VNET Reports Unaudited Fourth Quarter and Full Year 2022 Financial Results
BEIJING, March 21, 2023 /PRNewswire/ -- VNET Group, Inc. (Nasdaq: VNET) ("VNET" or the "Company"), a leading carrier- and cloud-neutral internet data center services provider in China, today announced its unaudited financial results for the fourth quarter and full year ended December 31, 2022.
"We concluded a challenging 2022 with solid fourth quarter results, achieving meaningful development on a broad scale," said Jeff Dong, Chief Executive Officer of VNET. "Amid the macro headwinds, our dual-core strategy encompassing both the wholesale and retail IDC markets continued to prove strongly effective. We continued to grow our wholesale business with two major orders totaling over 100MW, extending the service contract with one of our largest existing customers in the fourth quarter and winning a bid for an IDC project with a new customer recently. On the retail business front, we made decent progress in expanding our customer base and fueling deeper collaboration with existing customers as we have been consistently building out our high-quality service offerings. Heading into 2023, with a gradual but noticeable economic recovery, we remain optimistic about the long-term prospects of the IDC industry."
Tim Chen, Chief Financial Officer of VNET, commented, "We delivered a resilient performance in the fourth quarter of 2022, with year-over-year revenue growth of 7.7% and adjusted EBITDA margin of 22.6%. For the full year of 2022, we achieved our annual cabinet delivery target by adding approximately 8,400 self-built cabinets despite external challenges, which speaks to our outstanding execution. Looking ahead, we will continue to execute on our dual-core growth strategy and remain focused on our core businesses, while continuing to explore more capital resources to strengthen our financial position."
Fourth Quarter 2022 Financial Highlights
- Net revenues increased by 7.7% to RMB1.88 billion (US$272.7 million) from RMB1.75 billion in the same period of 2021.
- Adjusted cash gross profit (non-GAAP) increased by 3.7% to RMB740.1 million (US$107.3 million) from RMB713.8 million in the same period of 2021. Adjusted cash gross margin (non-GAAP) was 39.4%, compared to 40.9% in the same period of 2021.
- Adjusted EBITDA (non-GAAP) decreased by 8.3% to RMB424.3 million (US$61.5 million) from RMB463.0 million in the same period of 2021. Adjusted EBITDA margin (non-GAAP) was 22.6%, compared to 26.5% in the same period of 2021.
Full Year 2022 Financial Highlights
- Net revenues increased by 14.1% to RMB7.07 billion (US$1.02 billion) from RMB6.19 billion in the full year of 2021.
- Adjusted cash gross profit (non-GAAP) increased by 8.1% to RMB2.85 billion (US$412.7 million) from RMB2.63 billion in the full year of 2021. Adjusted cash gross margin (non-GAAP) was 40.3%, compared to 42.6% in the full year of 2021.
- Adjusted EBITDA (non-GAAP) increased by 6.8% to RMB1.87 billion (US$ 271.5 million) from RMB1.75 billion in the full year of 2021. Adjusted EBITDA margin (non-GAAP) was 26.5%, compared to 28.3% in the full year of 2021.
Fourth Quarter 2022 Operational Highlights
- Total cabinets under management increased by 4,662 in the fourth quarter of 2022 to reach 87,322 as of December 31, 2022, compared to 78,540 as of December 31, 2021.
- Cabinets utilized by customers increased by 2,489 in the fourth quarter of 2022 to reach 48,016 as of December 31, 2022, compared to 45,527 as of September 30, 2022 and 41,703 as of December 31, 2021.
- Overall utilization rate of cabinets[1] was 55.0% as of December 31, 2022, compared to 55.1% as of September 30, 2022 and 53.1% as of December 31, 2021.
- Retail IDC MRR[2] per cabinet increased to RMB9,371 in the fourth quarter of 2022, compared to RMB9,287 in the third quarter of 2022 and RMB9,301 in the fourth quarter of 2021.
[1] The overall utilization rate is calculated by dividing the number of customer-utilized cabinets by the total cabinets under management at the end of the period. Before the first quarter of 2022, the Company used the compound utilization rate, a metric that was calculated based on the weighted average number of customer-utilized cabinets over the reported period. |
[2] Retail IDC MRR refers to Monthly Recurring Revenues for the retail IDC business. |
Fourth Quarter 2022 Financial Results
NET REVENUES: Net revenues in the fourth quarter of 2022 were RMB1.88 billion (US$272.7 million), representing an increase of 7.7% from RMB1.75 billion in the same period of 2021. The year-over-year increase was mainly due to the increased demand from both wholesale and retail IDC customers, as well as the growth of our cloud and VPN services.
GROSS PROFIT: Gross profit in the fourth quarter of 2022 was RMB328.4 million (US$47.6 million), compared with RMB380.0 million in the same period of 2021. Gross margin in the fourth quarter of 2022 was 17.5%, compared to 21.8% in the same period of 2021.
ADJUSTED CASH GROSS PROFIT, which excludes depreciation, amortization, and share-based compensation expenses, was RMB740.1 million (US$107.3 million) in the fourth quarter of 2022, compared to RMB713.8 million in the same period of 2021. Adjusted cash gross margin in the fourth quarter of 2022 was 39.4%, compared to 40.9% in the same period of 2021.
OPERATING EXPENSES: Total operating expenses in the fourth quarter of 2022 were RMB345.7 million (US$50.1 million), compared to RMB649.7 million in the same period of 2021. As a percentage of net revenues, total operating expenses in the fourth quarter of 2022 were 18.4%, compared to 37.2% in the same period of 2021.
Sales and marketing expenses in the fourth quarter of 2022 were RMB76.4 million (US$11.1 million), compared to RMB85.5 million in the same period of 2021.
Research and development expenses in the fourth quarter of 2022 were RMB84.1 million (US$12.2 million), compared to RMB63.0 million in the same period of 2021.
General and administrative expenses in the fourth quarter of 2022 were RMB156.2 million (US$22.7 million), compared to RMB390.9 million in the same period of 2021.
ADJUSTED OPERATING EXPENSES, which exclude share-based compensation expenses, compensation for postcombination employment in an acquisition, impairment of loan receivable to potential investee and impairment of long-lived assets, were RMB355.4 million (US$51.5 million) in the fourth quarter of 2022, compared to RMB273.7 million in the same period of 2021. As a percentage of net revenues, adjusted operating expenses in the fourth quarter of 2022 were 18.9%, compared to 15.7% in the same period of 2021.
ADJUSTED EBITDA: Adjusted EBITDA in the fourth quarter of 2022 was RMB424.3 million (US$61.5 million), representing a decrease of 8.3% from RMB463.0 million in the same period of 2021. Adjusted EBITDA in the fourth quarter of 2022 excluded reverse of share-based compensation expenses of RMB7.8 million (US$1.1 million). Adjusted EBITDA margin in the fourth quarter of 2022 was 22.6%, compared to 26.5% in the same period of 2021.
NET LOSS ATTRIBUTABLE TO ORDINARY SHAREHOLDERS: Net loss attributable to ordinary shareholders in the fourth quarter of 2022 was RMB64.2 million (US$9.3 million), compared to a net loss attributable to ordinary shareholders of RMB27.3 million in the same period of 2021. Net loss attributable to ordinary shareholders in the fourth quarter of 2022 included a loss from changes in the fair value of convertible promissory notes of RMB48.5 million (US$7.0 million), compared to a gain of RMB227.8 million in the same period of 2021.
LOSS PER SHARE: Basic and diluted loss per share in the fourth quarter of 2022 were both RMB0.07 (US$0.01) which represented the equivalent of both RMB0.42 (US$0.06) per American depositary share ("ADS"). Each ADS represents six Class A ordinary shares. Diluted loss per share is calculated using adjusted net loss attributable to ordinary shareholders divided by the weighted average number of diluted shares outstanding.
As of December 31, 2022, the aggregate amount of the Company's cash, cash equivalents and restricted cash was RMB2.99 billion (US$433.4 million).
Net cash generated from operating activities, in the fourth quarter of 2022, was RMB569.6 million (US$82.6 million), compared to RMB664.0 million in the same period of 2021.
Full Year 2022 Financial Results
NET REVENUES: Net revenues in the full year of 2022 increased by 14.1% to RMB7.07 billion (US$1.02 billion) from RMB6.19 billion in the full year of 2021.
GROSS PROFIT: Gross profit in the full year of 2022 was RMB1.36 billion (US$196.9 million), representing a decrease of 5.5% from RMB1.44 billion in the full year of 2021. Gross margin in the full year of 2022 was 19.2%, compared to 23.2% in the full year of 2021.
ADJUSTED CASH GROSS PROFIT, which excludes depreciation, amortization, and share-based compensation expenses, was RMB2.85 billion (US$412.7 million) in the full year of 2022, compared to RMB2.63 billion in the full year of 2021. Adjusted cash gross margin in the full year of 2022 was 40.3%, compared to 42.6% in the full year of 2021.
OPERATING EXPENSES: Total operating expenses in the full year of 2022 were RMB1.24 billion (US$179.4 million), compared to RMB1.42 billion in the full year of 2021. As a percentage of net revenues, total operating expenses in the full year of 2022 were 17.5%, compared to 22.9% in the full year of 2021.
Sales and marketing expenses in the full year of 2022 were RMB311.9 million (US$45.2 million), compared to RMB255.4 million in the full year of 2021.
Research and development expenses in the full year of 2022 were RMB306.8 million (US$44.5 million), compared to RMB188.5 million in the full year of 2021.
General and administrative expenses in the full year of 2022 were RMB642.9 million (US$93.2 million), compared to RMB842.4 million in the full year of 2021.
ADJUSTED OPERATING EXPENSES, which exclude share-based compensation expenses, compensation for postcombination employment in an acquisition, impairment of loan receivable to potential investee and impairment of long-lived assets, were RMB1.08 billion (US$156.9 million) in the full year of 2022, compared to RMB965.7 million in the full year of 2021. As a percentage of net revenues, adjusted operating expenses in the full year of 2022 were 15.3%, compared to 15.6% in the full year of 2021.
ADJUSTED EBITDA: Adjusted EBITDA in the full year of 2022 was RMB1.87 billion (US$271.5 million), representing an increase of 6.8% from RMB1.75 billion in the full year of 2021. Adjusted EBITDA in the full year of 2022 excluded share-based compensation expenses of RMB118.2 million (US$17.1 million). Adjusted EBITDA margin in the full year of 2022 was 26.5%, compared to 28.3% in the full year of 2021.
NET PROFIT/LOSS ATTRIBUTABLE TO ORDINARY SHAREHOLDERS: Net loss attributable to ordinary shareholders in the full year of 2022 was RMB776.0 million (US$112.5 million), compared to a net profit attributable to ordinary shareholders of RMB500.1 million in the full year of 2021. Net loss attributable to ordinary shareholders in the full year of 2022 included foreign exchange loss of RMB523.2 million (US$75.9 million), compared to a foreign exchange gain of RMB110.0 million in the full year of 2021.
LOSS PER SHARE: Basic and diluted loss per share in the full year of 2022 were both RMB0.87 (US$0.13) which represented the equivalent of both RMB5.22 (US$0.78) per American depositary share ("ADS"). Each ADS represents six Class A ordinary shares. Diluted loss per share is calculated using adjusted net loss attributable to ordinary shareholders divided by the weighted average number of diluted shares outstanding.
Net cash generated from operating activities in the full year of 2022 was RMB2.60 billion (US$377.3 million), compared to RMB1.39 billion in the full year of 2021.
Business Outlook
The Company expects net revenues for the full year of 2023 to be in the range of RMB7,600 million to RMB7,900 million, representing a year-over-year growth of 7.6% to 11.8%, and adjusted EBITDA to be in the range of RMB2,025 million to RMB2,125 million, representing a year-over-year growth of 8.1% to 13.5%.
The forecast reflects the Company's current and preliminary views on the market and its operational conditions, and is subject to change.
Conference Call
The Company's management will host an earnings conference call at 9:00 PM U.S. Eastern Time on Tuesday, March 21, 2023, or 9:00 AM Beijing Time on Wednesday, March 22, 2023.
For participants who wish to join the call, please access the link provided below to complete the online registration process and dial in 5 minutes prior to the scheduled call start time.
Event Title: | VNET Fourth Quarter and Full Year 2022 Earnings Conference Call | |
Registration Link: | https://register.vevent.com/register/BI709e0aa4469e467db06fa0d18082d4bf |
Upon registration, each participant will receive a set of dial-in numbers by location, a personal PIN and an email with further detailed instructions, which will be used to join the conference call.
A simultaneous audio webcast and replay of the conference call will be accessible on the Company's investor relations website at http://ir.vnet.com.
Non-GAAP Disclosure
In evaluating its business, VNET considers and uses the following non-GAAP measures defined as non-GAAP financial measures by the U.S. Securities and Exchange Commission as a supplemental measure to review and assess its operating performance: adjusted cash gross profit, adjusted cash gross margin, adjusted operating expenses, adjusted EBITDA and adjusted EBITDA margin. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with U.S. GAAP. For more information on these non-GAAP financial measures, please see the table captioned "Reconciliations of GAAP and non-GAAP results" set forth at the end of this press release.
The non-GAAP financial measures are provided as additional information to help investors compare business trends among different reporting periods on a consistent basis and to enhance investors' overall understanding of the Company's current financial performance and prospects for the future. These non-GAAP financial measures should be considered in addition to results prepared in accordance with U.S. GAAP, but should not be considered a substitute for, or superior to, U.S. GAAP results. In addition, the Company's calculation of the non-GAAP financial measures may be different from the calculation used by other companies, and therefore comparability may be limited.
Exchange Rate
This announcement contains translations of certain RMB amounts into U.S. dollars ("USD") at specified rates solely for the convenience of the reader. Unless otherwise stated, all translations from RMB to USD were made at the rate of RMB6.8972 to US$1.00, the noon buying rate in effect on December 30, 2022, in the H.10 statistical release of the Federal Reserve Board. The Company makes no representation that the RMB or USD amounts referred could be converted into USD or RMB, as the case may be, at any particular rate or at all. For analytical presentation, all percentages are calculated using the numbers presented in the financial statements contained in this earnings release.
Statement Regarding Unaudited Condensed Financial Information
The unaudited financial information set forth above is preliminary and subject to potential adjustments. Adjustments to the consolidated financial statements may be identified when audit work has been performed for the Company's year-end audit, which could result in significant differences from this preliminary unaudited condensed financial information.
About VNET
VNET Group, Inc. is a leading carrier- and cloud-neutral Internet data center services provider in China. VNET provides hosting and related services, including IDC services, cloud services, and business VPN services to improve the reliability, security, and speed of its customers' internet infrastructure. Customers may locate their servers and equipment in VNET's data centers and connect to China's internet backbone. VNET operates in more than 30 cities throughout China, servicing a diversified and loyal base of over 6,500 hosting and related enterprise customers that span numerous industries ranging from internet companies to government entities and blue-chip enterprises to small- to mid-sized enterprises.
Safe Harbor Statement
This announcement contains forward-looking statements. These forward-looking statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "target," "believes," "estimates" and similar statements. Among other things, quotations from management in this announcement as well as VNET's strategic and operational plans contain forward-looking statements. VNET may also make written or oral forward-looking statements in its reports filed with, or furnished to, the U.S. Securities and Exchange Commission, in its annual reports to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about VNET's beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: VNET's goals and strategies; VNET's expansion plans; the expected growth of the data center services market; expectations regarding demand for, and market acceptance of, VNET's services; VNET's expectations regarding keeping and strengthening its relationships with customers; VNET's plans to invest in research and development to enhance its solution and service offerings; and general economic and business conditions in the regions where VNET provides solutions and services. Further information regarding these and other risks is included in VNET's reports filed with, or furnished to, the U.S. Securities and Exchange Commission. All information provided in this press release and in the attachments is as of the date of this press release, and VNET undertakes no duty to update such information, except as required under applicable law.
Investor Relations Contact:
Xinyuan Liu
Tel: +86 10 8456 2121
Email: ir@vnet.com
VNET GROUP, INC. | |||||
CONSOLIDATED BALANCE SHEETS | |||||
(Amount in thousands of Renminbi ("RMB") and US dollars ("US$")) | |||||
As of | As of | ||||
December 31, 2021 | December 31, 2022 | ||||
RMB | RMB | US$ | |||
(Audited) | (Unaudited) | (Unaudited) | |||
Assets | |||||
Current assets: | |||||
Cash and cash equivalents | 1,372,481 | 2,661,321 | 385,855 | ||
Restricted cash | 327,767 | 327,673 | 47,508 | ||
Accounts and notes receivable, net | 1,405,997 | 1,763,693 | 255,711 | ||
Prepaid expenses and other current assets | 2,049,911 | 2,147,500 | 311,361 | ||
Amounts due from related parties | 167,967 | 152,089 | 22,051 | ||
Total current assets | 5,324,123 | 7,052,276 | 1,022,486 | ||
Non-current assets: | |||||
Property and equipment, net | 10,092,419 | 11,964,498 | 1,734,689 | ||
Intangible assets, net | 900,335 | 1,497,131 | 217,064 | ||
Land use rights, net | 337,235 | 576,020 | 83,515 | ||
Operating lease right-of-use assets, net | 2,869,338 | 3,503,925 | 508,021 | ||
Goodwill | 1,339,657 | 1,364,191 | 197,789 | ||
Restricted cash | 8,225 | 500 | 72 | ||
Deferred tax assets, net | 168,002 | 196,098 | 28,432 | ||
Long-term investments, net | 98,243 | 242,194 | 35,115 | ||
Other non-current assets | 1,957,462 | 551,572 | 79,970 | ||
Total non-current assets | 17,770,916 | 19,896,129 | 2,884,667 | ||
Total assets | 23,095,039 | 26,948,405 | 3,907,153 | ||
Liabilities and Shareholders' Equity | |||||
Current liabilities: | |||||
Accounts and notes payable | 493,506 | 713,628 | 103,466 | ||
Accrued expenses and other payables | 2,298,089 | 2,410,479 | 349,487 | ||
Advances from customers | 1,041,902 | 1,157,963 | 167,889 | ||
Deferred revenue | 55,695 | 95,078 | 13,785 | ||
Income taxes payable | 43,770 | 42,017 | 6,092 | ||
Amounts due to related parties | 8,772 | 6,928 | 1,004 | ||
Current portion of long-term borrowings | 384,158 | 484,020 | 70,176 | ||
Current portion of convertible promissory notes | - | 537,778 | 77,970 | ||
Current portion of finance lease liabilities | 244,032 | 206,260 | 29,905 | ||
Current portion of deferred government grant | 2,074 | 3,646 | 529 | ||
Current portion of operating lease liabilities | 607,997 | 674,288 | 97,763 | ||
Total current liabilities | 5,179,995 | 6,332,085 | 918,066 | ||
Non-current liabilities: | |||||
Long-term borrowings | 2,215,015 | 3,049,856 | 442,188 | ||
Convertible promissory notes | 4,266,951 | 5,859,259 | 849,513 | ||
Non-current portion of finance lease liabilities | 1,119,751 | 1,047,640 | 151,894 | ||
Unrecognized tax benefits | 77,573 | 87,174 | 12,639 | ||
Deferred tax liabilities | 348,404 | 682,580 | 98,965 | ||
Non-current portion of deferred government grant | 2,294 | 2,673 | 388 | ||
Non-current portion of operating lease liabilities | 2,284,055 | 2,905,283 | 421,226 | ||
Total non-current liabilities | 10,314,043 | 13,634,465 | 1,976,813 | ||
Shareholders' equity | |||||
Treasury stock | (349,523) | (349,523) | (50,676) | ||
Ordinary shares | 60 | 60 | 9 | ||
Additional paid-in capital | 15,198,055 | 15,239,926 | 2,209,582 | ||
Accumulated other comprehensive (loss) income | (90,443) | 11,022 | 1,598 | ||
Statutory reserves | 74,462 | 77,995 | 11,308 | ||
Accumulated deficit | (7,590,382) | (8,369,868) | (1,213,517) | ||
Total VNET Group, Inc. shareholders' equity | 7,242,229 | 6,609,612 | 958,304 | ||
Noncontrolling interest | 358,772 | 372,243 | 53,970 | ||
Total shareholders' equity | 7,601,001 | 6,981,855 | 1,012,274 | ||
Total liabilities and shareholders' equity | 23,095,039 | 26,948,405 | 3,907,153 | ||
VNET GROUP, INC. | |||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||
(Amount in thousands of Renminbi ("RMB") and US dollars ("US$") except for number of shares and per share data) | |||||||||||||
Three months ended | Twelve months ended | ||||||||||||
December 31, 2021 | September 30, 2022 | December 31, 2022 | December 31, 2021 | December 31, 2022 | |||||||||
RMB | RMB | RMB | US$ | RMB | RMB | US$ | |||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Audited) | (Unaudited) | (Unaudited) | |||||||
Net revenues | 1,745,440 | 1,814,210 | 1,880,673 | 272,672 | 6,189,801 | 7,065,232 | 1,024,362 | ||||||
Cost of revenues | (1,365,472) | (1,497,627) | (1,552,298) | (225,062) | (4,751,771) | (5,706,976) | (827,434) | ||||||
Gross profit | 379,968 | 316,583 | 328,375 | 47,610 | 1,438,030 | 1,358,256 | 196,928 | ||||||
Operating income (expense) | |||||||||||||
Other operating income | - | 5,763 | 12,965 | 1,880 | - | 60,013 | 8,701 | ||||||
Sales and marketing | (85,474) | (80,245) | (76,363) | (11,072) | (255,400) | (311,917) | (45,224) | ||||||
Research and development | (63,037) | (73,350) | (84,137) | (12,199) | (188,489) | (306,842) | (44,488) | ||||||
General and administrative | (390,935) | (165,436) | (156,228) | (22,651) | (842,354) | (642,945) | (93,218) | ||||||
(Allowance) reversal for doubtful debt | (1,028) | 3,096 | (41,983) | (6,087) | (18,399) | (35,409) | (5,134) | ||||||
Impairment of loan receivable to potential investee | 9 | - | - | - | (2,807) | - | - | ||||||
Impairment of long-lived assets | (109,267) | - | - | - | (109,267) | - | - | ||||||
Total operating expenses | (649,732) | (310,172) | (345,746) | (50,129) | (1,416,716) | (1,237,100) | (179,363) | ||||||
Operating (loss) profit | (269,764) | 6,411 | (17,371) | (2,519) | 21,314 | 121,156 | 17,565 | ||||||
Interest income | 8,937 | 9,455 | 8,756 | 1,270 | 31,897 | 31,574 | 4,578 | ||||||
Interest expense | (75,363) | (78,733) | (72,923) | (10,573) | (334,950) | (273,305) | (39,626) | ||||||
Impairment of long-term investment | - | - | - | - | (3,495) | - | - | ||||||
Other income | 22,137 | 2,169 | 6,872 | 996 | 33,923 | 17,328 | 2,512 | ||||||
Other expenses | (3,498) | (3,174) | (22,380) | (3,245) | (22,700) | (26,599) | (3,856) | ||||||
Changes in the fair value of convertible promissory notes | 227,843 | 13,179 | (48,510) | (7,033) | 829,149 | 22,626 | 3,280 | ||||||
Foreign exchange gain (loss) | 82,444 | (317,157) | 89,048 | 12,911 | 110,036 | (523,235) | (75,862) | ||||||
(Loss) gain before income taxes and (loss) gain | (7,264) | (367,850) | (56,508) | (8,193) | 665,174 | (630,455) | (91,409) | ||||||
Income tax expenses | (15,549) | (55,717) | (101) | (15) | (111,407) | (133,464) | (19,350) | ||||||
(Loss) gain from equity method investments | (1,729) | (384) | (828) | (120) | (38,666) | 1,925 | 279 | ||||||
Net (loss) profit | (24,542) | (423,951) | (57,437) | (8,328) | 515,101 | (761,994) | (110,480) | ||||||
Net gain attributable to noncontrolling interest | (2,736) | (1,260) | (6,807) | (987) | (15,003) | (13,958) | (2,024) | ||||||
Net (loss) profit attributable to the Company's | (27,278) | (425,211) | (64,244) | (9,315) | 500,098 | (775,952) | (112,504) | ||||||
(Loss) profit per share | |||||||||||||
Basic | (0.03) | (0.48) | (0.07) | (0.01) | 0.57 | (0.87) | (0.13) | ||||||
Diluted | (0.28) | (0.48) | (0.07) | (0.01) | (0.36) | (0.87) | (0.13) | ||||||
Shares used in (loss) profit per share computation | |||||||||||||
Basic* | 867,823,835 | 888,443,329 | 888,327,554 | 888,327,554 | 865,352,554 | 886,817,620 | 128,576,469 | ||||||
Diluted* | 901,823,836 | 888,443,329 | 888,327,554 | 888,327,554 | 911,591,433 | 886,817,620 | 128,576,469 | ||||||
(Loss) profit per ADS (6 ordinary shares equal to 1 ADS) | |||||||||||||
Basic | (0.18) | (2.88) | (0.42) | (0.06) | 3.42 | (5.22) | (0.78) | ||||||
Diluted | (1.68) | (2.88) | (0.42) | (0.06) | (2.16) | (5.22) | (0.78) | ||||||
* Shares used in (loss) profit per share/ADS computation were computed under weighted average method. | |||||||||||||
VNET GROUP, INC. | |||||||||||||
RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS | |||||||||||||
(Amount in thousands of Renminbi ("RMB") and US dollars ("US$")) | |||||||||||||
Three months ended | Twelve months ended | ||||||||||||
December 31, 2021 | September 30, 2022 | December 31, 2022 | December 31, 2021 | December 31, 2022 | |||||||||
RMB | RMB | RMB | US$ | RMB | RMB | US$ | |||||||
Gross profit | 379,968 | 316,583 | 328,375 | 47,610 | 1,438,030 | 1,358,256 | 196,929 | ||||||
Plus: depreciation and amortization | 329,929 | 388,217 | 409,825 | 59,419 | 1,182,114 | 1,487,438 | 215,658 | ||||||
Plus: share-based compensation expenses | 3,932 | 2,876 | 1,893 | 274 | 13,713 | 563 | 82 | ||||||
Adjusted cash gross profit | 713,829 | 707,676 | 740,093 | 107,303 | 2,633,857 | 2,846,257 | 412,669 | ||||||
Adjusted cash gross margin | 40.9 % | 39.0 % | 39.4 % | 39.4 % | 42.6 % | 40.3 % | 40.3 % | ||||||
Operating expenses | (649,732) | (310,172) | (345,746) | (50,129) | (1,416,716) | (1,237,100) | (179,363) | ||||||
Plus: share-based compensation expenses | 249,108 | 32,355 | (9,684) | (1,404) | 306,297 | 117,607 | 17,051 | ||||||
Plus: compensation for postcombination | 17,644 | 2,685 | - | - | 32,603 | 37,398 | 5,422 | ||||||
Plus: impairment of loan receivable to | (9) | - | - | - | 2,807 | - | - | ||||||
Plus: impairment of long-lived assets | 109,267 | - | - | - | 109,267 | - | - | ||||||
Adjusted operating expenses | (273,722) | (275,132) | (355,430) | (51,533) | (965,742) | (1,082,095) | (156,890) | ||||||
Operating (loss) profit | (269,764) | 6,411 | (17,371) | (2,519) | 21,314 | 121,156 | 17,566 | ||||||
Plus: depreciation and amortization | 352,784 | 410,988 | 449,469 | 65,167 | 1,267,578 | 1,595,942 | 231,390 | ||||||
Plus: share-based compensation expenses | 253,040 | 35,231 | (7,791) | (1,130) | 320,010 | 118,170 | 17,133 | ||||||
Plus: compensation for postcombination | 17,644 | 2,685 | - | - | 32,603 | 37,398 | 5,422 | ||||||
Plus: impairment of loan receivable to | (9) | - | - | - | 2,807 | - | - | ||||||
Plus: impairment of long-lived assets | 109,267 | - | - | - | 109,267 | - | - | ||||||
Adjusted EBITDA | 462,962 | 455,315 | 424,307 | 61,518 | 1,753,579 | 1,872,666 | 271,511 | ||||||
Adjusted EBITDA margin | 26.5 % | 25.1 % | 22.6 % | 22.6 % | 28.3 % | 26.5 % | 26.5 % | ||||||
VNET GROUP, INC. | |||||||
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS | |||||||
(Amount in thousands of Renminbi ("RMB") and US dollars ("US$")) | |||||||
Three months ended | |||||||
December 31, 2021 | September 30, 2022 | December 31, 2022 | |||||
RMB | RMB | RMB | US$ | ||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||
CASH FLOWS FROM OPERATING ACTIVITIES | |||||||
Net loss | (24,542) | (423,951) | (57,437) | (8,328) | |||
Adjustments to reconcile net loss to net cash generated from operating activities: | |||||||
Depreciation and amortization | 352,784 | 410,988 | 449,469 | 65,167 | |||
Share-based compensation expenses | 253,040 | 35,231 | (7,791) | (1,130) | |||
Others | (8,128) | 436,876 | 131,774 | 19,105 | |||
Changes in operating assets and liabilities | |||||||
Accounts and notes receivable | 113,974 | 64,291 | (109,803) | (15,920) | |||
Prepaid expenses and other current assets | 93,473 | 84,574 | 175,880 | 25,500 | |||
Accounts and notes payable | 1,399 | (47,279) | 65,879 | 9,552 | |||
Accrued expenses and other payables | 70,162 | 158,009 | 108,598 | 15,745 | |||
Deferred revenue | (12,799) | 20,086 | (774) | (112) | |||
Advances from customers | 53,499 | (33,711) | (46,355) | (6,721) | |||
Others | (228,871) | (97,697) | (139,873) | (20,280) | |||
Net cash generated from operating activities | 663,991 | 607,417 | 569,567 | 82,578 | |||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||||
Purchases of property and equipment | (935,772) | (563,546) | (898,459) | (130,264) | |||
Purchases of intangible assets | (8,625) | (16,976) | (17,132) | (2,484) | |||
Payments for investments | (566,460) | (36,631) | (209,998) | (30,447) | |||
Proceeds from (payments for) other investing activities | 374,013 | 2,670 | (207,794) | (30,127) | |||
Net cash used in investing activities | (1,136,844) | (614,482) | (1,333,383) | (193,322) | |||
CASH FLOWS FROM FINANCING ACTIVITIES | |||||||
Proceeds from bank borrowings | 490,815 | 273,169 | 156,912 | 22,750 | |||
Repayment of bank borrowings | (141,686) | (73,070) | (56,390) | (8,176) | |||
Payments for finance lease | (97,772) | (116,896) | (65,886) | (9,553) | |||
Repayment of 2021 Notes | (1,945,620) | - | - | - | |||
Payments for other financing activities | (48,644) | (10,438) | (23,625) | (3,425) | |||
Net cash (used in) generated from financing activities | (1,742,907) | 72,765 | 11,011 | 1,596 | |||
Effect of foreign exchange rate changes on cash, cash equivalents and restricted cash | (7,255) | 74,119 | (13,774) | (1,996) | |||
Net (decrease) increase in cash, cash equivalents and restricted cash | (2,223,015) | 139,818 | (766,579) | (111,144) | |||
Cash, cash equivalents and restricted cash at beginning of period | 3,931,488 | 3,616,255 | 3,756,073 | 544,579 | |||
Cash, cash equivalents and restricted cash at end of period | 1,708,473 | 3,756,073 | 2,989,494 | 433,435 | |||
SOURCE VNET Group, Inc.
Share this article