RMB68.4 million in the same period last year and RMB36.4 million in the previous quarter. The year-over-year reduction in operating loss was mainly attributable to the deconsolidation of LiveMe, while the quarter-over-quarter reduction in operating loss resulted from the Company’s decision to shift its focus from overseas markets to the domestic market.

Share-based compensation expenses were RMB50.2 million (US$7.1 million) in the second quarter of 2020, compared to RMB34.0 million in the same period last year.

OTHER INCOME, NET

Other income, net was RMB453.5 million (US$64.2 million) in the second quarter of 2020, which was primarily due to the disposal of equity ownership in Bytedance Ltd.

NET INCOME/LOSS ATTRIBUTABLE TO CHEETAH MOBILE SHAREHOLDERS

Net income attributable to Cheetah Mobile shareholders was RMB193.7 million (US$27.4 million) in the second quarter of 2020, compared to a net income attributable to Cheetah Mobile shareholders of RMB48.5 million in the same period last year.

Non-GAAP net income attributable to Cheetah Mobile shareholders was RMB243.9 million (US$34.5 million) in the second quarter of 2020, compared to a net income attributable to Cheetah Mobile shareholders of RMB82.5 million in the same period last year.

NET INCOME/LOSS PER ADS

Diluted earnings per ADS was RMB1.38 (US$0.20) in the second quarter of 2020, compared to RMB0.28 in the same period last year. Non-GAAP diluted earnings per ADS was RMB1.74 (US$0.25) in second quarter of 2020, compared to diluted earnings per ADS of RMB0.52 in the same period last year.

 

4 / 13


BALANCE SHEET

As of June 30, 2020, the Company had cash and cash equivalents, restricted cash, and short-term investments of RMB3,202.4 million (US$453.3 million).

SHARES ISSUED AND OUTSTANDING

As of June 30, 2020, the Company had a total of 1,398,070,159 Class A and Class B ordinary shares issued and outstanding. One ADS represents 10 Class A ordinary shares.

Business Outlook

For the third quarter of 2020, the Company expects its total revenues to be between RMB310 million (US$43.9 million) and RMB360 million (US$51.0 million). This amount reflects the fact that LiveMe’s revenues will no longer be included in the Company’s revenues as well as the Company’s current and preliminary expectations, which assume that the COVID-19 situation will not cause any significant disruptions to its operations throughout the remainder of the third quarter.

Recent Development

On July 9, 2020, the Company used cash from its balance sheet to pay a special cash dividend of US$1.44 per ADS to its shareholders. The aggregate amount of the cash dividends was about US$200 million.

Conference Call Information

The Company will hold a conference call on Tuesday, August 18, 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 August 25, 2020 by dialing the following numbers:

International: +1-412-317-0088

United States Toll Free: +1-877-344-7529

Access Code: 10147113

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.

 

5 / 13


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 RMB7.0651 to US$1.00, the exchange rate in effect as of June 30, 2020, 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’s advertising customers include direct advertisers and mobile advertising networks. Through the Company’s advertising products, advertisers can promote their products and services to a wide range of mobile users. 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.

 

6 / 13


Use of Non-GAAP Financial Measures

This release contains the following non-GAAP financial measures:

   

Non-GAAP cost of revenues excludes share-based compensation expenses

 

   

Non-GAAP gross profit excludes share-based compensation expenses

 

   

Non-GAAP gross margin excludes share-based compensation expense

 

   

Total non-GAAP operating expenses exclude share-based compensation expenses and impairment of goodwill

 

   

Non-GAAP research and development expenses exclude share-based compensation expenses

   

Non-GAAP selling and marketing expenses exclude share-based compensation expenses

 

   

Non-GAAP general and administrative expenses exclude share-based compensation expenses

 

   

Non-GAAP operating profit/loss excludes share-based compensation expenses and impairment of goodwill

 

   

Non-GAAP net income/loss attributable to Cheetah Mobile shareholders excludes share-based compensation expenses and impairment of goodwill

 

   

Non-GAAP diluted income/loss per ADS excludes share-based compensation expenses and impairment of goodwill

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.

 

7 / 13


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

 

8 / 13


CHEETAH MOBILE INC.

Condensed Consolidated Balance Sheets

(Unaudited, amounts in thousands of Renminbi (“RMB”) and US dollars (“US$”)

 

     As of  
     December 31, 2019      June 30, 2020      June 30, 2020  
     RMB      RMB      USD  

ASSETS

        

Current assets:

        

Cash and cash equivalents

     983,004        2,414,931        341,811  

Restricted cash

     2,638        1,185        168  

Short-term investments

     1,369,118        786,292        111,292  

Accounts receivable

     469,276        322,122        45,593  

Prepayments and other current assets

     936,109        1,095,753        155,094  

Due from related parties

     233,255        225,942        31,980  
  

 

 

    

 

 

    

 

 

 

Total current assets

     3,993,400        4,846,225        685,938  
  

 

 

    

 

 

    

 

 

 

Non-current assets:

        

Property and equipment, net

     103,397        96,099        13,602  

Right-of-use assets, net

     183,563        158,225        22,395  

Intangible assets, net

     44,476        43,879        6,211  

Investment in equity investees

     194,473        197,317        27,928  

Other long term investments

     2,322,251        1,866,744        264,220  

Due from related parties

     25,533        27,168        3,845  

Deferred tax assets

     31,951        54,514        7,716  

Other non-current assets

     112,700        115,217        16,308  
  

 

 

    

 

 

    

 

 

 

Total non-current assets

     3,018,344        2,559,163        362,225  
  

 

 

    

 

 

    

 

 

 

Total assets

     7,011,744        7,405,388        1,048,163  
  

 

 

    

 

 

    

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

        

Current liabilities:

        

Bank loans

     —          70,795        10,020  

Accounts payable

     87,524        72,506        10,263  

Accrued expenses and other current liabilities

     1,504,728        2,103,133        297,679  

Due to related parties

     92,210        1,027,607        145,448  

Income tax payable

     60,657        31,407        4,445  
  

 

 

    

 

 

    

 

 

 

Total current liabilities

     1,745,119        3,305,448        467,855  
  

 

 

    

 

 

    

 

 

 

Non-current liabilities:

        

Deferred tax liabilities

     82,847        66,767        9,450  

Other non-current liabilities

     189,231        324,210        45,889  
  

 

 

    

 

 

    

 

 

 

Total non-current liabilities

     272,078        390,977        55,339  
  

 

 

    

 

 

    

 

 

 

Total liabilities

     2,017,197        3,696,425        523,194  
  

 

 

    

 

 

    

 

 

 

Shareholders’ equity:

        

Ordinary shares

     225        233        33  

Additional paid-in capital

     2,649,342        2,720,260        385,028  

Retained earnings

     1,944,938        546,962        77,417  

Accumulated other comprehensive income

     337,773        387,120        54,793  
  

 

 

    

 

 

    

 

 

 

Total Cheetah Mobile shareholders’ equity

     4,932,278        3,654,575        517,271  

Noncontrolling interests

     62,269        54,388        7,698  
  

 

 

    

 

 

    

 

 

 

Total equity

     4,994,547        3,708,963        524,969  
  

 

 

    

 

 

    

 

 

 

Total liabilities and equity

     7,011,744        7,405,388        1,048,163  
  

 

 

    

 

 

    

 

 

 

 

9 / 13


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  
     June 30, 2019     March 31, 2020     June 30, 2020     June 30, 2020  
     RMB     RMB     RMB     USD  

Revenues

     970,145       528,088       394,210       55,797  

Utility products and related services

     423,524       210,838       195,361       27,652  

Mobile entertainment

     498,021       285,492       179,398       25,392  

AI and others

     48,600       31,758       19,451       2,753  

Cost of revenues (a)

     (326,982     (147,736     (113,661     (16,088
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     643,163       380,352       280,549       39,709  

Operating income and expenses:

        

Research and development (a)

     (211,369     (142,588     (125,036     (17,698

Selling and marketing (a)

     (381,818     (302,753     (205,562     (29,095

General and administrative (a)

     (117,644     (88,621     (133,840     (18,944

Other operating income, net

     11,957       5,596       998       141  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating income and expenses

     (698,874     (528,366     (463,440     (65,596

Operating loss

     (55,711     (148,014     (182,891     (25,887

Other income (expenses):

        

Interest income, net

     31,988       17,854       8,496       1,203  

Foreign exchange gain (loss), net

     1,280       (12,091     (3,409     (483

Gain (loss) from equity method investments, net

     10,566       (2,463     (5,452     (772

Other income, net

     33,766       42,868       453,549       64,196  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before taxes

     21,889       (101,846     270,293       38,257  

Income tax benefits (expenses)

     24,422       (6,539     (82,198     (11,634
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     46,311       (108,385     188,095       26,623  

Less: net loss attributable to noncontrolling interests

     (2,220     (3,796     (5,626     (796
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Cheetah Mobile shareholders

     48,531       (104,589     193,721       27,419  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (losses) per share

        

Basic

     0.03       (0.08     0.14       0.02  

Diluted

     0.03       (0.08     0.14       0.02  

Earnings (losses) per ADS

        

Basic

     0.28       (0.76     1.41       0.20  

Diluted

     0.28       (0.76     1.38       0.20  

Weighted average number of shares outstanding

        

Basic

     1,367,557,150       1,378,171,071       1,383,251,669       1,383,251,669  

Diluted

     1,388,236,454       1,378,171,071       1,405,836,201       1,405,836,201  

Weighted average number of ADSs outstanding

        

Basic

     136,755,715       137,817,107       138,325,167       138,325,167  

Diluted

     138,823,645       137,817,107       140,583,620       140,583,620  

Other comprehensive income (loss), net of tax of nil

        

Foreign currency translation adjustments

     93,367       59,974       (2,116     (300

Unrealized gain (loss) on available-for-sale securities, net

     3,872       (7,250     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income (loss)

     97,239       52,724       (2,116     (300
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income (loss)

     143,550       (55,661     185,979       26,323  

Less: Total comprehensive loss attributable to noncontrolling interests

     (1,698     (2,735     (5,426     (768
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income (loss) attributable to Cheetah Mobile shareholders

     145,248       (52,925     191,405       27,091  
  

 

 

   

 

 

   

 

 

   

 

 

 

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  
     June 30, 2019      March 31, 2020     June 30, 2020      June 30, 2020  
(a) Share-based compensation expenses    RMB      RMB     RMB      USD  

Cost of revenues

     143        96       230        33  

Research and development

     13,578        6,737       11,826        1,674  

Selling and marketing

     593        (1,222     785        111  

General and administrative

     19,640        1,292       37,359        5,288  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total

     33,954        6,903       50,200        7,106  
  

 

 

    

 

 

   

 

 

    

 

 

 

 

10 / 13


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 June 30, 2020  
     GAAP      Share-based      Non-GAAP      Non-GAAP  
     Result      Compensation      Result      Result  
     RMB      RMB      RMB      USD  

Revenues

     394,210        —          394,210        55,797  

Cost of revenues

     (113,661      230        (113,431      (16,055

Gross profit

     280,549        230        280,779        39,742  

Research and development

     (125,036      11,826        (113,210      (16,024

Selling and marketing

     (205,562      785        (204,777      (28,984

General and administrative

     (133,840      37,359        (96,481      (13,656

Other operating income

     998        —          998        141  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total operating income and expenses

     (463,440      49,970        (413,470      (58,523

Operating loss

     (182,891      50,200        (132,691      (18,781

Net income attributable to Cheetah Mobile shareholders

     193,721        50,200        243,921        34,525  

Diluted earnings per ordinary share (RMB)

     0.14        0.04        0.17     

Diluted earnings per ADS (RMB)

     1.38        0.36        1.74     

Diluted earnings per ADS (USD)

     0.20        0.05        0.25     

 

     For The Three Months Ended March 31, 2020  
     GAAP      Share-based      Non-GAAP  
     Result      Compensation      Result  
     RMB      RMB      RMB  

Revenues

     528,088        —          528,088  

Cost of revenues

     (147,736      96        (147,640
  

 

 

    

 

 

    

 

 

 

Gross profit

     380,352        96        380,448  

Research and development

     (142,588      6,737        (135,851

Selling and marketing

     (302,753      (1,222      (303,975

General and administrative

     (88,621      1,292        (87,329

Other operating income

     5,596        —          5,596  
  

 

 

    

 

 

    

 

 

 

Total operating income and expenses

     (528,366      6,807        (521,559

Operating loss

     (148,014      6,903        (141,111

Net loss attributable to Cheetah Mobile shareholders

     (104,589      6,903        (97,686

Diluted losses per ordinary share (RMB)

     (0.08      0.01        (0.07

Diluted losses per ADS (RMB)

     (0.76      0.05        (0.71

 

     For The Three Months Ended June 30, 2019  
     GAAP      Share-based      Non-GAAP  
     Result      Compensation      Result  
     RMB      RMB      RMB  

Revenues

     970,145        —          970,145  

Cost of revenues

     (326,982      143        (326,839
  

 

 

    

 

 

    

 

 

 

Gross profit

     643,163        143        643,306  

Research and development

     (211,369      13,578        (197,791

Selling and marketing

     (381,818      593        (381,225

General and administrative

     (117,644      19,640        (98,004

Other operating income

     11,957        —          11,957  
  

 

 

    

 

 

    

 

 

 

Total operating income and expenses

     (698,874      33,811        (665,063

Operating loss

     (55,711      33,954        (21,757

Net income attributable to Cheetah Mobile shareholders

     48,531        33,954        82,485  

Diluted earnings per ordinary share (RMB)

     0.03        0.02        0.05  

Diluted earnings per ADS (RMB)

     0.28        0.24        0.52  

 

11 / 13


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 June 30, 2020  
     Utility Products
and
Related
Services
    Mobile
Entertainment
    AI and
others
    Unallocated*     Consolidated  
     RMB     RMB     RMB     RMB     RMB     USD  

Revenue

     195,361       179,398       19,451       —         394,210       55,797  

Operating profit (loss)

     56,460       (20,851     (168,300     (50,200     (182,891     (25,887

Operating margin

     28.9     (11.6 )%      (865.3 )%      —         (46.4 )%      (46.4 )% 

 

     For The Three Months Ended March 31, 2020  
     Utility Products
and
Related
Services
    Mobile
Entertainment
    AI and
others
    Unallocated*     Consolidated  
     RMB     RMB     RMB     RMB     RMB  

Revenue

     210,838       285,492       31,758       —         528,088  

Operating profit (loss)

     44,169       (36,359     (148,921     (6,903     (148,014

Operating margin

     20.9     (12.7 )%      (468.9 )%      —         (28.0 )% 

 

     For The Three Months Ended June 30, 2019  
     Utility Products
and
Related
Services
    Mobile
Entertainment
    AI and
others
    Unallocated*     Consolidated  
     RMB     RMB     RMB     RMB     RMB  

Revenue

     423,524       498,021       48,600       —         970,145  

Operating profit (loss)

     121,079       (68,398     (74,438     (33,954     (55,711

Operating margin

     28.6     (13.7 )%      (153.2 )%      —         (5.7 )% 

 

*

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  
     June 30, 2019      March 31, 2020      June 30, 2020      June 30, 2020  
     RMB      RMB      RMB      USD  

Net income (loss) attributable to Cheetah Mobile shareholders

     48,531        (104,589      193,721        27,419  

Add:

           

Income tax (benefits) expenses

     (24,422      6,539        82,198        11,634  

Interest income, net

     (31,988      (17,854      (8,496      (1,203

Depreciation and amortization

     16,809        18,548        18,528        2,622  

Net loss attributable to noncontrolling interests

     (2,220      (3,796      (5,626      (796

Other income, net

     (45,612      (28,314      (444,688      (62,941

Share-based compensation

     33,954        6,903        50,200        7,106  
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA

     (4,948      (122,563      (114,163      (16,159
  

 

 

    

 

 

    

 

 

    

 

 

 

 

12 / 13


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  
     June 30, 2019      March 31, 2020      June 30, 2020      June 30, 2020  
     RMB      RMB      RMB      USD  

PC

     142,346        117,502        118,343        16,750  

Mobile

     827,799        410,586        275,867        39,047  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     970,145        528,088        394,210        55,797  
  

 

 

    

 

 

    

 

 

    

 

 

 

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  
     June 30, 2019      March 31, 2020      June 30, 2020      June 30, 2020  
     RMB      RMB      RMB      USD  

Domestic

     382,396        234,335        163,589        23,155  

Overseas

     587,749        293,753        230,621        32,642  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     970,145        528,088        394,210        55,797  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

13 / 13