Exhibit 99.1

 

Cheetah Mobile Announces First Quarter 2025 Unaudited Consolidated Financial Results

BEIJING, June 19, 2025 - Cheetah Mobile Inc. (NYSE: CMCM) ("Cheetah Mobile" or the "Company"), a China-based IT company, today announced its unaudited consolidated financial results for the quarter ended March 31, 2025.

Management Commentary

Mr. Sheng Fu, Cheetah Mobile's Chairman and Chief Executive Officer, remarked, “We kicked off 2025 with strong momentum - total revenue grew 36.1% year-over-year in the first quarter, and margins improved significantly. Our Internet business continued to perform robustly, with revenue increasing 46.0% year-over-year. Meanwhile, revenue from our AI and Others segment grew by 22.9% year-over-year and accelerated to 29.8% quarter-over-quarter. We narrowed our operating losses this quarter while maintaining strong investment in AI and robotics. We remain encouraged by the momentum we’re seeing and expect continued progress as we execute against our AI strategy. Looking ahead, we see agentic AI as a true game-changer. AI models are moving beyond conversation and into real-world action, and Cheetah Mobile’s long track record of productizing cutting-edge technology positions us to capture this shift. By doubling down on R&D and infusing AI Agents into both our consumer applications and robotics portfolio, we are helping usher China’s LLM industry from infrastructure build-out to application-driven innovation. Our focus remains clear: to keep generating steady revenue and profit growth from our legacy businesses, while strengthening our position in new AI ventures by creating practical, utility-focused AI tools and robots that understand people and help them accomplish more.”

 

Mr. Thomas Ren, Chief Financial Officer of Cheetah Mobile, commented: “We made significant progress in narrowing our losses in Q1 2025, supported by disciplined execution, cost optimization, and steady topline growth. In particular, our Internet business posted a notable improvement in operating margin, reaching 15.5% in the quarter, up from 7.9% a year ago. We also continued to improve efficiency in our AI and Others segment by focusing on scalable use cases, leveraging open-source models and AI tools and streamlining product development. While we continue to invest in the significant opportunity that LLM technology represents, we remain focused on consistent margin expansion and loss reduction, while maintaining a strong balance sheet.”

 

First Quarter 2025 Financial Highlight

Total revenues grew by 36.1% year-over-year and 9.2% quarter-over-quarter, accelerating to RMB259.0 million (US$35.7 million) in the first quarter of 2025.
Gross profit increased by 67.2% year-over-year and 9.7% quarter-over-quarter, to RMB189.5 million (US$26.1 million) in the first quarter of 2025. Non-GAAP gross profit rose by 67.1% year-over-year and 10.0% quarter-over-quarter to RMB189.5 million (US$26.1 million).

1


Operating loss reduced significantly in the first quarter of 2025 to RMB26.5 million (US$3.7 million), compared to RMB80.6 million in the same period of last year and RMB207.1 million in the previous quarter. Non-GAAP operating loss in the first quarter of 2025 improved to RMB14.3 million (US$2.0 million) from RMB66.4 million in the same period of last year and RMB42.5 million in the previous quarter.
Net loss attributable to Cheetah Mobile Shareholders was RMB33.4 million (US$4.6 million), compared to RMB80.0 million in the same period of last year and RMB366.8 million in the previous quarter. Non-GAAP net loss attributable to Cheetah Mobile Shareholders was RMB21.1 million (US$2.9 million), compared to RMB65.8 million in the same period of last year and RMB202.1 million in the previous quarter.
As of March 31, 2025, the Company had cash and cash equivalents of RMB1,699.2 million (US$234.2 million), ensuring strong liquidity.
As of March 31, 2025, the Company had long-term investments of RMB813.1million (US$112.1 million).

 

 

Conference Call Information

The Company held a conference call on June 19, 2025, 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:

Main Line:

International: 1-412-317-6061

United States Toll Free: 1-888-317-6003

Mainland China Toll Free: 4001-206115

Hong Kong Toll Free: 800-963976

Conference ID: 8588778

 

English Translation:

International: 1-412-317-6061

United States Toll Free: 1-888-317-6003

Mainland China Toll Free: 4001-206115

Hong Kong Toll Free: 800-963976

Conference ID: 2026449

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 RMB7.2567 to US$1.00, the exchange rate in effect as of March 31, 2025, 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”).

2


 

About Cheetah Mobile Inc.

 

Cheetah Mobile is a China-based IT company with a commitment to AI innovation. It has attracted hundreds of millions of users through an array of internet products and services on PCs and mobile devices. At the same time, it actively engages in the independent research and development of AI technologies, including LLM technologies. Cheetah Mobile provides advertising services to advertisers worldwide, value-added services including the sale of premium membership to its users, multi-cloud management platform to companies globally, as well as service robots to international clients. Cheetah Mobile is also committed to leveraging its cutting-edge AI technologies, including LLM technologies, to empower its products and make the world smarter. It has been listed on the New York Stock Exchange since May 2014.

Safe Harbor Statement

 

This press release contains forward-looking statements. These statements, including management quotes and business outlook, constitute forward-looking statements under the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “will,” “expects,” “anticipates,” “future,” “intends,” “plans,” “believes,” “estimates” and similar statements. Such statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in the forward-looking statements, including but are not limited to the following: Cheetah Mobile’s growth strategies; Cheetah Mobile’s ability to retain and increase its user base and expand its product and service offerings; Cheetah Mobile’s ability to monetize its platform; Cheetah Mobile’s future business development, financial condition and results of operations; competition with companies in a number of industries including internet companies that provide online marketing services and internet value-added services; expected changes in Cheetah Mobile’s revenues and certain cost or expense items; and general economic and business condition globally and in China. Further information regarding these and other risks is included in Cheetah Mobile’s filings with the U.S. Securities and Exchange Commission. Cheetah Mobile does not undertake any obligation to update any forward-looking statement as a result of new information, future events or otherwise, except as required under applicable law.

 

Use of Non-GAAP Financial Measures

 

This release contains non-GAAP financial measures, including but not limited to:

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 expenses;
Total non-GAAP operating expenses exclude share-based compensation expenses, amortization of intangible assets and impairment of goodwill resulting from business acquisitions;
Non-GAAP research and development expenses exclude share-based compensation expenses, amortization of intangible assets resulting from business acquisitions;
Non-GAAP selling and marketing expenses exclude share-based compensation expenses and amortization of intangible assets resulting from business acquisitions;

3


Non-GAAP general and administrative expenses exclude share-based compensation expenses;
Non-GAAP operating profit/loss excludes share-based compensation expenses, amortization of intangible assets and impairment of goodwill resulting from business acquisitions;
Non-GAAP net income/loss attributable to Cheetah Mobile shareholders excludes share-based compensation expenses, amortization of intangible assets and impairment of goodwill resulting from business acquisitions;
Non-GAAP diluted earnings/losses per ADS excludes share-based compensation expenses, amortization of intangible assets and impairment of goodwill resulting from business acquisitions; and
Non-GAAP adjusted EBITDA represents net loss attributable to Cheetah Mobile shareholders excluding share-based compensation, interest income, depreciation and amortization, impairment of goodwill, net income attributable to noncontrolling interests, other income/expenses, net and income tax expenses/benefits.

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, amortization of intangible assets and impairment of goodwill resulting from business acquisitions, which have been and will continue to be significant recurring expenses in its business. However, the use of non-GAAP financial measures has material limitations as an analytical tool. One of the limitations of using non-GAAP financial measures is that they do not include all items that impact the Company’s net income for the period. In addition, because non-GAAP financial measures are not measured in the same manner by all companies, they may not be comparable to other similarly titled measures used by other companies. In light of the foregoing limitations, you should not consider non-GAAP financial measure in isolation from or as an alternative to the financial measure prepared in accordance with U.S. GAAP. For more information on these non-GAAP financial measures, please see the tables captioned “Cheetah Mobile Inc. Reconciliation of GAAP and non-GAAP Results”.

 

 

 

 

 

 

Investor Relations Contact

 

Helen Jing Zhu

Cheetah Mobile Inc.

Tel: +86 10 6292 7779

Email: ir@cmcm.com

4


 

CHEETAH MOBILE INC.

Condensed Consolidated Balance Sheets

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

 

 

As of

 

December 31, 2024

 

March 31, 2025

 

RMB

 

RMB

 

USD

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

1,833,031

 

1,699,237

 

234,161

Short-term investments

335

 

321

 

44

Accounts receivable, net

473,619

 

393,503

 

54,226

Prepayments and other current assets, net

1,365,761

 

1,006,307

 

138,673

Due from related parties, net

106,934

 

109,053

 

15,028

Total current assets

3,779,680

 

3,208,421

 

442,132

 

 

 

 

 

 

Non-current assets:

 

 

 

 

 

Property and equipment, net

51,564

 

41,590

 

5,731

Operating lease right-of-use assets

26,323

 

23,346

 

3,217

Intangible assets, net

190,665

 

183,518

 

25,289

Goodwill

424,099

 

424,099

 

58,442

Long-term investments

817,330

 

813,119

 

112,051

Deferred tax assets

128,581

 

124,493

 

17,156

Other non-current assets

86,059

 

84,896

 

11,701

Total non-current assets

1,724,621

 

1,695,061

 

233,587

 

 

 

 

 

 

Total assets

5,504,301

 

4,903,482

 

675,719

 

 

 

 

 

 

LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS' EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

219,566

 

220,088

 

30,329

Accrued expenses and other current liabilities

2,756,805

 

2,178,388

 

300,190

Due to related parties

69,606

 

70,896

 

9,770

Income tax payable

35,804

 

35,680

 

4,917

Total current liabilities

3,081,781

 

2,505,052

 

345,206

 

 

 

 

 

 

Non-current liabilities:

 

 

 

 

 

Deferred tax liabilities

43,046

 

42,023

 

5,791

Other non-current liabilities

172,348

 

169,416

 

23,346

Total non-current liabilities

215,394

 

211,439

 

29,137

 

 

 

 

 

 

Total liabilities

3,297,175

 

2,716,491

 

374,343

 

 

 

 

 

 

Mezzanine equity:

 

 

 

 

 

Redeemable noncontrolling interests

189,725

 

191,984

 

26,456

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

Ordinary shares

248

 

248

 

34

Additional paid-in capital

2,722,504

 

2,730,456

 

376,267

Accumulated deficit

(1,232,577)

 

(1,265,934)

 

(174,450)

Accumulated other comprehensive income

410,423

 

411,397

 

56,692

Total Cheetah Mobile Inc. shareholders’ equity

1,900,598

 

1,876,167

 

258,543

Noncontrolling interests

116,803

 

118,840

 

16,377

 

 

 

 

 

 

Total shareholders’ equity

2,017,401

 

1,995,007

 

274,920

 

 

 

 

 

 

Total liabilities, mezzanine equity and shareholders’ equity

5,504,301

 

4,903,482

 

675,719

 

5


 

CHEETAH MOBILE INC.

Condensed Consolidated Statements of Comprehensive 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

 

 

March 31, 2024

 

December 31, 2024

 

March 31, 2025

 

March 31, 2025

 

 

RMB

 

RMB

 

RMB

 

USD

Revenues

 

190,288

 

237,089

 

259,006

 

35,692

     Internet business

 

109,020

 

160,152

 

159,141

 

21,930

     AI and others

 

81,268

 

76,937

 

99,865

 

13,762

Cost of revenues (a)

 

(76,952)

 

(64,317)

 

(69,505)

 

(9,578)

Gross profit

 

113,336

 

172,772

 

189,501

 

26,114

 

 

 

 

 

 

 

 

Operating income and expenses:

 

 

 

 

 

 

 

 

Research and development (a)

 

(57,331)

 

(65,506)

 

(61,244)

 

(8,440)

Selling and marketing (a)

 

(67,940)

 

(104,851)

 

(104,838)

 

(14,447)

General and administrative (a)

 

(69,145)

 

(56,281)

 

(52,624)

 

(7,252)

Impairment of goodwill

 

-

 

(152,890)

 

-

 

-

Other operating income/(expense), net

 

508

 

(377)

 

2,670

 

368

Total operating income and expenses

 

(193,908)

 

(379,905)

 

(216,036)

 

(29,771)

 

 

 

 

 

 

 

 

Operating loss

 

(80,572)

 

(207,133)

 

(26,535)

 

(3,657)

Other income/(expenses):

 

 

 

 

 

 

 

 

Interest income, net

 

15,316

 

9,862

 

5,605

 

772

Foreign exchange (losses)/gains

 

(3,277)

 

(32,236)

 

1,650

 

227

Other expense, net

 

(7,595)

 

(82,300)

 

(4,009)

 

(552)

 

 

 

 

 

 

 

 

Loss before income taxes

 

(76,128)

 

(311,807)

 

(23,289)

 

(3,210)

Income tax expenses

 

(198)

 

(51,064)

 

(4,820)

 

(664)

Net loss

 

(76,326)

 

(362,871)

 

(28,109)

 

(3,874)

Less: net income attributable to noncontrolling interests

 

3,709

 

3,913

 

5,248

 

723

Net loss attributable to Cheetah Mobile shareholders

 

(80,035)

 

(366,784)

 

(33,357)

 

(4,597)

 

 

 

 

 

 

 

 

Net loss per share

 

 

 

 

 

 

 

 

Basic

 

(0.0549)

 

(0.2438)

 

(0.0235)

 

(0.0032)

Diluted

 

(0.0550)

 

(0.2439)

 

(0.0236)

 

(0.0033)

 

 

 

 

 

 

 

 

Net loss per ADS

 

 

 

 

 

 

 

 

Basic

 

(2.7450)

 

(12.1907)

 

(1.1749)

 

(0.1600)

Diluted

 

(2.7500)

 

(12.1947)

 

(1.1814)

 

(0.1650)

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding

 

 

 

 

 

 

 

 

Basic

 

1,494,213,830

 

1,512,707,145

 

1,515,787,128

 

1,515,787,128

Diluted

 

1,494,213,830

 

1,512,707,145

 

1,515,787,128

 

1,515,787,128

Weighted average number of ADSs outstanding

 

 

 

 

 

 

 

 

Basic

 

29,884,277

 

30,254,143

 

30,315,743

 

30,315,743

Diluted

 

29,884,277

 

30,254,143

 

30,315,743

 

30,315,743

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

21,031

 

51,667

 

(272)

 

(37)

Unrealized gains on available-for-sale securities, net

 

1,772

 

7,277

 

2,660

 

367

Other comprehensive income

 

22,803

 

58,944

 

2,388

 

330

Total comprehensive loss

 

(53,523)

 

(303,927)

 

(25,721)

 

(3,544)

Less: Total comprehensive income attributable to noncontrolling interests

 

2,426

 

2,199

 

6,662

 

918

Total comprehensive loss attributable to Cheetah Mobile shareholders

 

(55,949)

 

(306,126)

 

(32,383)

 

(4,462)

 

 

 

 

 

For The Three Months Ended

 

 

March 31, 2024

 

December 31, 2024

 

March 31, 2025

 

March 31, 2025

(a) Share-based compensation expenses

 

RMB

 

RMB

 

RMB

 

USD

Cost of revenues

 

92

 

(460)

 

5

 

1

Research and development

 

292

 

1,280

 

296

 

41

Selling and marketing

 

(44)

 

(495)

 

71

 

10

General and administrative

 

7,245

 

4,819

 

5,212

 

718

Total

 

7,585

 

5,144

 

5,584

 

770

 

6


 

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 March 31, 2025

 

GAAP

Share-based

Amortization of

Non-GAAP

 

Result

Compensation

intangible assets*

Result

 

RMB

RMB

RMB

RMB

USD

Revenues

259,006

-

-

259,006

35,692

Cost of revenues

(69,505)

5

-

(69,500)

(9,577)

Gross profit

189,501

5

-

189,506

26,115

 

 

 

 

 

Research and development

(61,244)

296

6,156

(54,792)

(7,551)

Selling and marketing

(104,838)

71

469

(104,298)

(14,372)

General and administrative

(52,624)

5,212

-

(47,412)

(6,534)

Other operating income, net

2,670

-

-

2,670

368

Total operating income and expenses

(216,036)

5,579

6,625

(203,832)

(28,089)

 

 

 

 

 

Operating loss

(26,535)

5,584

6,625

(14,326)

(1,974)

Net loss attributable to Cheetah Mobile shareholders

(33,357)

5,584

6,625

(21,148)

(2,914)

 

 

 

 

 

Diluted losses per ordinary share (RMB)

(0.0236)

0.0037

0.0043

(0.0156)

 

Diluted losses per ADS (RMB)

(1.1814)

0.1850

0.2164

(0.7800)

 

Diluted losses per ADS (USD)

(0.1650)

0.0255

0.0320

(0.1075)

 

 

 

 

For The Three Months Ended December 31, 2024

 

GAAP

Share-based

Amortization of

Impairment

Non-GAAP

 

Result

Compensation

intangible assets*

of goodwill

Result

 

RMB

RMB

RMB

RMB

RMB

Revenues

237,089

-

-

-

237,089

Cost of revenues

(64,317)

(460)

-

-

(64,777)

Gross profit

172,772

(460)

-

-

172,312

 

 

 

 

 

Research and development

(65,506)

1,280

6,156

-

(58,070)

Selling and marketing

(104,851)

(495)

469

-

(104,877)

General and administrative

(56,281)

4,819

-

-

(51,462)

Impairment of goodwill

(152,890)

-

-

152,890

-

Other operating loss, net

(377)

-

-

-

(377)

Total operating income and expenses

(379,905)

5,604

6,625

152,890

(214,786)

 

 

 

 

 

 

Operating loss

(207,133)

5,144

6,625

152,890

(42,474)

Net loss attributable to Cheetah Mobile shareholders

(366,784)

5,144

6,625

152,890

(202,125)

 

 

 

 

 

 

Diluted losses per ordinary share (RMB)

(0.2439)

0.0034

0.0044

0.1011

(0.1350)

Diluted losses per ADS (RMB)

(12.1947)

0.1700

0.2200

5.0547

(6.7500)

 

 

For The Three Months Ended March 31, 2024

 

GAAP

Share-based

Amortization of

Non-GAAP

 

Result

Compensation

intangible assets*

Result

 

RMB

RMB

RMB

RMB

Revenues

190,288

-

-

190,288

Cost of revenues

(76,952)

92

-

(76,860)

Gross profit

113,336

92

-

113,428

 

 

 

 

Research and development

(57,331)

292

6,156

(50,883)

Selling and marketing

(67,940)

(44)

469

(67,515)

General and administrative

(69,145)

7,245

-

(61,900)

Other operating income, net

508

-

-

508

Total operating income and expenses

(193,908)

7,493

6,625

(179,790)

 

 

 

 

Operating loss

(80,572)

7,585

6,625

(66,362)

Net loss attributable to Cheetah Mobile shareholders

(80,035)

7,585

6,625

(65,825)

 

 

 

 

Diluted losses per ordinary share (RMB)

(0.0550)

0.0052

0.0043

(0.0455)

Diluted losses per ADS (RMB)

(2.7500)

0.2600

0.2150

(2.2750)

 

* This represents amortization of intangible assets resulting from business acquisitions.

 

7


 

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 March 31, 2025

 

 

Internet Business

 

AI and others

 

Consolidated

 

 

RMB

 

RMB

 

RMB

 

USD

Revenues

 

159,141

 

99,865

 

259,006

 

35,692

Operating Costs and expenses

 

 

 

 

 

 

 

 

Cost of revenues(i)

 

22,992

 

46,508

 

69,500

 

9,577

Selling and marketing(i)

 

67,496

 

37,271

 

104,767

 

14,437

Research and development(i)

 

32,843

 

28,105

 

60,948

 

8,399

Other segment items(i)

 

11,203

 

33,539

 

44,742

 

6,166

Adjusted operating income/(losses)

 

24,607

 

(45,558)

 

(20,951)

 

(2,887)

Unallocated amounts-share based compensations

 

 

 

 

 

(5,584)

 

(770)

Operating loss

 

 

 

 

 

(26,535)

 

(3,657)

Reconciliation of segment profit/(loss)

 

 

 

 

 

 

 

 

Interest income, net

 

 

 

 

 

5,605

 

772

Foreign exchange gains, net

 

 

 

 

 

1,650

 

227

Other (expense)/income, net

 

 

 

 

 

(4,009)

 

(552)

Loss before income taxes

 

 

 

 

 

(23,289)

 

(3,210)

 

 

 

 

 

For The Three Months Ended December 31, 2024

 

 

Internet Business

 

AI and others

 

Consolidated

 

 

RMB

 

RMB

 

RMB

Revenues

 

160,152

 

76,937

 

237,089

Operating Costs and expenses

 

 

 

 

 

 

Cost of revenues(i)

 

21,174

 

43,603

 

64,777

Selling and marketing(i)

 

70,243

 

35,103

 

105,346

Research and development(i)

 

30,651

 

33,575

 

64,226

Other segment items(i)

 

11,877

 

192,852

 

204,729

Adjusted operating income/(losses)

 

26,207

 

(228,196)

 

(201,989)

Unallocated amounts-share based compensations

 

 

 

 

 

(5,144)

Operating loss

 

 

 

 

 

(207,133)

Reconciliation of segment profit/(loss)

 

 

 

 

 

 

Interest income, net

 

 

 

 

 

9,862

Foreign exchange losses, net

 

 

 

 

 

(32,236)

Other (expense)/income, net

 

 

 

 

 

(82,300)

Loss before income taxes

 

 

 

 

 

(311,807)

 

 

 

 

For The Three Months Ended March 31, 2024

 

 

Internet Business

 

AI and others

 

Consolidated

 

 

RMB

 

RMB

 

RMB

Revenues

 

109,020

 

81,268

 

190,288

Operating Costs and expenses

 

 

 

 

 

 

Cost of revenues(i)

 

19,221

 

57,639

 

76,860

Selling and marketing(i)

 

38,205

 

29,779

 

67,984

Research and development(i)

 

26,787

 

30,252

 

57,039

Other segment items(i)

 

16,145

 

45,247

 

61,392

Adjusted operating income/(losses)

 

8,662

 

(81,649)

 

(72,987)

Unallocated amounts-share based compensations

 

 

 

 

 

(7,585)

Operating loss

 

 

 

 

 

(80,572)

Reconciliation of segment profit/(loss)

 

 

 

 

 

 

Interest income, net

 

 

 

 

 

15,316

Foreign exchange losses, net

 

 

 

 

 

(3,277)

Other (expense)/income, net

 

 

 

 

 

(7,595)

Loss before income taxes

 

 

 

 

 

(76,128)

 

 

(i) Share-based compensations were not allocated to segments. Other segment items include general and administrative expenses and other operating expenses allocated to the respective segments.

8


 

CHEETAH MOBILE INC.

Reconciliation from Net Loss 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

 

 

March 31, 2024

 

December 31, 2024

 

March 31, 2025

 

March 31, 2025

 

 

RMB

 

RMB

 

RMB

 

USD

Net loss attributable to Cheetah Mobile shareholders

 

(80,035)

 

(366,784)

 

(33,357)

 

(4,597)

Add:

 

 

 

 

 

 

 

 

Income tax expenses

 

198

 

51,064

 

4,820

 

664

Interest income, net

 

(15,316)

 

(9,862)

 

(5,605)

 

(772)

Depreciation and other amortization

 

12,312

 

14,619

 

9,782

 

1,348

Net income attributable to noncontrolling interests

 

3,709

 

3,913

 

5,248

 

723

Other expense

 

10,872

 

114,536

 

2,359

 

325

Share-based compensation

 

7,585

 

5,144

 

5,584

 

770

Impairment of goodwill

 

-

 

152,890

 

-

 

-

Adjusted EBITDA

 

(60,675)

 

(34,480)

 

(11,169)

 

(1,539)

 

9