KE Holdings Inc. Announces Fourth Quarter and Fiscal Year 2025 Unaudited Financial Results and a Final Cash Dividend
Rhea-AI Summary
KE Holdings (NYSE: BEKE) reported fourth-quarter and full-year 2025 unaudited results and declared a final cash dividend. FY2025 highlights include GTV of RMB3,183.3 billion (US$455.2 billion), net revenues of RMB94.6 billion (US$13.5 billion), and net income of RMB2,991 million (US$428 million).
Notable actions: share repurchases of ~US$921 million in 2025 and a final cash dividend of ~US$0.3 billion. Operational trends show store growth and mixed service performance, with home rental revenue rising and transaction GTVs declining.
Positive
- Share repurchases totaling approximately US$921 million in 2025
- Final cash dividend of approximately US$0.3 billion
- Number of stores increased 18.5% YoY to 61,139
- Active stores increased 17.5% YoY to 58,376
- Home rental net revenues rose 18.1% YoY in Q4 2025
Negative
- Q4 2025 gross transaction value declined 36.7% YoY to RMB724.1 billion
- Q4 2025 net revenues fell 28.7% YoY to RMB22.2 billion
- FY2025 adjusted net income declined 30.4% YoY to RMB5,017 million
- Q4 2025 new and existing home transaction revenues fell sharply (new -44.5%, existing -39.0%)
News Market Reaction – BEKE
In the Mar 16 session, BEKE gained 1.02%, reflecting a mild positive market reaction.
Data tracked by StockTitan Argus on the day of publication.
Key Figures
Previous Dividends,earnings Reports
| Date | Event | Sentiment | 24h Move | Catalyst |
|---|---|---|---|---|
| Mar 18 | FY2024 results & dividend | Neutral | -7.3% | Mixed FY2024 results with higher revenue, lower income and a sizable dividend. |
24h Move is the share-price change in the day after each event; other market factors may also have contributed.
Limited same-tag history shows a prior dividend+earnings release on Mar 18, 2025 that was followed by a -7.25% move, suggesting the market previously reacted negatively to this combo.
Over the past year, BEKE’s key milestone comparable to today was the Mar 18, 2025 Q4/FY2024 results with a final dividend. That release showed strong 2024 growth in net revenues (up 20.2% YoY to RMB93.5B) but a 30.8% YoY decline in net income to RMB4,078M, alongside higher GTV and a final dividend of about US$0.4B. Despite mixed fundamentals, the share price fell 7.25% in the following 24 hours, indicating a cautious market stance on this earnings+dividend setup.
Key Terms
gross transaction value financial
adjusted net income financial
adjusted ebitda financial
operating margin financial
ads financial
AI-generated analysis. How Rhea-AI works. Not financial advice.
BEIJING, March 16, 2026 (GLOBE NEWSWIRE) -- KE Holdings Inc. (“Beike” or the “Company”) (NYSE: BEKE; HKEX: 2423), a leading integrated online and offline platform for housing transactions and services, today announced its unaudited financial results for the fourth quarter and fiscal year ended December 31, 2025, and also announced a final cash dividend.
Business and Financial Highlights for the Fourth Quarter and Fiscal Year 2025
- Gross transaction value (GTV)1 in 2025 was RMB3,183.3 billion (US
$455.2 billion ), a decrease of5.0% year-over-year. GTV of existing home transactions was RMB2,151.5 billion (US$307.7 billion ), a decrease of4.2% year-over-year. GTV of new home transactions was RMB890.9 billion (US$127.4 billion ), a decrease of8.2% year-over-year.
In the fourth quarter of 2025, GTV was RMB724.1 billion (US$103.6 billion ), a decrease of36.7% year-over-year. GTV of existing home transactions was RMB482.0 billion (US$68.9 billion ), a decrease of35.3% year-over-year. GTV of new home transactions was RMB207.0 billion (US$29.6 billion ), a decrease of41.7% year-over-year. - Net revenues in 2025 were RMB94.6 billion (US
$13.5 billion ), an increase of1.2% year-over-year.
In the fourth quarter of 2025, net revenues were RMB22.2 billion (US$3.2 billion ), a decrease of28.7% year-over-year. - Net income in 2025 was RMB2,991 million (US
$428 million ), a decrease of26.7% year-over-year.
Adjusted net income2 in 2025 was RMB5,017 million (US$717 million ), a decrease of30.4% year-over-year.
In the fourth quarter of 2025, net income was RMB82 million (US$12 million ), compared to RMB577 million in the same period of 2024. Adjusted net income was RMB517 million (US$74 million ), a decrease of61.5% year-over-year. - Number of stores was 61,139 as of December 31, 2025, a
18.5% increase from one year ago. Number of active stores3 was 58,376 as of December 31, 2025, a17.5% increase from one year ago. - Number of agents was 523,009 as of December 31, 2025, a
4.6% increase from one year ago. Number of active agents4 was 445,632 as of December 31, 2025, relatively flat compared with one year ago. - Mobile monthly active users (MAU)5 averaged 43.8 million in the fourth quarter of 2025, compared to 43.2 million in the same period of 2024.
Mr. Stanley Yongdong Peng, Chairman of the Board and Chief Executive Officer of Beike, commented, “In 2025, in response to the profound evolution of residential service demands, we centered our efforts on customer value and drove a strategic upgrade toward efficiency-driven growth.
In our home transaction services, we leveraged data and AI capabilities to reshape our service and business models, consistently enhancing the platform’s professional service competencies and operational efficiency. In our home renovation and furnishing and home rental services, we focused on improving the quality of profitability and establishing sustainable, replicable operating models, bringing both businesses into a healthier stage of development.”
“Looking ahead, we believe that the true ability to navigate market cycles stems not from scale itself, but from the capacity to consistently create genuine value for consumers. In 2026, we will respond more profoundly to customer needs, building systematic service capabilities that span the residential lifecycle. Meanwhile, we will leverage AI technology to reconstruct our competitive moats, further amplifying the professional value of service providers and platform efficiency, and ultimately elevating the living experience for consumers through higher-quality services,” concluded Mr. Peng.
Mr. Tao Xu, Executive Director and Chief Financial Officer of Beike, added, “In 2025, we implemented a series of efficiency-enhancing initiatives focused on optimizing unit economics and the Company's cost structure, thereby strengthening the Company's operational resilience for the future. Despite a challenging market environment, the Company's net revenues grew by
We remain steadfast in our commitment to rewarding shareholders through proactive capital allocation measures. In 2025, we have in aggregate repurchased shares with a total consideration of approximately US
Looking ahead, we will maintain prudent financial discipline and enhance resource allocation efficiency. While ensuring support for long-term strategic investments, we will continue to optimize our capital allocation structure to create sustainable, long-term value for our shareholders.”
Fourth Quarter 2025 Financial Results
Net Revenues
Net revenues decreased by
- Net revenues from existing home transaction services decreased by
39.0% to RMB5.4 billion (US$0.8 billion ) in the fourth quarter of 2025 from RMB8.9 billion in the same period of 2024, primarily due to a high base effect for GTV of existing home transactions, which decreased by35.3% to RMB482.0 billion (US$68.9 billion ) in the fourth quarter of 2025 from RMB744.8 billion in the same period of 2024.
Among that, (i) commission revenue decreased by42.9% to RMB4.2 billion (US$0.6 billion ) in the fourth quarter of 2025 from RMB7.4 billion in the same period of 2024, primarily due to a high base effect for GTV of existing home transactions served by Lianjia stores, which decreased by43.0% to RMB177.6 billion (US$25.4 billion ) in the fourth quarter of 2025 from RMB311.7 billion in the same period of 2024; and
(ii) revenues derived from platform service, franchise service and other value-added services, which are mostly charged to connected stores and agents on the Company’s platform, decreased by19.9% to RMB1.2 billion (US$0.2 billion ) in the fourth quarter of 2025 from RMB1.5 billion in the same period of 2024, primarily due to a high base effect for GTV of existing home transactions served by connected agents on the Company’s platform in the same period of 2024, which decreased by29.7% to RMB304.5 billion (US$43.5 billion ) in the fourth quarter of 2025 from RMB433.2 billion in the same period of 2024. - Net revenues from new home transaction services decreased by
44.5% to RMB7.3 billion (US$1.0 billion ) in the fourth quarter of 2025 from RMB13.1 billion in the same period of 2024, primarily due to due to a high base effect for GTV of new home transactions in the same period of 2024, which decreased by41.7% to RMB207.0 billion (US$29.6 billion ) in the fourth quarter of 2025 from RMB355.3 billion in the same period of 2024. Of these, the GTV of new home transactions facilitated on Beike platform through connected agents, dedicated sales team with the expertise in new home transaction services and other sales channels decreased by41.3% to RMB168.7 billion (US$24.1 billion ) in the fourth quarter of 2025 from RMB287.5 billion in the same period of 2024, while the GTV of new home transactions served by Lianjia brand decreased by43.5% to RMB38.3 billion (US$5.5 billion ) in the fourth quarter of 2025 from RMB67.8 billion in the same period of 2024. - Net revenues from home renovation and furnishing decreased by
12.0% to RMB3.6 billion (US$0.5 billion ) in the fourth quarter of 2025 from RMB4.1 billion in the same period of 2024, as the Company proactively optimized the channel mix and moderated pace of certain non-brokerage channels. - Net revenues from home rental services increased by
18.1% to RMB5.4 billion (US$0.8 billion ) in the fourth quarter of 2025 from RMB4.6 billion in the same period of 2024, primarily attributable to the increase in the number of rental units under the Carefree Rent model, partially offset by the impact of an increasing proportion of a new product offering within the Carefree Rent business. Under the new model, the homeowners retain control over and beneficial interest in the properties, while the Company provides leasing agency services and lease term management services to both homeowners and tenants. Accordingly, under the new model, revenue is recognized based on net service fees derived from two sources: (1) commissions earned for facilitating the signing of lease agreements between homeowners and tenants; and (2) fees for lease term management services rendered throughout the lease period. - Net revenues from emerging and other services were RMB459 million (US
$66 million ) in the fourth quarter of 2025, relatively flat compared with RMB439 million in the same period of 2024.
Cost of Revenues
Total cost of revenues decreased by
- Commission – split. The Company’s cost of revenues for commissions to connected agents and other sales channels decreased by
46.6% to RMB4.6 billion (US$0.7 billion ) in the fourth quarter of 2025 from RMB8.7 billion in the same period of 2024, primarily due to the decrease in GTV of new home transactions facilitated through connected agents and other sales channels. - Commission and compensation – internal. The Company’s cost of revenues for internal commission and compensation decreased by
39.8% to RMB3.9 billion (US$0.6 billion ) in the fourth quarter of 2025 from RMB6.5 billion in the same period of 2024, primarily attributable to the decrease in commission of Lianjia agents, consistent with the decreased GTV of existing and new home transactions they served by, as well as the decreased fixed personnel costs due to Company's disciplined headcount control. - Cost of home renovation and furnishing. The Company’s cost of revenues for home renovation and furnishing was RMB2.6 billion (US
$0.4 billion ) in the fourth quarter of 2025, a decrease of10.8% from RMB2.9 billion in the same period of 2024, which was in line with the trend in net revenues from home renovation and furnishing. - Cost of home rental services. The Company’s cost of revenues for home rental services, which mainly consists of variable cost, increased by
10.9% to RMB4.8 billion (US$0.7 billion ) in the fourth quarter of 2025 from RMB4.4 billion in the same period of 2024, primarily attributable to the growth of net revenues from home rental services, partially offset by an improved contribution margin resulting from an increasing proportion of the new product offering with a higher contribution margin under the Carefree Rent business, as well as enhanced operational efficiency. - Cost related to stores. The Company’s cost related to stores decreased by
9.6% to RMB0.7 billion (US$0.1 billion ) in the fourth quarter of 2025 from RMB0.8 billion in the same period of 2024, primarily attributable to the Lianjia stores optimization. - Other costs. The Company’s other costs were RMB765 million (US
$109 million ) in the fourth quarter of 2025, relatively flat compared with RMB747 million in the same period of 2024.
Gross Profit
Gross profit decreased by
Income (Loss) from Operations
Total operating expenses decreased by
- General and administrative expenses decreased by
23.9% to RMB2.3 billion (US$0.3 billion ) in the fourth quarter of 2025 from RMB3.0 billion in the same period of 2024, primarily due to the Company’s cost optimization initiatives, as well as the decrease in both the provision for credit losses and share-based compensation expenses. - Sales and marketing expenses decreased by
17.7% to RMB1.9 billion (US$0.3 billion ) in the fourth quarter of 2025 from RMB2.3 billion in the same period of 2024, primarily due to the Company’s cost optimization initiatives, including lower personnel costs as well as reduced advertising and promotion expenses. - Research and development expenses were RMB715 million (US
$102 million ) in the fourth quarter of 2025, relatively flat compared with RMB739 million in the same period of 2024.
Loss from operations was RMB147 million (US
Adjusted income from operations6 was RMB323 million (US
Net Income
Net income was RMB82 million (US
Adjusted net income decreased by
Net Income attributable to KE Holdings Inc.’s Ordinary Shareholders
Net income attributable to KE Holdings Inc.’s ordinary shareholders was RMB88 million (US
Adjusted net income attributable to KE Holdings Inc.’s ordinary shareholders9 was RMB523 million (US
Net Income per ADS
Basic and diluted net income per ADS attributable to KE Holdings Inc.’s ordinary shareholders10 were RMB0.08 (US
Adjusted basic and diluted net income per ADS attributable to KE Holdings Inc.’s ordinary shareholders11 were RMB0.48 (US
Cash, Cash Equivalents, Restricted Cash and Short-Term Investments
As of December 31, 2025, the combined balance of the Company’s cash, cash equivalents, restricted cash and short-term investments amounted to RMB55.5 billion (US
Fiscal Year 2025 Financial Results
Net Revenues
Net revenues were RMB94.6 billion (US
- Net revenues from existing home transaction services decreased by
11.3% to RMB25.0 billion (US$3.6 billion ) in 2025 from RMB28.2 billion in 2024. GTV of existing home transactions decreased by4.2% to RMB2,151.5 billion (US$307.7 billion ) in 2025 from RMB2,246.5 billion in 2024. The steeper decline in net revenues relative to GTV in existing home transaction services was primarily attributable to a higher contribution from GTV of existing home transaction services served by connected agents on the Company’s platform, for which revenue is recorded on a net basis from platform service, franchise service and other value-added services, while for GTV served by Lianjia brand, the revenue is recorded on a gross commission revenue basis.
Among that, (i) commission revenue decreased by13.5% to RMB20.0 billion (US$2.9 billion ) in 2025, from RMB23.1 billion in 2024, primarily due to the decreased GTV of existing home transactions served by Lianjia stores of12.7% to RMB802.1 billion (US$114.7 billion ) in 2025 from RMB918.5 billion in 2024; and
(ii) revenues derived from platform service, franchise service and other value-added services, which are mostly charged to connected stores and agents on the Company’s platform, were RMB5.0 billion (US$0.7 billion ) in 2025, relatively stable compared with RMB5.1 billion in 2024, while GTV of existing home transactions served by connected agents on the Company’s platform increased by1.6% to RMB1,349.4 billion (US$193.0 billion ) in 2025 from RMB1,328.0 billion in 2024. - Net revenues from new home transaction services decreased by
9.1% to RMB30.6 billion (US$4.4 billion ) in 2025 from RMB33.7 billion in 2024, primarily due to the decrease of GTV of new home transactions of8.2% to RMB890.9 billion (US$127.4 billion ) in 2025 from RMB970.0 billion in 2024. Of these, the GTV of new home transactions facilitated on Beike platform through connected agents, dedicated sales team with the expertise in new home transaction services and other sales channels decreased by7.0% to RMB729.2 billion (US$104.3 billion ) in 2025 from RMB784.4 billion in 2024, and the GTV of new home transactions served by Lianjia brand decreased by12.9% to RMB161.6 billion (US$23.1 billion ) in 2025 from RMB185.6 billion in 2024. - Net revenues from home renovation and furnishing increased by
4.4% to RMB15.4 billion (US$2.2 billion ) in 2025 from RMB14.8 billion in 2024. - Net revenues from home rental services increased by
52.8% to RMB21.9 billion (US$3.1 billion ) in 2025 from RMB14.3 billion in 2024, primarily attributable to the increase in the number of rental units under the Carefree Rent model, partially offset by a shift in revenue recognition mix resulting from an increasing proportion of the new product offering within the Carefree Rent business. - Net revenues from emerging and other services were RMB1.6 billion (US
$0.2 billion ) in 2025, compared to RMB2.5 billion in 2024.
Cost of Revenues
Total cost of revenues increased by
- Commission – split. The Company’s cost of revenues for commissions to connected agents and other sales channels decreased by
8.3% to RMB20.9 billion (US$3.0 billion ) in 2025, from RMB22.8 billion in 2024, primarily due to the decrease in GTV of new home transactions facilitated through connected agents and other sales channels. - Commission and compensation – internal. The Company’s cost of revenues for internal commission and compensation decreased by
6.6% to RMB17.7 billion (US$2.5 billion ) in 2025 from RMB18.9 billion in 2024, primarily due to the decrease in commission of home transaction services for Lianjia agents, resulting from the decreased GTV of home transactions they served by. - Cost of home renovation and furnishing. The Company’s cost of revenues for home renovation and furnishing increased by
3.4% to RMB10.6 billion (US$1.5 billion ) in 2025 from RMB10.2 billion in 2024, which was in line with the growth of net revenues from home renovation and furnishing. - Cost of home rental services. The Company’s cost of revenues for home rental services which mainly consists of variable costs, increased by
47.0% to RMB20.0 billion (US$2.9 billion ) in 2025 from RMB13.6 billion in 2024, primarily attributable to the growth of net revenues from home rental services, partially offset by an improved contribution margin resulting from an increasing proportion of the new product offering with a higher contribution margin under the Carefree Rent business, as well as enhanced operational efficiency. - Cost related to stores. The Company’s cost related to stores was RMB2.9 billion (US
$0.4 billion ) in 2025, relatively flat compared with RMB2.9 billion in 2024. - Other costs. The Company’s other costs were RMB2.4 billion (US
$0.3 billion ) in 2025, compared with RMB2.1 billion in 2024, primarily attributable to the increase in the direct technical infrastructure costs such as cloud storage costs.
Gross Profit
Gross profit decreased by
Income from Operations
Total operating expenses decreased by
- General and administrative expenses decreased by
9.9% to RMB8.1 billion (US$1.2 billion ) in 2025, from RMB9.0 billion in 2024, primarily due to the decrease in share-based compensation expenses and provision for credit losses. - Sales and marketing expenses decreased by
5.8% to RMB7.3 billion (US$1.0 billion ) in 2025 from RMB7.8 billion in 2024, primarily due to the Company’s cost optimization initiatives, including lower personnel costs as well as reduced advertising and promotion expenses. - Research and development expenses increased by
13.0% to RMB2.6 billion (US$0.4 billion ) in 2025 from RMB2.3 billion in 2024, primarily due to the increased personnel costs.
Income from operations was RMB2,111 million (US
Adjusted income from operations12 was RMB4,250 million (US
Net Income
Net income was RMB2,991 million (US
Adjusted net income decreased by
Net Income attributable to KE Holdings Inc.’s Ordinary Shareholders
Net income attributable to KE Holdings Inc.’s ordinary shareholders was RMB2,994 million (US
Adjusted net income attributable to KE Holdings Inc.’s ordinary shareholders15 was RMB5,020 million (US
Net Income per ADS
Basic and diluted net income per ADS attributable to KE Holdings Inc.’s ordinary shareholders16 were RMB2.70 (US
Adjusted basic and diluted net income per ADS attributable to KE Holdings Inc.’s ordinary shareholders17 were RMB4.53 (US
Share Repurchase Program
As previously disclosed, the Company established a share repurchase program in August 2022 and upsized and extended it in August 2023, August 2024 and August 2025, under which the Company may purchase up to US
Final Cash Dividend
The Company is pleased to announce that its board of directors (the “Board”) has approved a final cash dividend (the “Dividend”) of US
For holders of ordinary shares, in order to qualify for the Dividend, all valid documents for the transfer of shares accompanied by the relevant share certificates must be lodged for registration with the Company’s Hong Kong share registrar, Computershare Hong Kong Investor Services Limited, at Shops 1712-1716, 17th Floor, Hopewell Centre, 183 Queen’s Road East, Wanchai, Hong Kong no later than 4:30 p.m. on April 8, 2026 (Beijing/Hong Kong Time). Dividend to be paid to the Company’s ADS holders through the depositary bank will be subject to the terms of the deposit agreement. The payment date is expected to be on or around April 21, 2026 for holders of ordinary shares, and on or around April 24, 2026 for holders of ADSs.
Under the Company’s current dividend policy, the Board has discretion on whether to distribute dividends, subject to certain requirements of Cayman Islands law. In addition, the Company’s shareholders may by ordinary resolution declare a dividend, but no dividend may exceed the amount recommended by the Board. If the Company decides to pay dividends, the form, frequency and amount will be based upon its future operations and earnings, capital requirements and surplus, general financial condition, contractual restrictions and other factors that the Board may deem relevant.
Conference Call Information
The Company will hold an earnings conference call at 8:00 A.M. U.S. Eastern Time on Monday, March 16, 2026 (8:00 P.M. Beijing/Hong Kong Time on Monday, March 16, 2026) to discuss the financial results.
For participants who wish to join the conference call using dial-in numbers, please complete online registration using the link provided below at least 20 minutes prior to the scheduled call start time. Dial-in numbers, passcode and unique access PIN would be provided upon registering.
Participant Online Registration:
English Line: https://s1.c-conf.com/diamondpass/10052404-g5f4d3.html
Chinese Simultaneous Interpretation Line (listen-only mode): https://s1.c-conf.com/diamondpass/10052407-e3f4ch.html
A replay of the conference call will be accessible through March 23, 2026, by dialing the following numbers:
| United States: | +1-855-883-1031 |
| Mainland, China: | 400-1209-216 |
| Hong Kong, China: | 800-930-639 |
| International: | +61-7-3107-6325 |
| Replay PIN (English line): | 10052404 |
| Replay PIN (Chinese simultaneous interpretation line): | 10052407 |
A live and archived webcast of the conference call will also be available at the Company’s investor relations website at https://investors.ke.com.
Exchange Rate
This press release contains translations of certain RMB amounts into U.S. dollars (“US$”) at specified rates solely for the convenience of the reader. Unless otherwise stated, all translations from RMB to US$ were made at the rate of RMB6.9931 to US
Non-GAAP Financial Measures
The Company uses adjusted income (loss) from operations, adjusted net income (loss), adjusted net income (loss) attributable to KE Holdings Inc.’s ordinary shareholders, adjusted operating margin, adjusted EBITDA and adjusted net income (loss) per ADS attributable to KE Holdings Inc.’s ordinary shareholders, each a non-GAAP financial measure, in evaluating its operating results and formulating its business plan. Beike believes that these non-GAAP financial measures help identify underlying trends in the Company’s business that could otherwise be distorted by the effect of certain expenses that the Company includes in its net income (loss). Beike also believes that these non-GAAP financial measures provide useful information about its results of operations, enhance the overall understanding of its past performance and future prospects and allow for greater visibility with respect to key metrics used by its management in formulating its business plan. A limitation of using these non-GAAP financial measures is that these non-GAAP financial measures exclude share-based compensation expenses that have been, and will continue to be for the foreseeable future, a significant recurring expense in the Company’s business. The Group recognized fair value loss and impairment in relation to its investments in Beihaojia business. As such impairment does not represent a non-recurring item, it has not been excluded when calculating Non‑GAAP financial measures.
The presentation of these non-GAAP financial measures should not be considered in isolation or construed as an alternative to gross profit, net income (loss) or any other measure of performance or as an indicator of its operating performance. Investors are encouraged to review these non-GAAP financial measures and the reconciliation to the most directly comparable GAAP measures. The non-GAAP financial measures presented here may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently, limiting their usefulness as comparative measures to the Company’s data. Beike encourages investors and others to review its financial information in its entirety and not rely on a single financial measure. Adjusted income (loss) from operations is defined as income (loss) from operations, excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from acquisitions and business cooperation agreement, and (iii) impairment of goodwill, intangible assets and other long-lived assets. Adjusted operating margin is defined as adjusted income (loss) from operations as a percentage of net revenues. Adjusted net income (loss) is defined as net income (loss), excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from acquisitions and business cooperation agreement, (iii) changes in fair value from long-term investments, loan receivables measured at fair value and contingent consideration, (iv) impairment of goodwill, intangible assets and other long-lived assets, (v) impairment of investments, and (vi) tax effects of the above non-GAAP adjustments. Adjusted net income (loss) attributable to KE Holdings Inc.’s ordinary shareholders is defined as net income (loss) attributable to KE Holdings Inc.’s ordinary shareholders, excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from acquisitions and business cooperation agreement, (iii) changes in fair value from long-term investments, loan receivables measured at fair value and contingent consideration, (iv) impairment of goodwill, intangible assets and other long-lived assets, (v) impairment of investments, (vi) tax effects of the above non-GAAP adjustments, and (vii) effects of non-GAAP adjustments on net income (loss) attributable to non-controlling interests shareholders. Adjusted EBITDA is defined as net income (loss), excluding (i) income tax expense, (ii) share-based compensation expenses, (iii) amortization of intangible assets, (iv) depreciation of property, plant and equipment, (v) interest income, net, (vi) changes in fair value from long-term investments, loan receivables measured at fair value and contingent consideration, (vii) impairment of goodwill, intangible assets and other long-lived assets, and (viii) impairment of investments. Adjusted net income (loss) per ADS attributable to KE Holdings Inc.’s ordinary shareholders is defined as adjusted net income (loss) attributable to KE Holdings Inc.’s ordinary shareholders divided by weighted average number of ADS outstanding during the periods used in calculating adjusted net income (loss) per ADS, basic and diluted.
Please see the “Unaudited reconciliation of GAAP and non-GAAP results” included in this press release for a full reconciliation of each non-GAAP measure to its respective comparable GAAP measure.
About KE Holdings Inc.
KE Holdings Inc. is a leading integrated online and offline platform for housing transactions and services. The Company is a pioneer in building infrastructure and standards to reinvent how service providers and customers efficiently navigate and complete housing transactions and services in China, ranging from existing and new home sales, home rentals, to home renovation and furnishing, and other services. The Company owns and operates Lianjia, China’s leading real estate brokerage brand and an integral part of its Beike platform. With more than 24 years of operating experience through Lianjia since its inception in 2001, the Company believes the success and proven track record of Lianjia pave the way for it to build its infrastructure and standards and drive the rapid and sustainable growth of Beike.
Safe Harbor Statement
This press release contains statements that may constitute “forward-looking” statements pursuant to the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “will,” “expects,” “anticipates,” “aims,” “future,” “intends,” “plans,” “believes,” “estimates,” “likely to,” and similar statements. Among other things, the quotations from management in this press release, as well as Beike’s strategic and operational plans, contain forward-looking statements. Beike may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (the “SEC”) and The Stock Exchange of Hong Kong Limited (the “Hong Kong Stock Exchange”), in its annual report 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 KE Holdings Inc.’s beliefs, plans, 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: Beike’s goals and strategies; Beike’s future business development, financial condition and results of operations; expected changes in the Company’s revenues, costs or expenditures; Beike’s ability to empower services and facilitate transactions on Beike platform; competition in the industry in which Beike operates; relevant government policies and regulations relating to the industry; Beike’s ability to protect the Company’s systems and infrastructures from cyber-attacks; Beike’s dependence on the integrity of brokerage brands, stores and agents on the Company’s platform; general economic and business conditions in China and globally; and assumptions underlying or related to any of the foregoing. Further information regarding these and other risks is included in KE Holdings Inc.’s filings with the SEC and the Hong Kong Stock Exchange. All information provided in this press release is as of the date of this press release, and KE Holdings Inc. does not undertake any obligation to update any forward-looking statement, except as required under applicable law.
For more information, please visit: https://investors.ke.com.
For investor and media inquiries, please contact:
In China:
KE Holdings Inc.
Investor Relations
Siting Li
E-mail: ir@ke.com
Piacente Financial Communications
Jenny Cai
Tel: +86-10-6508-0677
E-mail: ke@tpg-ir.com
In the United States:
Piacente Financial Communications
Brandi Piacente
Tel: +1-212-481-2050
E-mail: ke@tpg-ir.com
Source: KE Holdings Inc.
| KE Holdings Inc. UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (All amounts in thousands, except for share, per share data) | ||||||
| As of December 31, | As of December 31, | |||||
| 2024 | 2025 | |||||
| RMB | RMB | US$ | ||||
| ASSETS | ||||||
| Current assets | ||||||
| Cash and cash equivalents | 11,442,965 | 7,773,182 | 1,111,550 | |||
| Restricted cash | 8,858,449 | 8,170,605 | 1,168,381 | |||
| Short-term investments | 41,317,700 | 39,579,961 | 5,659,859 | |||
| Financing receivables, net of allowance for credit losses of RMB147,330 and RMB174,478 as of December 31, 2024 and 2025, respectively | 2,835,527 | 1,353,682 | 193,574 | |||
| Accounts receivable and contract assets, net of allowance for credit losses of RMB1,636,163 and RMB1,612,202 as of December 31, 2024 and 2025, respectively | 5,497,989 | 3,936,976 | 562,980 | |||
| Amounts due from and prepayments to related parties | 379,218 | 409,867 | 58,610 | |||
| Loan receivables from related parties | 18,797 | 315,755 | 45,152 | |||
| Inventories | 1,609,876 | 2,854,034 | 408,121 | |||
| Prepayments, receivables and other assets | 4,642,824 | 3,726,128 | 532,829 | |||
| Total current assets | 76,603,345 | 68,120,190 | 9,741,056 | |||
| Non-current assets | ||||||
| Property, plant and equipment, net | 2,400,211 | 2,069,624 | 295,952 | |||
| Right-of-use assets | 23,366,879 | 19,144,129 | 2,737,574 | |||
| Long-term investments, net | 23,790,106 | 20,148,524 | 2,881,201 | |||
| Intangible assets, net | 857,635 | 722,676 | 103,341 | |||
| Goodwill | 4,777,420 | 4,660,360 | 666,423 | |||
| Long-term loan receivables from related parties | 131,410 | 39,573 | 5,659 | |||
| Other non-current assets | 1,222,277 | 1,763,102 | 252,121 | |||
| Total non-current assets | 56,545,938 | 48,547,988 | 6,942,271 | |||
| TOTAL ASSETS | 133,149,283 | 116,668,178 | 16,683,327 | |||
| KE Holdings Inc. UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (Continued) (All amounts in thousands, except for share, per share data) | ||||||
| As of December 31, | As of December 31, | |||||
| 2024 | 2025 | |||||
| RMB | RMB | US$ | ||||
| LIABILITIES | ||||||
| Current liabilities | ||||||
| Accounts payable | 9,492,629 | 6,052,129 | 865,443 | |||
| Amounts due to related parties | 391,446 | 348,467 | 49,830 | |||
| Loan payable to related parties | - | 497,939 | 71,204 | |||
| Employee compensation and welfare payable | 8,414,472 | 6,504,197 | 930,088 | |||
| Customer deposits payable | 6,078,623 | 4,157,248 | 594,479 | |||
| Income taxes payable | 1,028,735 | 702,607 | 100,471 | |||
| Short-term borrowings | 288,280 | 207,717 | 29,703 | |||
| Lease liabilities current portion | 13,729,701 | 10,658,576 | 1,524,156 | |||
| Contract liabilities and deferred revenue | 6,051,867 | 5,690,293 | 813,701 | |||
| Accrued expenses and other current liabilities | 7,268,505 | 7,588,077 | 1,085,080 | |||
| Total current liabilities | 52,744,258 | 42,407,250 | 6,064,155 | |||
| Non-current liabilities | ||||||
| Deferred tax liabilities | 317,697 | 317,209 | 45,360 | |||
| Lease liabilities non-current portion | 8,636,770 | 6,969,571 | 996,635 | |||
| Long-term borrowings | - | 182,917 | 26,157 | |||
| Long-term loan payable to related parties | - | 259,249 | 37,072 | |||
| Other non-current liabilities | 2,563 | 2,148 | 307 | |||
| Total non-current liabilities | 8,957,030 | 7,731,094 | 1,105,531 | |||
| TOTAL LIABILITIES | 61,701,288 | 50,138,344 | 7,169,686 | |||
| KE Holdings Inc. UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (Continued) (All amounts in thousands, except for share, per share data) | |||||||||
| As of December 31, | As of December 31, | ||||||||
| 2024 | 2025 | ||||||||
| RMB | RMB | US$ | |||||||
| SHAREHOLDERS’ EQUITY | |||||||||
| KE Holdings Inc. shareholders’ equity | |||||||||
| Ordinary shares (US | 461 | 450 | 64 | ||||||
| Treasury shares | (949,410 | ) | (848,433 | ) | (121,324 | ) | |||
| Additional paid-in capital | 72,460,562 | 64,802,176 | 9,266,588 | ||||||
| Statutory reserves | 926,972 | 1,054,872 | 150,845 | ||||||
| Accumulated other comprehensive income | 609,112 | 290,029 | 41,474 | ||||||
| (Accumulated Deficit) / Retained Earnings | (1,723,881 | ) | 1,142,194 | 163,332 | |||||
| Total KE Holdings Inc. shareholders' equity | 71,323,816 | 66,441,288 | 9,500,979 | ||||||
| Non-controlling interests | 124,179 | 88,546 | 12,662 | ||||||
| TOTAL SHAREHOLDERS' EQUITY | 71,447,995 | 66,529,834 | 9,513,641 | ||||||
| TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | 133,149,283 | 116,668,178 | 16,683,327 | ||||||
(1) Excluding the Class A ordinary shares registered in the name of the depositary bank for future issuance of ADSs upon the exercise or vesting of awards granted under our share incentive plans and the Class A ordinary shares repurchased but not cancelled in the form of ADSs.
| KE Holdings Inc. UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (All amounts in thousands, except for share, per share data, ADS and per ADS data) | |||||||||||||||||
| For the Three Months Ended | For the Year Ended | ||||||||||||||||
| December 31, 2024 | December 31, 2025 | December 31, 2025 | December 31, 2024 | December 31, 2025 | December 31, 2025 | ||||||||||||
| RMB | RMB | US$ | RMB | RMB | US$ | ||||||||||||
| Net revenues | |||||||||||||||||
| Existing home transaction services | 8,922,030 | 5,439,563 | 777,847 | 28,201,003 | 25,020,035 | 3,577,817 | |||||||||||
| New home transaction services | 13,076,767 | 7,263,714 | 1,038,697 | 33,653,403 | 30,597,319 | 4,375,358 | |||||||||||
| Home renovation and furnishing | 4,106,834 | 3,615,359 | 516,989 | 14,768,947 | 15,426,141 | 2,205,909 | |||||||||||
| Home rental services | 4,580,502 | 5,411,219 | 773,794 | 14,334,479 | 21,900,320 | 3,131,704 | |||||||||||
| Emerging and other services | 438,974 | 458,910 | 65,623 | 2,499,666 | 1,636,390 | 234,001 | |||||||||||
| Total net revenues | 31,125,107 | 22,188,765 | 3,172,950 | 93,457,498 | 94,580,205 | 13,524,789 | |||||||||||
| Cost of revenues | |||||||||||||||||
| Commission-split | (8,709,790 | ) | (4,648,344 | ) | (664,704 | ) | (22,766,957 | ) | (20,873,405 | ) | (2,984,857 | ) | |||||
| Commission and compensation-internal | (6,456,881 | ) | (3,889,844 | ) | (556,240 | ) | (18,903,786 | ) | (17,656,184 | ) | (2,524,801 | ) | |||||
| Cost of home renovation and furnishing | (2,884,614 | ) | (2,573,090 | ) | (367,947 | ) | (10,229,696 | ) | (10,581,816 | ) | (1,513,180 | ) | |||||
| Cost of home rental services | (4,370,712 | ) | (4,846,177 | ) | (692,994 | ) | (13,619,506 | ) | (20,020,954 | ) | (2,862,958 | ) | |||||
| Cost related to stores | (785,966 | ) | (710,483 | ) | (101,598 | ) | (2,854,988 | ) | (2,851,831 | ) | (407,806 | ) | |||||
| Others | (746,958 | ) | (764,515 | ) | (109,325 | ) | (2,138,510 | ) | (2,383,938 | ) | (340,898 | ) | |||||
| Total cost of revenues(1) | (23,954,921 | ) | (17,432,453 | ) | (2,492,808 | ) | (70,513,443 | ) | (74,368,128 | ) | (10,634,500 | ) | |||||
| Gross profit | 7,170,186 | 4,756,312 | 680,142 | 22,944,055 | 20,212,077 | 2,890,289 | |||||||||||
| Operating expenses | |||||||||||||||||
| Sales and marketing expenses(1) | (2,344,000 | ) | (1,930,139 | ) | (276,006 | ) | (7,783,341 | ) | (7,328,909 | ) | (1,048,020 | ) | |||||
| General and administrative expenses(1) | (2,961,294 | ) | (2,254,455 | ) | (322,382 | ) | (8,960,747 | ) | (8,075,414 | ) | (1,154,769 | ) | |||||
| Research and development expenses(1) | (738,683 | ) | (715,232 | ) | (102,277 | ) | (2,283,424 | ) | (2,580,564 | ) | (369,016 | ) | |||||
| Impairment of goodwill, intangible assets and other long-lived assets | (115,179 | ) | (3,617 | ) | (517 | ) | (151,576 | ) | (116,332 | ) | (16,635 | ) | |||||
| Total operating expenses | (6,159,156 | ) | (4,903,443 | ) | (701,182 | ) | (19,179,088 | ) | (18,101,219 | ) | (2,588,440 | ) | |||||
| Income (loss) from operations | 1,011,030 | (147,131 | ) | (21,040 | ) | 3,764,967 | 2,110,858 | 301,849 | |||||||||
| Interest income, net | 283,417 | 138,357 | 19,785 | 1,260,163 | 807,505 | 115,472 | |||||||||||
| Share of results of equity investees | 6,144 | (6,670 | ) | (954 | ) | 10,192 | 16,420 | 2,348 | |||||||||
| Impairment loss and provision related to equity investments accounted for using equity method | - | (103,662 | ) | (14,823 | ) | - | (103,662 | ) | (14,823 | ) | |||||||
| Fair value changes in investments, net | 125,333 | 127,492 | 18,231 | 312,791 | 462,668 | 66,161 | |||||||||||
| Impairment loss for equity investments accounted for using Measurement Alternative | (971 | ) | (1,015 | ) | (145 | ) | (9,408 | ) | (2,731 | ) | (391 | ) | |||||
| Foreign currency exchange loss | (6,805 | ) | (4,658 | ) | (666 | ) | (34,674 | ) | (59,746 | ) | (8,544 | ) | |||||
| Other income, net | 192,069 | 276,396 | 39,524 | 1,566,038 | 1,445,791 | 206,745 | |||||||||||
| Income before income tax expense | 1,610,217 | 279,109 | 39,912 | 6,870,069 | 4,677,103 | 668,817 | |||||||||||
| Income tax expense | (1,032,969 | ) | (196,810 | ) | (28,143 | ) | (2,791,889 | ) | (1,686,089 | ) | (241,108 | ) | |||||
| Net income | 577,248 | 82,299 | 11,769 | 4,078,180 | 2,991,014 | 427,709 | |||||||||||
| KE Holdings Inc. UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (Continued) (All amounts in thousands, except for share, per share data, ADS and per ADS data) | |||||||||||||||||
| For the Three Months Ended | For the Year Ended | ||||||||||||||||
| December 31, 2024 | December 31, 2025 | December 31, 2025 | December 31, 2024 | December 31, 2025 | December 31, 2025 | ||||||||||||
| RMB | RMB | US$ | RMB | RMB | US$ | ||||||||||||
| Net loss (income) attributable to non-controlling interests shareholders | (7,256 | ) | 5,555 | 794 | (13,280 | ) | 2,961 | 423 | |||||||||
| Net income attributable to KE Holdings Inc. | 569,992 | 87,854 | 12,563 | 4,064,900 | 2,993,975 | 428,132 | |||||||||||
| Net income attributable to KE Holdings Inc.’s ordinary shareholders | 569,992 | 87,854 | 12,563 | 4,064,900 | 2,993,975 | 428,132 | |||||||||||
| Net income | 577,248 | 82,299 | 11,769 | 4,078,180 | 2,991,014 | 427,709 | |||||||||||
| Currency translation adjustments | 348,802 | (200,952 | ) | (28,736 | ) | 217,142 | (429,040 | ) | (61,352 | ) | |||||||
| Unrealized gains (losses) on available-for-sale investments, net of reclassification | (15,206 | ) | 17,921 | 2,563 | 147,668 | 109,957 | 15,724 | ||||||||||
| Total comprehensive income (loss) | 910,844 | (100,732 | ) | (14,404 | ) | 4,442,990 | 2,671,931 | 382,081 | |||||||||
| Comprehensive loss (income) attributable to non-controlling interests shareholders | (7,256 | ) | 5,555 | 794 | (13,280 | ) | 2,961 | 423 | |||||||||
| Comprehensive income (loss) attributable to KE Holdings Inc. | 903,588 | (95,177 | ) | (13,610 | ) | 4,429,710 | 2,674,892 | 382,504 | |||||||||
| Comprehensive income (loss) attributable to KE Holdings Inc.’s ordinary shareholders | 903,588 | (95,177 | ) | (13,610 | ) | 4,429,710 | 2,674,892 | 382,504 | |||||||||
| KE Holdings Inc. UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (Continued) (All amounts in thousands, except for share, per share data, ADS and per ADS data) | |||||||||||
| For the Three Months Ended | For the Year Ended | ||||||||||
| December 31, 2024 | December 31, 2025 | December 31, 2025 | December 31, 2024 | December 31, 2025 | December 31, 2025 | ||||||
| RMB | RMB | US$ | RMB | RMB | US$ | ||||||
| Weighted average number of ordinary shares used in computing net income per share, basic and diluted | |||||||||||
| —Basic | 3,356,948,233 | 3,277,540,751 | 3,277,540,751 | 3,409,772,592 | 3,326,149,994 | 3,326,149,994 | |||||
| —Diluted | 3,525,088,426 | 3,414,320,704 | 3,414,320,704 | 3,537,408,029 | 3,472,076,149 | 3,472,076,149 | |||||
| Weighted average number of ADS used in computing net income per ADS, basic and diluted | |||||||||||
| —Basic | 1,118,982,744 | 1,092,513,584 | 1,092,513,584 | 1,136,590,864 | 1,108,716,665 | 1,108,716,665 | |||||
| —Diluted | 1,175,029,475 | 1,138,106,901 | 1,138,106,901 | 1,179,136,010 | 1,157,358,716 | 1,157,358,716 | |||||
| Net income per share attributable to KE Holdings Inc.'s ordinary shareholders | |||||||||||
| —Basic | 0.17 | 0.03 | 0.00 | 1.19 | 0.90 | 0.13 | |||||
| —Diluted | 0.16 | 0.03 | 0.00 | 1.15 | 0.86 | 0.12 | |||||
| Net income per ADS attributable to KE Holdings Inc.'s ordinary shareholders | |||||||||||
| —Basic | 0.51 | 0.08 | 0.01 | 3.58 | 2.70 | 0.39 | |||||
| —Diluted | 0.49 | 0.08 | 0.01 | 3.45 | 2.59 | 0.37 | |||||
| (1) Includes share-based compensation expenses as follows: | |||||||||||
| Cost of revenues | 135,358 | 119,199 | 17,045 | 521,293 | 446,120 | 63,794 | |||||
| Sales and marketing expenses | 53,410 | 49,912 | 7,137 | 197,320 | 181,877 | 26,008 | |||||
| General and administrative expenses | 360,801 | 230,224 | 32,922 | 1,821,817 | 1,111,415 | 158,931 | |||||
| Research and development expenses | 45,499 | 39,055 | 5,585 | 185,645 | 165,512 | 23,668 | |||||
| KE Holdings Inc. UNAUDITED RECONCILIATION OF GAAP AND NON-GAAP RESULTS (All amounts in thousands, except for share, per share data, ADS and per ADS data) | |||||||||||||||||
| For the Three Months Ended | For the Year Ended | ||||||||||||||||
| December 31, 2024 | December 31, 2025 | December 31, 2025 | December 31, 2024 | December 31, 2025 | December 31, 2025 | ||||||||||||
| RMB | RMB | US$ | RMB | RMB | US$ | ||||||||||||
| Income (loss) from operations | 1,011,030 | (147,131 | ) | (21,040 | ) | 3,764,967 | 2,110,858 | 301,849 | |||||||||
| Share-based compensation expenses | 595,068 | 438,390 | 62,689 | 2,726,075 | 1,904,924 | 272,401 | |||||||||||
| Amortization of intangible assets resulting from acquisitions and business cooperation agreement | 33,695 | 27,751 | 3,968 | 247,862 | 117,399 | 16,788 | |||||||||||
| Impairment of goodwill, intangible assets and other long-lived assets | 115,179 | 3,617 | 517 | 151,576 | 116,332 | 16,635 | |||||||||||
| Adjusted income from operations | 1,754,972 | 322,627 | 46,134 | 6,890,480 | 4,249,513 | 607,673 | |||||||||||
| Net income | 577,248 | 82,299 | 11,769 | 4,078,180 | 2,991,014 | 427,709 | |||||||||||
| Share-based compensation expenses | 595,068 | 438,390 | 62,689 | 2,726,075 | 1,904,924 | 272,401 | |||||||||||
| Amortization of intangible assets resulting from acquisitions and business cooperation agreement | 33,695 | 27,751 | 3,968 | 247,862 | 117,399 | 16,788 | |||||||||||
| Changes in fair value from long-term investments, loan receivables measured at fair value and contingent consideration(1) | 27,960 | (32,177 | ) | (4,601 | ) | 24,371 | (92,433 | ) | (13,218 | ) | |||||||
| Impairment of goodwill, intangible assets and other long-lived assets | 115,179 | 3,617 | 517 | 151,576 | 116,332 | 16,635 | |||||||||||
| Impairment of investments(1) | 971 | 4,124 | 590 | 9,408 | 5,840 | 835 | |||||||||||
| Tax effects on non-GAAP adjustments | (6,495 | ) | (6,602 | ) | (944 | ) | (26,399 | ) | (26,143 | ) | (3,738 | ) | |||||
| Adjusted net income | 1,343,626 | 517,402 | 73,988 | 7,211,073 | 5,016,933 | 717,412 | |||||||||||
| Net income | 577,248 | 82,299 | 11,769 | 4,078,180 | 2,991,014 | 427,709 | |||||||||||
| Income tax expense | 1,032,969 | 196,810 | 28,143 | 2,791,889 | 1,686,089 | 241,108 | |||||||||||
| Share-based compensation expenses | 595,068 | 438,390 | 62,689 | 2,726,075 | 1,904,924 | 272,401 | |||||||||||
| Amortization of intangible assets | 38,041 | 32,412 | 4,635 | 268,684 | 138,260 | 19,771 | |||||||||||
| Depreciation of property, plant and equipment | 238,496 | 323,199 | 46,217 | 743,728 | 934,119 | 133,577 | |||||||||||
| Interest income, net | (283,417 | ) | (138,357 | ) | (19,785 | ) | (1,260,163 | ) | (807,505 | ) | (115,472 | ) | |||||
| Changes in fair value from long-term investments, loan receivables measured at fair value and contingent consideration(1) | 27,960 | (32,177 | ) | (4,601 | ) | 24,371 | (92,433 | ) | (13,218 | ) | |||||||
| Impairment of goodwill, intangible assets and other long-lived assets | 115,179 | 3,617 | 517 | 151,576 | 116,332 | 16,635 | |||||||||||
| Impairment of investments(1) | 971 | 4,124 | 590 | 9,408 | 5,840 | 835 | |||||||||||
| Adjusted EBITDA | 2,342,515 | 910,317 | 130,174 | 9,533,748 | 6,876,640 | 983,346 | |||||||||||
| Net income attributable to KE Holdings Inc.’s ordinary shareholders | 569,992 | 87,854 | 12,563 | 4,064,900 | 2,993,975 | 428,132 | |||||||||||
| Share-based compensation expenses | 595,068 | 438,390 | 62,689 | 2,726,075 | 1,904,924 | 272,401 | |||||||||||
| Amortization of intangible assets resulting from acquisitions and business cooperation agreement | 33,695 | 27,751 | 3,968 | 247,862 | 117,399 | 16,788 | |||||||||||
| Changes in fair value from long-term investments, loan receivables measured at fair value and contingent consideration(1) | 27,960 | (32,177 | ) | (4,601 | ) | 24,371 | (92,433 | ) | (13,218 | ) | |||||||
| Impairment of goodwill, intangible assets and other long-lived assets | 115,179 | 3,617 | 517 | 151,576 | 116,332 | 16,635 | |||||||||||
| Impairment of investments(1) | 971 | 4,124 | 590 | 9,408 | 5,840 | 835 | |||||||||||
| Tax effects on non-GAAP adjustments | (6,495 | ) | (6,602 | ) | (944 | ) | (26,399 | ) | (26,143 | ) | (3,738 | ) | |||||
| Effects of non-GAAP adjustments on net income attributable to non-controlling interests shareholders | (7 | ) | (7 | ) | (1 | ) | (28 | ) | (28 | ) | (4 | ) | |||||
| Adjusted net income attributable to KE Holdings Inc.’s ordinary shareholders | 1,336,363 | 522,950 | 74,781 | 7,197,765 | 5,019,866 | 717,831 | |||||||||||
(1) Impairment and fair value change of certain investments related to the Beihaojia business has not been exclude when calculating Non-GAAP measures.
| KE Holdings Inc. UNAUDITED RECONCILIATION OF GAAP AND NON-GAAP RESULTS (Continued) (All amounts in thousands, except for share, per share data, ADS and per ADS data) | |||||||||||
| For the Three Months Ended | For the Year Ended | ||||||||||
| December 31, 2024 | December 31, 2025 | December 31, 2025 | December 31, 2024 | December 31, 2025 | December 31, 2025 | ||||||
| RMB | RMB | US$ | RMB | RMB | US$ | ||||||
| Weighted average number of ADS used in computing net income per ADS, basic and diluted | |||||||||||
| —Basic | 1,118,982,744 | 1,092,513,584 | 1,092,513,584 | 1,136,590,864 | 1,108,716,665 | 1,108,716,665 | |||||
| —Diluted | 1,175,029,475 | 1,138,106,901 | 1,138,106,901 | 1,179,136,010 | 1,157,358,716 | 1,157,358,716 | |||||
| Weighted average number of ADS used in calculating adjusted net income per ADS, basic and diluted | |||||||||||
| —Basic | 1,118,982,744 | 1,092,513,584 | 1,092,513,584 | 1,136,590,864 | 1,108,716,665 | 1,108,716,665 | |||||
| —Diluted | 1,175,029,475 | 1,138,106,901 | 1,138,106,901 | 1,179,136,010 | 1,157,358,716 | 1,157,358,716 | |||||
| Net income per ADS attributable to KE Holdings Inc.'s ordinary shareholders | |||||||||||
| —Basic | 0.51 | 0.08 | 0.01 | 3.58 | 2.70 | 0.39 | |||||
| —Diluted | 0.49 | 0.08 | 0.01 | 3.45 | 2.59 | 0.37 | |||||
| Non-GAAP adjustments to net income per ADS attributable to KE Holdings Inc.'s ordinary shareholders | |||||||||||
| —Basic | 0.68 | 0.40 | 0.06 | 2.75 | 1.83 | 0.26 | |||||
| —Diluted | 0.65 | 0.38 | 0.06 | 2.65 | 1.75 | 0.25 | |||||
| Adjusted net income per ADS attributable to KE Holdings Inc.'s ordinary shareholders | |||||||||||
| —Basic | 1.19 | 0.48 | 0.07 | 6.33 | 4.53 | 0.65 | |||||
| —Diluted | 1.14 | 0.46 | 0.07 | 6.10 | 4.34 | 0.62 | |||||
| KE Holdings Inc. UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (All amounts in thousands) | |||||||||||||||||
| For the Three Months Ended | For the Year Ended | ||||||||||||||||
| December 31, 2024 | December 31, 2025 | December 31, 2025 | December 31, 2024 | December 31, 2025 | December 31, 2025 | ||||||||||||
| RMB | RMB | US$ | RMB | RMB | US$ | ||||||||||||
| Net cash provided by (used in) operating activities | 5,202,518 | 1,911,758 | 273,379 | 9,447,137 | (376,170 | ) | (53,794 | ) | |||||||||
| Net cash provided by (used in) investing activities | (2,015,584 | ) | (1,111,818 | ) | (158,988 | ) | (9,378,025 | ) | 5,894,327 | 842,878 | |||||||
| Net cash provided by (used in) financing activities | 1,109,860 | (708,693 | ) | (101,343 | ) | (5,794,635 | ) | (9,793,199 | ) | (1,400,409 | ) | ||||||
| Effect of exchange rate change on cash, cash equivalents and restricted cash | 184,196 | (113,929 | ) | (16,292 | ) | 169,476 | (82,585 | ) | (11,807 | ) | |||||||
| Net increase (decrease) in cash, cash equivalents and restricted cash | 4,480,990 | (22,682 | ) | (3,244 | ) | (5,556,047 | ) | (4,357,627 | ) | (623,132 | ) | ||||||
| Cash, cash equivalents and restricted cash at the beginning of the period | 15,820,424 | 15,966,469 | 2,283,175 | 25,857,461 | 20,301,414 | 2,903,063 | |||||||||||
| Cash, cash equivalents and restricted cash at the end of the period | 20,301,414 | 15,943,787 | 2,279,931 | 20,301,414 | 15,943,787 | 2,279,931 | |||||||||||
| KE Holdings Inc. UNAUDITED SEGMENT CONTRIBUTION MEASURE (All amounts in thousands) | ||||||||||||||||||
| For the Three Months Ended | For the Year Ended | |||||||||||||||||
| December 31, 2024 | December 31, 2025 | December 31, 2025 | December 31, 2024 | December 31, 2025 | December 31, 2025 | |||||||||||||
| RMB | RMB | US$ | RMB | RMB | US$ | |||||||||||||
| Existing home transaction services | ||||||||||||||||||
| Net revenues | 8,922,030 | 5,439,563 | 777,847 | 28,201,003 | 25,020,035 | 3,577,817 | ||||||||||||
| Commission and compensation | (5,315,541 | ) | (3,240,687 | ) | (463,412 | ) | (16,016,079 | ) | (15,185,117 | ) | (2,171,443 | ) | ||||||
| Contribution | 3,606,489 | 2,198,876 | 314,435 | 12,184,924 | 9,834,918 | 1,406,374 | ||||||||||||
| New home transaction services | ||||||||||||||||||
| Net revenues | 13,076,767 | 7,263,714 | 1,038,697 | 33,653,403 | 30,597,319 | 4,375,358 | ||||||||||||
| Commission and compensation | (9,723,154 | ) | (5,209,466 | ) | (744,944 | ) | (25,304,481 | ) | (22,950,571 | ) | (3,281,888 | ) | ||||||
| Contribution | 3,353,613 | 2,054,248 | 293,753 | 8,348,922 | 7,646,748 | 1,093,470 | ||||||||||||
| Home renovation and furnishing | ||||||||||||||||||
| Net revenues | 4,106,834 | 3,615,359 | 516,989 | 14,768,947 | 15,426,141 | 2,205,909 | ||||||||||||
| Material costs, commission and compensation | (2,884,614 | ) | (2,573,090 | ) | (367,947 | ) | (10,229,696 | ) | (10,581,816 | ) | (1,513,180 | ) | ||||||
| Contribution | 1,222,220 | 1,042,269 | 149,042 | 4,539,251 | 4,844,325 | 692,729 | ||||||||||||
| Home rental services | ||||||||||||||||||
| Net revenues | 4,580,502 | 5,411,219 | 773,794 | 14,334,479 | 21,900,320 | 3,131,704 | ||||||||||||
| Property leasing costs, commission and compensation | (4,370,712 | ) | (4,846,177 | ) | (692,994 | ) | (13,619,506 | ) | (20,020,954 | ) | (2,862,958 | ) | ||||||
| Contribution | 209,790 | 565,042 | 80,800 | 714,973 | 1,879,366 | 268,746 | ||||||||||||
| Emerging and other services | ||||||||||||||||||
| Net revenues | 438,974 | 458,910 | 65,623 | 2,499,666 | 1,636,390 | 234,001 | ||||||||||||
| Commission and compensation | (127,976 | ) | (88,035 | ) | (12,588 | ) | (350,183 | ) | (393,901 | ) | (56,327 | ) | ||||||
| Contribution | 310,998 | 370,875 | 53,035 | 2,149,483 | 1,242,489 | 177,674 | ||||||||||||
| KE Holdings Inc. UNAUDITED SEGMENT CONTRIBUTION MEASURE (Continued) (All amounts in thousands) | ||||||||||||||||||
| For the Three Months Ended | For the Year Ended | |||||||||||||||||
| December 31, 2024 | December 31, 2025 | December 31, 2025 | December 31, 2024 | December 31, 2025 | December 31, 2025 | |||||||||||||
| RMB | RMB | US$ | RMB | RMB | US$ | |||||||||||||
| Reconciliation of profit/(loss) | ||||||||||||||||||
| Cost related to stores | (785,966 | ) | (710,483 | ) | (101,598 | ) | (2,854,988 | ) | (2,851,831 | ) | (407,806 | ) | ||||||
| Other costs | (746,958 | ) | (764,515 | ) | (109,325 | ) | (2,138,510 | ) | (2,383,938 | ) | (340,898 | ) | ||||||
| Amounts not allocated to segment: | ||||||||||||||||||
| Sales and marketing expenses | (2,344,000 | ) | (1,930,139 | ) | (276,006 | ) | (7,783,341 | ) | (7,328,909 | ) | (1,048,020 | ) | ||||||
| General and administrative expenses | (2,961,294 | ) | (2,254,455 | ) | (322,382 | ) | (8,960,747 | ) | (8,075,414 | ) | (1,154,769 | ) | ||||||
| Research and development expenses | (738,683 | ) | (715,232 | ) | (102,277 | ) | (2,283,424 | ) | (2,580,564 | ) | (369,016 | ) | ||||||
| Impairment of goodwill, intangible assets and other long-lived assets | (115,179 | ) | (3,617 | ) | (517 | ) | (151,576 | ) | (116,332 | ) | (16,635 | ) | ||||||
| Total operating expenses | (6,159,156 | ) | (4,903,443 | ) | (701,182 | ) | (19,179,088 | ) | (18,101,219 | ) | (2,588,440 | ) | ||||||
| Income (loss) from operations | 1,011,030 | (147,131 | ) | (21,040 | ) | 3,764,967 | 2,110,858 | 301,849 | ||||||||||
________________________________
1 GTV for a given period is calculated as the total value of all transactions which the Company facilitated on the Company’s platform and evidenced by signed contracts as of the end of the period, including the value of the existing home transactions, new home transactions, home renovation and furnishing and emerging and other services (excluding home rental services), and including transactions that are contracted but pending closing at the end of the relevant period. For the avoidance of doubt, for transactions that failed to close afterwards, the corresponding GTV represented by these transactions will be deducted accordingly.
2 Adjusted net income (loss) is a non-GAAP financial measure, which is defined as net income (loss), excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from acquisitions and business cooperation agreement, (iii) changes in fair value from long-term investments, loan receivables measured at fair value and contingent consideration, (iv) impairment of goodwill, intangible assets and other long-lived assets, (v) impairment of investments, and (vi) tax effects of the above non-GAAP adjustments. Please refer to the section titled “Unaudited reconciliation of GAAP and non-GAAP results” for details.
3 Based on our accumulated operational experience, we have introduced the operating metrics of number of active stores and number of active agents on our platform, which can better reflect the operational activeness of stores and agents on our platform.
“Active stores” as of a given date is defined as stores on our platform excluding the stores which (i) have not facilitated any housing transaction during the preceding 60 days, (ii) do not have any agent who has engaged in any critical steps in housing transactions (including but not limited to introducing new properties, attracting new customers and conducting property showings) during the preceding seven days, or (iii) have not been visited by any agent during the preceding 14 days. The number of active stores was 49,693 as of December 31, 2024.
4 “Active agents” as of a given date is defined as agents on our platform excluding the agents who (i) delivered notice to leave but have not yet completed the exit procedures, (ii) have not engaged in any critical steps in housing transactions (including but not limited to introducing new properties, attracting new customers and conducting property showings) during the preceding 30 days, or (iii) have not participated in facilitating any housing transaction during the preceding three months. The number of active agents was 445,271 as of December 31, 2024.
5 “Mobile monthly active users” or “mobile MAU” are to the sum of (i) the number of accounts that have accessed our platform through our Beike or Lianjia mobile app (with duplication eliminated) at least once during a month, and (ii) the number of Weixin users that have accessed our platform through our Weixin Mini Programs at least once during a month. Average mobile MAU for any period is calculated by dividing (i) the sum of the Company’s mobile MAUs for each month of such period, by (ii) the number of months in such period.
6 Adjusted income (loss) from operations is a non-GAAP financial measure, which is defined as income (loss) from operations, excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from acquisitions and business cooperation agreement, and (iii) impairment of goodwill, intangible assets and other long-lived assets. Please refer to the section titled “Unaudited reconciliation of GAAP and non-GAAP results” for details.
7 Adjusted operating margin is adjusted income (loss) from operations as a percentage of net revenues.
8 Adjusted EBITDA is a non-GAAP financial measure, which is defined as net income (loss), excluding (i) income tax expense, (ii) share-based compensation expenses, (iii) amortization of intangible assets, (iv) depreciation of property, plant and equipment, (v) interest income, net, (vi) changes in fair value from long-term investments, loan receivables measured at fair value and contingent consideration, (vii) impairment of goodwill, intangible assets and other long-lived assets, and (viii) impairment of investments. Please refer to the section titled “Unaudited reconciliation of GAAP and non-GAAP results” for details.
9 Adjusted net income (loss) attributable to KE Holdings Inc.’s ordinary shareholders is a non-GAAP financial measure, which is defined as net income (loss) attributable to KE Holdings Inc.’s ordinary shareholders, excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from acquisitions and business cooperation agreement, (iii) changes in fair value from long-term investments, loan receivables measured at fair value and contingent consideration, (iv) impairment of goodwill, intangible assets and other long-lived assets, (v) impairment of investments, (vi) tax effects of the above non-GAAP adjustments, and (vii) effects of non-GAAP adjustments on net income (loss) attributable to non-controlling interests shareholders. Please refer to the section titled “Unaudited reconciliation of GAAP and non-GAAP results” for details.
10 ADS refers to American Depositary Share. Each ADS represents three Class A ordinary shares of the Company. Net income (loss) per ADS attributable to KE Holdings Inc.’s ordinary shareholders is net income (loss) attributable to ordinary shareholders divided by weighted average number of ADS outstanding during the periods used in calculating net income (loss) per ADS, basic and diluted.
11 Adjusted net income (loss) per ADS attributable to KE Holdings Inc.’s ordinary shareholders is a non-GAAP financial measure, which is defined as adjusted net income (loss) attributable to KE Holdings Inc.’s ordinary shareholders divided by weighted average number of ADS outstanding during the periods used in calculating adjusted net income (loss) per ADS, basic and diluted. Please refer to the section titled “Unaudited reconciliation of GAAP and non-GAAP results” for details.
12 Adjusted income (loss) from operations is a non-GAAP financial measure, which is defined as income (loss) from operations, excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from acquisitions and business cooperation agreement, and (iii) impairment of goodwill, intangible assets and other long-lived assets. Please refer to the section titled “Unaudited reconciliation of GAAP and non-GAAP results” for details.
13 Adjusted operating margin is adjusted income (loss) from operations as a percentage of net revenues.
14 Adjusted EBITDA is a non-GAAP financial measure, which is defined as net income (loss), excluding (i) income tax expense, (ii) share-based compensation expenses, (iii) amortization of intangible assets, (iv) depreciation of property, plant and equipment, (v) interest income, net, (vi) changes in fair value from long-term investments, loan receivables measured at fair value and contingent consideration, (vii) impairment of goodwill, intangible assets and other long-lived assets, and (viii) impairment of investments. Please refer to the section titled “Unaudited reconciliation of GAAP and non-GAAP results” for details.
15 Adjusted net income (loss) attributable to KE Holdings Inc.’s ordinary shareholders is a non-GAAP financial measure, which is defined as net income (loss) attributable to KE Holdings Inc.’s ordinary shareholders, excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from acquisitions and business cooperation agreement, (iii) changes in fair value from long-term investments, loan receivables measured at fair value and contingent consideration, (iv) impairment of goodwill, intangible assets and other long-lived assets, (v) impairment of investments, (vi) tax effects of the above non-GAAP adjustments, and (vii) effects of non-GAAP adjustments on net income (loss) attributable to non-controlling interests shareholders. Please refer to the section titled “Unaudited reconciliation of GAAP and non-GAAP results” for details.
16 ADS refers to American Depositary Share. Each ADS represents three Class A ordinary shares of the Company. Net income (loss) per ADS attributable to KE Holdings Inc.’s ordinary shareholders is net income (loss) attributable to ordinary shareholders divided by weighted average number of ADS outstanding during the periods used in calculating net income (loss) per ADS, basic and diluted.
17 Adjusted net income (loss) per ADS attributable to KE Holdings Inc.’s ordinary shareholders is a non-GAAP financial measure, which is defined as adjusted net income (loss) attributable to KE Holdings Inc.’s ordinary shareholders divided by weighted average number of ADS outstanding during the periods used in calculating adjusted net income (loss) per ADS, basic and diluted. Please refer to the section titled “Unaudited reconciliation of GAAP and non-GAAP results” for details.