Cheetah Mobile Announces First Quarter 2015 Unaudited Financial Results

Mobile monthly active users increased by 48 million QoQ to 443.6 million in March 2015

Mobile revenues accounted for 55% of total revenues, an increase of 65.4% QoQ

Overseas revenues accounted for 70% of mobile revenues and 38% of total revenues, up 84.2% QoQ

Cheetah Mobile achieves landmark milestone for mobile and global transformation with mobile revenues accounting for a majority of total revenues for the first time in the Company's history

May 19, 2015, 06:00 ET from Cheetah Mobile Inc.

BEIJING, May 19, 2015 /PRNewswire/ -- Cheetah Mobile Inc. (NYSE: CMCM) ("Cheetah Mobile" or the "Company"), a leading mobile internet company that provides mission critical applications to help make the internet and mobile experience speedier, simpler, and safer for users worldwide, today announced its unaudited financial results for the quarter ended March 31, 2015.

First Quarter 2015 Financial Highlights

  • Total revenues increased by 113.0% year-over-year and 14.2% quarter-over-quarter to RMB672.5 million (US$108.5 million).
  • Mobile revenues[1] increased by 584.1% year-over-year and 65.4% quarter-over-quarter to RMB367.4 million (US$59.3 million), which was driven by significant growth in mobile advertising revenues in both the overseas and domestic markets. Mobile revenues accounted for 55% of total revenues
  • Overseas revenues[2] increased by 84.2% quarter-over-quarter to RMB256.2 million (US$41.3 million), which was driven by a significant ramp-up in mobile advertising revenues in overseas markets. Overseas revenues accounted for 38% of total revenues and 70% of mobile revenues.
  • Net income attributable to Cheetah Mobile shareholders increased by 64.1% year-over-year to RMB30.7 million (US$5.0 million).
  • Non-GAAP net income attributable to Cheetah Mobile shareholders (which excludes share-based compensation expenses) increased by 134.6% year-over-year to RMB76.9 million (US$12.4 million).
  • Adjusted EBITDA increased by 207.3% year-over-year to RMB129.3 million (US$20.9 million).

[1]

Mobile revenues included revenues from Hongkong Zoom Interactive Network Marketing Technology Limited.

[2]

Overseas revenues refers to revenues generated by our operating legal entities incorporated outside China. Such revenues are primarily attributable to customers located outside China.

First Quarter 2015 Key Operating Metrics

  • Total global mobile user installations increased by 23.1% quarter-over-quarter to 1,340.5 million as of March 31, 2015.
  • Mobile monthly active users ("Mobile MAUs") increased by 48 million quarter-over-quarter to 443.6 million in March 2015. Mobile MAUs from overseas markets were 70.9% of total mobile MAUs in March 2015.

Mr. Sheng Fu, Cheetah Mobile's Chief Executive Officer, stated, "Our mobile business continued to enjoy tremendous momentum during the first quarter 2015. Our mobile MAUs increased by 48 million quarter-over-quarter to 443.6 million in March. Five of our apps were among the top-30 non-game apps on Google Play in March 2015 and Cheetah Mobile remained the top publisher in the tools category on Google Play.  Started only two years ago, our mobile monetization, especially in overseas markets, has already become our main source of revenue and a key growth engine for us. During the quarter, we have further expanded our partnerships with leading mobile advertising networks worldwide and made strategic investments and acquisitions of key mobile advertising assets.  As a result, for the first time in our operating history, mobile revenues accounted for a majority of total revenues, a major milestone towards achieving our mobile and global transformation goals.  As we continue towards our strategic goal to be among the top three global mobile advertising platforms, we will remain relentlessly focused on our users, product innovation and operational excellence."    

Mr. Andy Yeung, Cheetah Mobile's Chief Financial Officer, commented, "Our total revenues this quarter increased 113% year over year, which well exceeded our prior guidance and was driven mainly by the continued ramp-up of our mobile advertising business, especially in overseas markets. Mobile revenues increased 584.1% year over year and now accounts for 55% of total revenues, with overseas revenues contributing 38% of total revenues and 70% of mobile revenues in the quarter. In order to capture the vast global mobile advertising opportunities ahead, we will continue to execute on our strategy to attract more mobile users, further strengthen our capabilities in big data analytics, and improve our mobile advertising technology and platform." 

First Quarter 2015 Financial Results

REVENUES

Total revenues for the first quarter of 2015 increased by 113.0% to RMB672.5 million (US$108.5 million) from RMB315.7 million in the prior year period. This increase was driven by the Company's organic business growth, primarily due to substantial improvements in mobile monetization. 

  • Revenues from online marketing services increased by 141.1% to RMB559.9 million (US$90.3 million) in the first quarter of 2015 from RMB232.2 million in the prior year period. This increase was primarily driven by the strong demand for the Company's mobile advertising business in overseas and domestic markets as well as the rapid growth of the worldwide mobile advertising market.
  • Revenues from internet value added services ("IVAS") increased by 35.3% to RMB97.2 million (US$15.7 million) in the first quarter of 2015 from RMB71.8 million in the prior year period. This increase primarily reflected the growth of revenue from mobile and PC games published by the Company.
  • Revenues from internet security services and others increased by 32.0% to RMB15.5 million (US$2.5 million) in the first quarter of 2015 from RMB11.7 million in the prior year period. The increase was primarily due to the sales of the Company's air purifier product.

By platform, revenues generated from mobile business increased by 584.1% to RMB367.4 million (US$59.3 million) from RMB53.7 million in the prior year period. This increase was primarily due to the increasing popularity of the Company's mobile marketing services in overseas and domestic markets, as well as the rapid growth of mobile advertising market globally. 

COST OF REVENUES AND GROSS PROFIT

Cost of revenues increased by 106.3% to RMB145.3 million (US$23.4 million) in the first quarter of 2015 from RMB70.4 million in the prior year period. The increase in cost of revenues was mainly due to higher costs associated with the mobile game business, higher bandwidth and internet data center (IDC) costs associated with increased user traffic, as well as higher amortization costs from intangible assets resulting from acquisitions.

Gross profit increased by 114.9% to RMB527.2 million (US$85.0 million) in the first quarter of 2015 from RMB245.3 million in the prior year period. Gross margin increased to 78.4% in the first quarter of 2015 from 77.7% in the prior year period.

OPERATING INCOME AND EXPENSES

Total operating expenses for the first quarter of 2015 increased by 110.6% to RMB476.1 million (US$76.8 million) from RMB226.0 million in the prior year period. Total non-GAAP operating expenses, which exclude share-based compensation expenses, for the first quarter of 2015 increased by 103.2% to RMB430.7 million (US$69.5 million) from RMB212.0 million in the prior year period.

  • Research and development expenses increased by 65.8% to RMB128.9 million (US$20.8 million) from RMB77.8 million in the prior year period. This increase was primarily due to the headcount expansion in research and development as well as an increase in share-based compensation expenses. Non-GAAP research and development expenses, which exclude share-based compensation expenses, for the first quarter of 2015 increased by 63.7% to RMB117.5 million (US$18.9 million) from RMB71.7 million in the prior year period.
  • Selling and marketing expenses increased by 123.5% to RMB249.5 million (US$40.2 million) from RMB111.6 million in the prior year period. The increase was primarily due to the spending in promotional activities for the Company's mobile business. Non-GAAP selling and marketing expenses, which exclude share-based compensation expenses, increased by 123.5% to RMB247.7 million (US$40.0 million) from RMB110.8 million in the prior year period.
  • General and administrative expenses increased by 166.7% to RMB97.7 million (US$15.8 million) from RMB36.6 million in the prior year period. This increase was primarily due to an increase in share-based compensation expenses, professional service fees, as well as the increased expenses associated with headcount expansion. Non-GAAP general and administrative expenses, which exclude share-based compensation expenses, increased by 122.7% to RMB65.5 million (US$10.6 million) from RMB29.4 million in the prior year period.

Operating profit increased by 165.4% to RMB51.1 million (US$8.2 million) in the first quarter of 2015, compared to RMB19.3 million in the prior year period. Operating margin was 7.6% in the first quarter of 2015, compared to 6.1% in the prior year period.

Non-GAAP operating profit increased by 191.9% to RMB97.3 million (US$15.7 million) in the first quarter of 2015 from RMB33.3 million in the prior year period. Non-GAAP operating margin increased to 14.5% in the first quarter of 2015 from 10.6% in the prior year period.

For the first quarter of 2015, share-based compensation expenses were RMB46.2 million (US$7.5 million), as compared to RMB14.1 million in the first quarter of 2014.

NET INCOME ATTRIBUTABLE TO CHEETAH MOBILE SHAREHOLDERS

Net income attributable to Cheetah Mobile shareholders increased by 64.1% to RMB30.7 million (US$5.0 million) in the first quarter of 2015 from RMB18.7 million in the prior year period. Net margin was 4.6% in the first quarter of 2015, compared to 5.9% in the prior year period.

Non-GAAP net income attributable to Cheetah Mobile shareholders increased by 134.6% to RMB76.9 million (US$12.4 million) from RMB32.8 million in the prior year period. Non-GAAP net margin increased to 11.4% in the first quarter of 2015 from 10.4% in the prior year period.

NET INCOME PER ADS

Diluted earnings per ADS in the first quarter of 2015 increased to RMB0.21 (US$0.03) from RMB0.16 in the prior year period.

Non-GAAP diluted earnings per ADS in the first quarter of 2015 increased to RMB0.54 (US$0.09) from RMB0.28 in the prior year period.

CASH, CASH EQUIVALENTS AND SHORT-TERM INVESTMENTS BALANCE

As of March 31, 2015, the Company had cash, cash equivalents, and short-term investments of RMB1.3 billion (US$204.2 million). 

SHARES ISSUED AND OUTSTANDING

As of March 31, 2015, the Company had a total of 1,423,901,876 Class A and Class B ordinary shares issued and outstanding. One ADS represents 10 Class A ordinary shares.

ADJUSTED EBITDA

Adjusted EBITDA (non-GAAP), defined in this announcement as earnings before interest, taxes, depreciation, amortization, other non-operating income and share-based compensation expenses, was RMB129.3 million ($20.9 million) for the first quarter of 2015, representing a 207.3% increase from the corresponding period in 2014.

Recent Developments

Our goal is to become one of the top three global mobile advertising platforms. To pursue this goal, we have made strategic investments and acquisitions of key mobile advertising assets to complement our organic growth. In the first quarter of 2015, we entered into several strategic transactions, including making a minority investment in Nanigans, Inc., a worldwide provider of social and mobile advertising software and a pioneer in advertising automation software, and entering into a definitive agreement to acquire 100% of equity interests in MobPartner S.A.S, a global mobile advertising company with operations in San Francisco, London, Paris and Beijing.

Business Outlook

For the second quarter of 2015, the Company expects its estimated total revenues to be between RMB785 million (US$126.6 million) and RMB795 million (US$128.2 million), representing a year-over-year growth of approximately 106% to 109%. The forecast reflects the Company's current and preliminary view, which is subject to change.

Conference Call Information

Company will hold a conference call on Tuesday, May 19, 2015 at 8:00 am Eastern Time or 8:00 pm 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 RMB6.1990 to US$1.00, the noon buying rate in effect on March 31, 2015 in the City of New York for cable transfers in Renminbi per U.S. dollar as certified for customs purposes by the Federal Reserve Bank of New York. 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 approximately 444 million mobile monthly active users in March 2015. Its mission critical applications, including Clean Master, CM Security, Battery Doctor and Duba Anti-virus, help make the internet and mobile experience speedier, simpler, and safer for users worldwide. Cheetah Mobile is the publisher of Clean Master, the #1 mobile app in the Google Play Tools category worldwide by monthly downloads in March 2015, according to App Annie

The Company also provides various platform products such as Duba.com, Cheetah browser, game centers, and mobile app stores to provide multiple user traffic entry points and global content distribution channels for its business partners.

Safe Harbor Statements

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 certain risks and uncertainties that could cause actual results to differ materially from those expressed or implied in the forward-looking statements.  These forward-looking statements include, but are not limited to, statements about: 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 from 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 operating expenses reflect operating expenses excluding share-based compensation expenses.
  • Non-GAAP operating profit reflects operating profit excluding share-based compensation expenses.
  • Non-GAAP operating margin is non-GAAP operating income as a percentage of total revenues.
  • Non-GAAP net income attributable to Cheetah Mobile shareholders is net income attributable to Cheetah Mobile shareholders excluding share-based compensation expenses.
  • Non-GAAP net margin is non-GAAP net income attributable to Cheetah Mobile shareholders as a percentage of total revenues.
  • Non-GAAP diluted earnings per ADS is non-GAAP net income attributable to Cheetah Mobile shareholders 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

The Company believes that separate analysis and exclusion of share-based compensation expenses adds 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 measure for planning, forecasting and measuring results against the forecast. The Company believes that non-GAAP financial measure is 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 similar 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.

 

  

Cheetah Mobile Inc.

Condensed Consolidated Balance Sheet

(In '000, except for per share data)

 As of 

December 31, 2014  

 March 31, 2015 

 March 31, 2015 

 RMB 

 RMB 

 US$ 

  (Audited)  

  (Unaudited)  

  (Unaudited)  

ASSETS

Current assets:

Cash and cash equivalents

1,093,285

741,623

119,636

Short-term investments

513,621

524,248

84,570

Accounts receivable

260,347

417,916

67,417

Prepayments and other current assets

180,029

250,185

40,358

Due from related parities

43,570

64,339

10,379

Deferred tax assets

2,693

8,843

1,427

Total current assets

2,093,545

2,007,154

323,787

Non-current assets:

Property and equipment, net

45,905

40,781

6,579

Intangible assets, net 

199,616

212,181

34,228

Goodwill

261,686

262,538

42,352

Long-term investments

338,842

620,816

100,148

Deferred tax assets

6,384

8,032

1,296

Other non-current assets

55,197

49,863

8,042

Total non-current assets

907,630

1,194,211

192,645

Total assets

3,001,175

3,201,365

516,432

LIABILITIES, NONCONTROLLING INTRESTS AND SHAREHOLDERS' EQUITY

Current liabilities: 

Accounts payable

61,793

87,964

14,190

Accrued expenses and other current liabilities

481,694

525,719

84,808

Redemption right liabilities

520

421

68

Deferred revenue

44,180

58,273

9,400

Due to related parties

29,885

53,661

8,656

Income tax payable

3,584

15,404

2,485

Total current liabilities

621,656

741,442

119,607

Non-current liabilities: 

Deferred revenue

1,134

858

138

Deferred tax liability

65,991

68,846

11,106

Other non-current liabilities

29,525

32,102

5,179

Total non-current liabilities

96,650

101,806

16,423

Total liabilities

718,306

843,248

136,030

Shareholders' equity:

Ordinary shares

222

223

36

Additional paid-in capital

2,059,983

2,107,185

339,923

Retained earnings

142,760

173,448

27,980

Accumulated other comprehensive income

3,373

2,158

348

Total Cheetah Mobile Inc. shareholders' equity

2,206,338

2,283,014

368,287

Noncontrolling interests

76,531

75,103

12,115

Total equity

2,282,869

2,358,117

380,402

Total liabilities, noncontrolling interests and shareholders' equity

3,001,175

3,201,365

516,432

 

  

Cheetah Mobile Inc.

Condensed Consolidated Statements of Comprehensive Income

(In '000, except for per share data and number of shares and ADSs)

For The Three Months Ended

March 31, 2014

December 31, 2014

March 31, 2015

March 31, 2015

RMB

RMB

RMB

USD

 (Unaudited) 

 (Unaudited) 

 (Unaudited) 

 (Unaudited) 

Revenues

315,712

588,888

672,484

108,483

Online marketing services

232,192

446,122

559,873

90,317

Internet value-added services

71,810

136,968

97,151

15,672

Internet security services and others

11,710

5,798

15,460

2,494

Cost of revenues (a) 

(70,417)

(140,973)

(145,274)

(23,435)

Gross profit

245,295

447,915

527,210

85,048

Operating expenses: 

Research and development (a)  

(77,760)

(120,086)

(128,892)

(20,792)

Selling and marketing (a) 

(111,636)

(184,287)

(249,499)

(40,248)

General and administrative (a) 

(36,649)

(88,822)

(97,729)

(15,765)

Total operating expenses

(226,045)

(393,195)

(476,120)

(76,805)

-

Operating profit (loss) 

19,250

54,720

51,090

8,243

Other income (expenses):

Interest income

1,980

9,678

5,147

830

Changes in fair value of redemption right granted to a noncontrolling shareholder

3,488

(2)

-

-

Changes in fair value of contingent consideration

(437)

(11,271)

(3,478)

(561)

Changes in fair value of put options granted to employees

332

374

-

-

Foreign exchange gain (loss), net

(40)

129

(166)

(27)

Impairment loss of available-for-sale securities

-

(8,664)

(25,891)

(4,177)

Other income, net

269

811

10,250

1,653

Losses from equity method investments

(1,547)

(524)

(2,220)

(358)

Income before tax

23,295

45,251

34,732

5,603

Income tax expense

(4,596)

(13,968)

(5,543)

(894)

Net income 

18,699

31,283

29,189

4,709

Less: net loss attributable to noncontrolling interests 

-

(894)

(1,499)

(242)

Net income attributable to Cheetah Mobile shareholders

18,699

32,177

30,688

4,951

Earnings per share

Basic 

0.02

0.02

0.02

0.00

Diluted 

0.02

0.02

0.02

0.00

Earnings per ADS

Basic 

0.16

0.24

0.23

0.04

Diluted 

0.16

0.23

0.21

0.03

Weighted average number of shares outstanding

Basic 

944,224,593

1,354,673,777

1,360,580,383

1,360,580,383

Diluted 

1,208,937,986

1,410,449,593

1,431,681,212

1,431,681,212

Weighted average number of ADSs used in computation

Basic 

94,422,459

135,467,378

136,058,038

136,058,038

Diluted 

120,893,799

141,044,959

143,168,121

143,168,121

Other comprehensive income (loss), net of tax

Foreign currency translation adjustments

3,513

(9,118)

6,715

1,083

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

969

11,500

(1,064)

(172)

Reclassification adjustments for gains included in the consolidated statement of profit or loss

-

6,151

(6,814)

(1,099)

Other comprehensive income (loss)

4,482

8,533

(1,163)

(188)

Total comprehensive income 

23,181

39,816

28,026

4,521

Less: Total comprehensive loss attributable to noncontrolling interests

-

(894)

(1,447)

(233)

Total comprehensive income attributable to Cheetah Mobile shareholders

23,181

40,710

29,473

4,754

(a) Share-based compensation expenses

 (In '000)

For The Three Months Ended

 March 31, 2014 

 December 31, 2014 

 March 31, 2015 

 March 31, 2015 

 RMB 

 RMB 

 RMB 

 USD 

  (Unaudited)  

  (Unaudited)  

  (Unaudited)  

  (Unaudited)  

Cost of revenues

(2)

677

746

120

Research and development

6,029

14,809

11,435

1,845

Selling and marketing

817

2,249

1,808

292

General and administrative

7,237

32,834

32,220

5,198

Total

14,081

50,569

46,209

7,455

  

Cheetah Mobile Inc.

Reconciliation of GAAP and Non-GAAP Results

(RMB In'000, except for per share data)

For The Three Months Ended March 31, 2015

GAAP

% of Net

Share-based 

% of Net

Non-GAAP

% of Net

Non-GAAP

Result

Revenues

Compensation

Revenues

Result

Revenues

Result$

Revenues

672,484

672,484

108,483

Cost of revenues

(145,274)

21.6%

746

0.1%

(144,528)

21.5%

(23,315)

Gross profit

527,210

78.4%

746

0.1%

527,956

78.5%

85,168

Research and development 

(128,892)

19.2%

11,435

1.7%

(117,457)

17.5%

(18,948)

Selling and marketing 

(249,499)

37.1%

1,808

0.3%

(247,691)

36.8%

(39,957)

General and administrative 

(97,729)

14.5%

32,220

4.8%

(65,509)

9.7%

(10,567)

Total operating expenses

(476,120)

70.8%

45,463

6.8%

(430,657)

64.0%

(69,472)

Operating profit

51,090

7.6%

46,209

6.9%

97,299

14.5%

15,696

Net income attributable to Cheetah Mobile Shareholders

30,688

4.6%

46,209

6.9%

76,897

11.4%

12,405

Diluted earnings per ordinary share (RMB)

0.02

0.03

0.05

Diluted earnings per ADS (RMB)

0.21

0.33

0.54

Diluted earnings per ADS (USD)

0.03

0.06

0.09

For The Three Months Ended December 31, 2014

GAAP

% of Net

Share-based 

% of Net

Non-GAAP

% of Net

Result

Revenues

Compensation

Revenues

Result

Revenues

Revenues

588,888

588,888

Cost of revenues

(140,973)

23.9%

677

0.1%

(140,296)

23.8%

Gross profit

447,915

76.1%

677

0.1%

448,592

76.2%

Research and development 

(120,086)

20.4%

14,809

2.5%

(105,277)

17.9%

Selling and marketing 

(184,287)

31.3%

2,249

0.4%

(182,038)

30.9%

General and administrative 

(88,822)

15.1%

32,834

5.6%

(55,988)

9.5%

Total operating expenses

(393,195)

66.8%

49,892

8.5%

(343,303)

58.3%

Operating profit (loss)

54,720

9.3%

50,569

8.6%

105,289

17.9%

Net income attributable to Cheetah Mobile Shareholders

32,177

5.5%

50,569

8.6%

82,746

14.1%

Diluted earnings per ordinary share (RMB)

0.02

0.04

0.06

Diluted earnings per ADS (RMB)

0.23

0.36

0.59

Diluted earnings per ADS (USD)

0.04

0.06

0.10

For The Three Months Ended March 31, 2014

GAAP

% of Net

Share-based 

% of Net

Non-GAAP

% of Net

Result

Revenues

Compensation

Revenues

Result

Revenues

Revenues

315,712

315,712

Cost of revenues 

(70,417)

22.3%

(2)

0.0%

(70,419)

22.3%

Gross profit

245,295

77.7%

(2)

0.0%

245,293

77.7%

Research and development 

(77,760)

24.6%

6,029

1.9%

(71,731)

22.7%

Selling and marketing 

(111,636)

35.4%

817

0.3%

(110,819)

35.1%

General and administrative 

(36,649)

11.6%

7,237

2.3%

(29,412)

9.3%

Total operating expenses

(226,045)

71.6%

14,083

4.5%

(211,962)

67.1%

Operating profit

19,250

6.1%

14,081

4.5%

33,331

10.6%

Net income attributable to Cheetah Mobile Shareholders

18,699

5.9%

14,081

4.5%

32,780

10.4%

Diluted earnings per ordinary share (RMB)

0.02

0.01

0.03

Diluted earnings per ADS (RMB)

0.16

0.12

0.28

Diluted earnings per ADS (USD)

0.03

0.02

0.05

 

  

Cheetah Mobile Inc.

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

(In '000, except for per share data)

For The Three Months Ended

March 31, 2014

December 31, 2014

March 31, 2015

March 31, 2015

RMB

RMB

RMB

USD

 (Unaudited) 

 (Unaudited) 

 (Unaudited) 

 (Unaudited) 

Net income attributable to Cheetah Mobile shareholders

18,699

32,177

30,688

4,951

Add:

        Income tax expense

4,596

13,968

5,543

894

        Interest expense (income), net

(1,980)

(9,678)

(5,147)

(830)

        Depreciation and amortization

8,754

26,459

32,034

5,168

        Net income (loss) attributable to noncontrolling interests 

-

(894)

(1,499)

(242)

        Other non-operating expense (income), net

(2,065)

19,147

21,505

3,470

        Share-based compensation 

14,081

50,569

46,209

7,455

Adjusted EBITDA

42,085

131,748

129,333

20,866

 

  

Cheetah Mobile Inc.

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

(In '000, except for per share data)

For The Three Months Ended

March 31, 2014

December 31, 2014

March 31, 2015

March 31, 2015

RMB

RMB

RMB

USD

 (Unaudited) 

 (Unaudited) 

 (Unaudited) 

 (Unaudited) 

PC

262,009

366,777

305,105

49,218

Mobile

53,703

222,111

367,379

59,265

Total

315,712

588,888

672,484

108,483

 

  

Cheetah Mobile Inc.

Revenues Generated from Domestic and Overseas Markets

(In '000, except for per share data)

For The Three Months Ended

March 31, 2014

December 31, 2014

March 31, 2015

March 31, 2015

RMB

RMB

RMB

USD

 (Unaudited) 

 (Unaudited) 

 (Unaudited) 

 (Unaudited) 

Domestic revenues

309,455

449,819

416,253

67,148

Overseas revenues

6,257

139,069

256,231

41,335

Total

315,712

588,888

672,484

108,483

 

SOURCE Cheetah Mobile Inc.



RELATED LINKS

http://ir.cmcm.com