Indicate by check mark whether the registrant files or will file annual
reports under cover Form 20-F or Form 40-F.
Pursuant to the requirements of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Exhibit 99.1
Kingsoft Cloud Announces Unaudited
First Quarter 2026 Financial Results
Kingsoft Cloud Holdings Limited
(“Kingsoft Cloud” or the “Company”) (NASDAQ: KC and HKEX: 3896), a leading cloud service provider in China, today
announced its unaudited financial results for the first quarter ended March 31, 2026.
Mr. Tao Zou, Chairman
of the Board and Chief Executive Officer of Kingsoft Cloud, commented: “We continued to advance our 'High Quality and
Sustainable Development Strategy'. The gross billing of AI business grew 90% year-over-year, accounting for more than half of the
revenue from public cloud services for the first time. We are excited about the vast opportunities in this new era, from computing
power to vertical solutions, as we continued to invest in infrastructure, enhance our capabilities, and strengthen customer base
both within and outside of the ecosystem.”
Ms. Yi Li, Chief
Financial Officer of Kingsoft Cloud, added, “We delivered a solid quarter, with our total revenue reaching RMB2,703.7 million,
an increase of 37.2% year-over-year. Our adjusted gross profit was RMB351.4 million, increased by 7.2% year-over-year, despite
overall supply chain challenges. Our adjusted EBITDA margin was 27.6%, increased by 11.4 percentage points year-over-year, in line
with our AI revenue growth. In light of strong demand across diverse sectors, we remain steadfast in investing in our
infrastructure, as our capital expenditures and leased assets obtained in combination amounted to RMB3 billion in Q1, and we expect
to continue to invest to facilitate further business expansion throughout the year.”
First Quarter 2026 Financial
Results
Total Revenues reached
RMB2,703.7 million (US$392.01 million), increased by 37.2% year-over-year from RMB1,970.0 million in the same quarter of 2025,
and decreased by 2.1% quarter-over-quarter from RMB2,761.4 million in the fourth quarter of 2025. The year-over-year increase was mainly
due to the revenue growth from Xiaomi and Kingsoft Ecosystem and AI related customers and our further penetration into enterprise cloud
customers. The quarter-over-quarter decrease was mainly due to the seasonality impact for enterprise cloud.
Revenues from public
cloud services were RMB1,996.3 million (US$289.4 million), increased by 47.5% year-over-year from RMB1,353.5 million in the same quarter
of 2025 and increased by 4.9% quarter-over-quarter from RMB1,902.4 million last quarter. The increase was mainly due to higher overall
revenue driven by the growth of AI demands.
Revenues from enterprise
cloud services were RMB707.4 million (US$102.6 million), representing a year-over-year increase of 14.7% from RMB616.5 million in the
same quarter of 2025 and a quarter-over-quarter decrease of 17.6% from RMB859.0 million last quarter. The sequential decrease was mainly
due to the Chinese New Year impact and differentiated delivery schedules for various projects.
1 This announcement contains
translations of certain Renminbi (RMB) amounts into U.S. dollars (US$) at a specified rate solely for the convenience of the reader.
Unless otherwise noted, the translation of RMB into US$ has been made at RMB6.8980 to US$1.00, the noon buying rate in effect on March 31,
2026 as certified for customs purposes by the Federal Reserve Bank of New York.
Cost of revenues was RMB2,358.0
million (US$341.8 million), representing an increase of 42.8% from RMB1,651.7 million in the same quarter of 2025, which was mainly due
to our investment into AI computing resources. IDC costs increased by 26.1% year-over-year from RMB722.8 million to RMB911.1 million
(US$132.1 million) this quarter, largely in line with our revenue expansion.
Depreciation and amortization costs increased from RMB378.5 million in the same quarter of 2025 to RMB818.9 million (US$118.7 million)
this quarter. The increase was mainly due to the depreciation of newly acquired and leased servers, and network equipment which
were mainly related to AI business. Solution development and services costs increased by 13.8% year-over-year from RMB505.2 million in
the same quarter of 2025 to RMB574.8 million (US$83.3 million) this quarter. The increase was mainly due to the solution personnel expansion
of Camelot. Fulfillment costs and other costs were RMB1.8 million (US$0.3 million) and RMB51.4 million (US$7.4 million) this quarter.
Gross profit was RMB345.7
million (US$50.1 million), representing an increase of 8.6% from RMB318.3 million in the same quarter of 2025. The increase was mainly
due to the expansion of our revenue scale, especially the AI business. Gross margin was 12.8% in this quarter,
compared with 16.2% in the same quarter of 2025 and 16.9% in the fourth quarter last year. The decrease was mainly due to the higher
cost of servers along with the expansion of AI business, as well as upfront costs incurred for future revenue-generating activities with
certain customers. Non-GAAP gross profit2 was RMB351.4 million (US$50.9 million), compared with RMB327.7 million in
the same period in 2025. Non-GAAP gross margin2 was 13.0%, compared with 16.6% in the same period in 2025.
Total operating expenses
were RMB511.9 million (US$74.2 million), decreased by 7.4% from RMB552.5 million in the same quarter of 2025 and decreased by 3.8% from
RMB531.8 million last quarter. Among which:
Selling and marketing expenses
were RMB123.8 million (US$17.9 million), decreased by 14.2% from RMB144.3 million in the same period in 2025 and increased by 0.7% from
RMB122.9 million last quarter. The year-over-year decrease was mainly due to the decrease of share-based compensation, and the quarter-over-quarter
increase was mainly due to the increase of personnel costs and marketing expenses.
General and
administrative expenses were RMB194.8 million (US$28.2 million), increased by 7.0% from RMB182.0 million in the same period in
2025 and decreased by 10.9% from RMB218.7 million last quarter. The year-over-year increase was mainly due to the increase of credit
loss expenses, and the quarter-over-quarter decrease was mainly due to the decrease of personnel costs, and share-based
compensation, as well as the decrease of credit loss expenses.
Research and development expenses
were RMB193.3 million (US$28.0 million), decreased by 14.5% from RMB226.2 million in the same period in 2025 and increased by 1.6% from
RMB190.2 million last quarter. The year-over-year decrease was mainly due to the decrease of personnel costs and share-based compensation.
Operating loss was
RMB166.1 million (US$24.1 million), narrowed by 29.1% from RMB234.2 million in the same period in 2025 and increased by 150.0% from
RMB66.5 million last quarter. The year-over-year improvement was mainly due to the increase of revenue, while the sequential
increase was mainly due to the impact of decrease in gross profit. Non-GAAP operating loss3 was RMB59.8 million
(US$8.7 million), compared with operating loss of RMB55.8 million in the same period last year and operating profit of RMB54.6
million last quarter.
2 Non-GAAP gross profit is defined
as gross profit excluding share-based compensation expenses allocated in the cost of revenues, and we define Non-GAAP gross margin as
Non-GAAP gross profit as a percentage of revenues. See “Use of Non-GAAP Financial Measures” set forth at the end of this
press release.
3 Non-GAAP
operating (loss) profit is defined as operating loss excluding share-based compensation expenses and amortization of intangible assets,
and we define Non-GAAP operating (loss) profit margin as Non-GAAP operating (loss) profit as a percentage of revenues. See “Use
of Non-GAAP Financial Measures” set forth at the end of this press release.
Net loss was RMB343.7 million
(US$49.8 million), increased by 8.7% from RMB316.1 million in the same quarter of 2025 and increased by 111.0% from RMB162.9 million last
quarter. Non-GAAP net loss4 was RMB237.1 million (US$34.4 million), compared with RMB190.6 million in the same quarter
of 2025 and RMB94.6 million last quarter.
Non-GAAP EBITDA5
was RMB747.5 million (US$108.4 million), compared with RMB318.5 million in the same quarter of 2025 and RMB785.2 million last quarter.
Non-GAAP EBITDA margin was 27.6%, compared with 16.2% in the same quarter of 2025 and 28.4% last quarter.
Basic and diluted net loss
per share was RMB0.08 (US$0.01), compared with RMB0.08 in the same quarter of 2025 and RMB0.04 last quarter.
Cash and cash equivalents were
RMB4,903.8 million (US$710.9 million) as of March 31, 2026, compared with RMB6,018.0 million as of December 31, 2025. The decrease
was mainly due to the investment into the procurement of computing power equipment.
Outstanding ordinary shares
were 4,490,544,972 as of March 31, 2026, equivalent to about 299,369,665 ADSs.
Conference Call Information
Kingsoft Cloud’s management will host an
earnings conference call on Wednesday, May 27, 2026 at 8:15 am, U.S. Eastern Time (8:15 pm, Beijing/Hong Kong Time on the same day).
Participants can register for the conference call
by navigating to https://register-conf.media-server.com/register/BI0c3c6d36e97944f292b62e0d1101c115. Once preregistration has been completed,
participants will receive dial-in numbers, direct event passcode, and a unique access PIN.
To join the conference, simply dial the number
in the calendar invite you receive after preregistering, enter the passcode followed by your PIN, and you will join the conference instantly.
Additionally, a live and archived webcast of the
conference call will also be available on the Company’s investor relations website at http://ir.ksyun.com.
Use of Non-GAAP Financial Measures
The unaudited condensed consolidated
financial information is prepared in conformity with accounting principles generally accepted in the United States of America
(“U.S. GAAP”). In evaluating our business, we consider and use certain non-GAAP measures, Non-GAAP gross profit,
Non-GAAP gross margin, Non-GAAP operating (loss) profit, Non-GAAP operating (loss) profit margin, Non-GAAP EBITDA, Non-GAAP EBITDA
margin, Non-GAAP net loss and Non-GAAP net loss margin, as supplemental measures to review and assess our operating performance. The
presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial
information prepared and presented in accordance with U.S. GAAP. We define Non-GAAP gross profit as gross profit excluding
share-based compensation expenses allocated in the cost of revenues, and we define Non-GAAP gross margin as Non-GAAP gross profit as
a percentage of revenues. We define Non-GAAP operating (loss) profit as operating loss excluding share-based compensation expenses
and amortization of intangible assets, and we define Non-GAAP operating (loss) profit margin as Non-GAAP operating (loss) profit as a
percentage of revenues. We define Non-GAAP net loss as net loss excluding share-based compensation expenses and foreign exchange
(gain) loss, and we define Non-GAAP net loss margin as Non-GAAP net loss as a percentage of revenues. We define Non-GAAP EBITDA as
Non-GAAP net loss excluding interest income, interest expense, income tax expense (benefit) and depreciation and amortization, and
we define Non-GAAP EBITDA margin as Non-GAAP EBITDA as a percentage of revenues. We present these non-GAAP financial measures
because they are used by our management to evaluate our operating performance and formulate business plans. We also believe that the
use of these non-GAAP measures facilitates investors’ assessment of our operating performance.
4 Non-GAAP net loss
is defined as net loss excluding share-based compensation expenses and foreign exchange (gain) loss, and we define Non-GAAP net loss
margin as Non-GAAP net loss as a percentage of revenues. See “Use of Non-GAAP Financial Measures” set forth at the
end of this press release.
5 Non-GAAP EBITDA is defined as Non-GAAP
net loss excluding interest income, interest expense, income tax expense (benefit) and depreciation and amortization, and we define Non-GAAP
EBITDA margin as Non-GAAP EBITDA as a percentage of revenues. See “Use of Non-GAAP Financial Measures” set forth at the end
of this press release.
These non-GAAP financial measures are not defined
under U.S. GAAP and are not presented in accordance with U.S. GAAP. These non-GAAP financial measures have limitations as analytical tools.
One of the key limitations of using these non-GAAP financial measures is that they do not reflect all items of income and expense that
affect our operations. Further, these non-GAAP measures may differ from the non-GAAP information used by other companies, including peer
companies, and therefore their comparability may be limited.
We compensate for these limitations by reconciling
these non-GAAP financial measures to the nearest U.S. GAAP performance measure, all of which should be considered when evaluating our
performance. We encourage you to review our financial information in its entirety and not rely on a single financial measure.
Exchange Rate Information
This press release contains translations of certain
RMB amounts into U.S. dollars at specified rates solely for the convenience of readers. Unless otherwise noted, all translations from
RMB to U.S. dollars, in this press release, were made at a rate of RMB6.8980 to US$1.00, the noon buying rate in effect on March 31,
2026 as certified for customs purposes by the Federal Reserve Bank of New York.
Safe Harbor Statement
This announcement contains forward-looking statements.
These statements are made under 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,”
“future,” “intends,” “plans,” “believes,” “estimates” and similar statements.
Among other things, the Business Outlook, and quotations from management in this announcement, as well as Kingsoft Cloud’s strategic
and operational plans, contain forward-looking statements. Kingsoft Cloud may also make written or oral forward-looking statements in
its periodic reports to the U.S. Securities and Exchange Commission (“SEC”), 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 but not limited to statements about Kingsoft Cloud’s beliefs and expectations, are forward-looking
statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ
materially from those contained in any forward-looking statement, including but not limited to the following: Kingsoft Cloud’s goals
and strategies; Kingsoft Cloud’s future business development, results of operations and financial condition; relevant government
policies and regulations relating to Kingsoft Cloud’ s business and industry; the expected growth of the cloud service market in
China; the expectation regarding the rate at which to gain customers, especially Premium Customers; Kingsoft Cloud’s ability to
monetize the customer base; fluctuations in general economic and business conditions in China; and the economy in China and elsewhere
generally; China’s political or social conditions and assumptions underlying or related to any of the foregoing. Further information
regarding these and other risks is included in Kingsoft Cloud’s filings with the SEC. All information provided in this press release
and in the attachments is as of the date of this press release, and Kingsoft Cloud does not undertake any obligation to update any forward-looking
statement, except as required under applicable law.
About Kingsoft Cloud Holdings Limited
Kingsoft Cloud Holdings Limited (NASDAQ: KC and
HKEX:3896) is a leading cloud service provider in China. With extensive cloud infrastructure, cutting-edge cloud-native products based
on vigorous cloud technology research and development capabilities, well-architected industry-specific solutions and end-to-end fulfillment
and deployment, Kingsoft Cloud offers comprehensive, reliable and trusted cloud service to customers in strategically selected verticals.
For more information, please visit: http://ir.ksyun.com.
For investor and media inquiries, please contact:
Kingsoft Cloud Holdings Limited
Wayne Wang
Tel: +86 (10) 6292-7777 Ext. 6300
Email:ksc-ir@kingsoft.com
Other information
Mr. Tian Kaiyan has served as our senior vice president since 2025.
KINGSOFT CLOUD HOLDINGS LIMITED
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(All amounts in thousands)
| | |
Dec 31,
2025 | | |
Mar 31,
2026 | | |
Mar 31,
2026 | |
| | |
RMB | | |
RMB | | |
US$ | |
| ASSETS | |
| | | |
| | | |
| | |
| Current assets: | |
| | | |
| | | |
| | |
| Cash and cash equivalents | |
| 6,018,043 | | |
| 4,903,797 | | |
| 710,901 | |
| Restricted cash | |
| 99,194 | | |
| 46,897 | | |
| 6,799 | |
| Accounts receivable, net | |
| 1,740,472 | | |
| 2,066,757 | | |
| 299,617 | |
| Prepayments and other assets | |
| 2,592,314 | | |
| 2,796,114 | | |
| 405,350 | |
| Amounts due from related parties | |
| 573,396 | | |
| 686,697 | | |
| 99,550 | |
| Total current assets | |
| 11,023,419 | | |
| 10,500,262 | | |
| 1,522,217 | |
| Non-current assets: | |
| | | |
| | | |
| | |
| Property and equipment, net | |
| 10,094,870 | | |
| 12,173,645 | | |
| 1,764,808 | |
| Intangible assets, net | |
| 532,769 | | |
| 489,142 | | |
| 70,911 | |
| Goodwill | |
| 4,605,724 | | |
| 4,605,724 | | |
| 667,690 | |
| Prepayments and other assets | |
| 139,836 | | |
| 271,264 | | |
| 39,325 | |
| Equity investments | |
| 234,166 | | |
| 281,712 | | |
| 40,840 | |
| Operating lease right-of-use assets | |
| 98,405 | | |
| 134,505 | | |
| 19,499 | |
| Total non-current assets | |
| 15,705,770 | | |
| 17,955,992 | | |
| 2,603,073 | |
| Total assets | |
| 26,729,189 | | |
| 28,456,254 | | |
| 4,125,290 | |
| | |
| | | |
| | | |
| | |
| LIABILITIES, NON-CONTROLLING INTERESTS AND SHAREHOLDERS' EQUITY | |
| | | |
| | | |
| | |
| Current liabilities: | |
| | | |
| | | |
| | |
| Accounts payable | |
| 2,014,453 | | |
| 2,216,441 | | |
| 321,316 | |
| Accrued expenses and other current liabilities | |
| 3,222,429 | | |
| 3,564,021 | | |
| 516,675 | |
| Short-term borrowings | |
| 3,348,279 | | |
| 3,590,727 | | |
| 520,546 | |
| Income tax payable | |
| 73,310 | | |
| 72,128 | | |
| 10,456 | |
| Amounts due to related parties | |
| 721,932 | | |
| 722,431 | | |
| 104,731 | |
| Current operating lease liabilities | |
| 40,941 | | |
| 50,993 | | |
| 7,392 | |
| Total current liabilities | |
| 9,421,344 | | |
| 10,216,741 | | |
| 1,481,116 | |
| Non-current liabilities: | |
| | | |
| | | |
| | |
| Long-term borrowings | |
| 3,023,538 | | |
| 3,293,125 | | |
| 477,403 | |
| Amounts due to related parties | |
| 2,212,325 | | |
| 2,023,958 | | |
| 293,412 | |
| Deferred tax liabilities | |
| 61,914 | | |
| 57,259 | | |
| 8,301 | |
| Other liabilities | |
| 2,645,895 | | |
| 3,804,427 | | |
| 551,526 | |
| Non-current operating lease liabilities | |
| 51,139 | | |
| 62,426 | | |
| 9,050 | |
| Total non-current liabilities | |
| 7,994,811 | | |
| 9,241,195 | | |
| 1,339,692 | |
| Total liabilities | |
| 17,416,155 | | |
| 19,457,936 | | |
| 2,820,808 | |
| Shareholders’ equity: | |
| | | |
| | | |
| | |
| Ordinary shares | |
| 30,888 | | |
| 30,888 | | |
| 4,478 | |
| Treasury shares | |
| (31,068 | ) | |
| (18,958 | ) | |
| (2,748 | ) |
| Additional paid-in capital | |
| 24,073,006 | | |
| 24,124,371 | | |
| 3,497,299 | |
| Statutory reserves funds | |
| 51,661 | | |
| 51,661 | | |
| 7,489 | |
| Accumulated deficit | |
| (15,247,868 | ) | |
| (15,591,688 | ) | |
| (2,260,320 | ) |
| Accumulated other comprehensive income | |
| 440,407 | | |
| 405,935 | | |
| 58,848 | |
| Total Kingsoft Cloud Holdings Limited shareholders’ equity | |
| 9,317,026 | | |
| 9,002,209 | | |
| 1,305,046 | |
| Non-controlling interests | |
| (3,992 | ) | |
| (3,891 | ) | |
| (564 | ) |
| Total equity | |
| 9,313,034 | | |
| 8,998,318 | | |
| 1,304,482 | |
| Total liabilities, non-controlling interests and shareholders’ equity | |
| 26,729,189 | | |
| 28,456,254 | | |
| 4,125,290 | |
KINGSOFT CLOUD HOLDINGS LIMITED
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(All amounts in thousands, except for share and per share data)
| | |
Three Months Ended | |
| | |
Mar 31,
2025 | | |
Dec 31,
2025 | | |
Mar 31,
2026 | | |
Mar 31,
2026 | |
| | |
RMB | | |
RMB | | |
RMB | | |
US$ | |
| Revenues: | |
| | |
| | |
| | |
| |
| Public cloud services | |
| 1,353,479 | | |
| 1,902,378 | | |
| 1,996,301 | | |
| 289,403 | |
| Enterprise cloud services | |
| 616,498 | | |
| 859,009 | | |
| 707,431 | | |
| 102,556 | |
| Total revenues | |
| 1,969,977 | | |
| 2,761,387 | | |
| 2,703,732 | | |
| 391,959 | |
| Cost of revenues | |
| (1,651,671 | ) | |
| (2,296,037 | ) | |
| (2,357,984 | ) | |
| (341,836 | ) |
| Gross profit | |
| 318,306 | | |
| 465,350 | | |
| 345,748 | | |
| 50,123 | |
| Operating expenses: | |
| | | |
| | | |
| | | |
| | |
| Selling and marketing expenses | |
| (144,338 | ) | |
| (122,914 | ) | |
| (123,776 | ) | |
| (17,944 | ) |
| General and administrative expenses | |
| (181,999 | ) | |
| (218,685 | ) | |
| (194,765 | ) | |
| (28,235 | ) |
| Research and development expenses | |
| (226,170 | ) | |
| (190,201 | ) | |
| (193,315 | ) | |
| (28,025 | ) |
| Total operating expenses | |
| (552,507 | ) | |
| (531,800 | ) | |
| (511,856 | ) | |
| (74,204 | ) |
| Operating loss | |
| (234,201 | ) | |
| (66,450 | ) | |
| (166,108 | ) | |
| (24,081 | ) |
| Interest income | |
| 4,946 | | |
| 39,039 | | |
| 32,030 | | |
| 4,643 | |
| Interest expense | |
| (82,897 | ) | |
| (153,415 | ) | |
| (153,595 | ) | |
| (22,267 | ) |
| Foreign exchange gain (loss) | |
| 9,051 | | |
| 10,265 | | |
| (44,006 | ) | |
| (6,380 | ) |
| Other gain (loss), net | |
| 3,244 | | |
| (5,822 | ) | |
| (6,588 | ) | |
| (955 | ) |
| Other (expense) income, net | |
| (7,012 | ) | |
| 74 | | |
| (372 | ) | |
| (54 | ) |
| Loss before income taxes | |
| (306,869 | ) | |
| (176,309 | ) | |
| (338,639 | ) | |
| (49,094 | ) |
| Income tax (expense) benefit | |
| (9,241 | ) | |
| 13,437 | | |
| (5,081 | ) | |
| (737 | ) |
| Net loss | |
| (316,110 | ) | |
| (162,872 | ) | |
| (343,720 | ) | |
| (49,831 | ) |
| Less: net (loss) profit attributable to non-controlling interests | |
| (2,184 | ) | |
| (2,632 | ) | |
| 100 | | |
| 14 | |
| Net loss attributable to Kingsoft Cloud Holdings Limited | |
| (313,926 | ) | |
| (160,240 | ) | |
| (343,820 | ) | |
| (49,845 | ) |
| Net loss per share: | |
| | | |
| | | |
| | | |
| | |
| Basic and diluted | |
| (0.08 | ) | |
| (0.04 | ) | |
| (0.08 | ) | |
| (0.01 | ) |
| Shares used in the net loss per share computation: | |
| | | |
| | | |
| | | |
| | |
| Basic and diluted | |
| 3,728,092,123 | | |
| 4,544,291,397 | | |
| 4,555,310,453 | | |
| 4,555,310,453 | |
| Other comprehensive income (loss), net of tax of nil: | |
| | | |
| | | |
| | | |
| | |
| Foreign currency translation adjustments | |
| 7,744 | | |
| (70,987 | ) | |
| (34,472 | ) | |
| (4,997 | ) |
| Comprehensive loss | |
| (308,366 | ) | |
| (233,859 | ) | |
| (378,192 | ) | |
| (54,828 | ) |
| Less: Comprehensive (loss) income attributable to non-controlling interests | |
| (2,200 | ) | |
| (2,388 | ) | |
| 100 | | |
| 14 | |
| Comprehensive loss attributable to Kingsoft Cloud Holdings Limited shareholders | |
| (306,166 | ) | |
| (231,471 | ) | |
| (378,292 | ) | |
| (54,842 | ) |
KINGSOFT CLOUD HOLDINGS LIMITED
RECONCILIATION OF GAAP AND NON-GAAP RESULTS
(All amounts in thousands, except for percentage)
| | |
Three Months Ended | |
| | |
Mar 31,
2025 | | |
Dec 31,
2025 | | |
Mar 31,
2026 | | |
Mar 31,
2026 | |
| | |
RMB | | |
RMB | | |
RMB | | |
US$ | |
| Gross profit | |
| 318,306 | | |
| 465,350 | | |
| 345,748 | | |
| 50,123 | |
| Adjustments: | |
| | | |
| | | |
| | | |
| | |
| – Share-based compensation expenses (allocated in cost of revenues) | |
| 9,365 | | |
| 5,526 | | |
| 5,658 | | |
| 820 | |
| Adjusted gross profit (Non-GAAP Financial Measure) | |
| 327,671 | | |
| 470,876 | | |
| 351,406 | | |
| 50,943 | |
KINGSOFT CLOUD HOLDINGS LIMITED
RECONCILIATION OF GAAP AND NON-GAAP RESULTS
(All amounts in thousands, except for percentage)
| | |
Three Months Ended | |
| | |
Mar 31,
2025 | | |
Dec 31,
2025 | | |
Mar 31,
2026 | |
| Gross margin | |
| 16.2 | % | |
| 16.9 | % | |
| 12.8 | % |
| Adjusted gross margin (Non-GAAP Financial Measure) | |
| 16.6 | % | |
| 17.1 | % | |
| 13.0 | % |
KINGSOFT CLOUD HOLDINGS LIMITED
RECONCILIATION OF GAAP AND NON-GAAP RESULTS
(All amounts in thousands, except for percentage)
| | |
Three Months Ended | |
| | |
Mar 31,
2025 | | |
Dec 31,
2025 | | |
Mar 31,
2026 | | |
Mar 31,
2026 | |
| | |
RMB | | |
RMB | | |
RMB | | |
US$ | |
| Net Loss | |
| (316,110 | ) | |
| (162,872 | ) | |
| (343,720 | ) | |
| (49,831 | ) |
| Adjustments: | |
| | | |
| | | |
| | | |
| | |
| – Share-based compensation expenses | |
| 134,611 | | |
| 78,505 | | |
| 62,571 | | |
| 9,071 | |
| – Foreign exchange (gain) loss | |
| (9,051 | ) | |
| (10,265 | ) | |
| 44,006 | | |
| 6,380 | |
| Adjusted net loss (Non-GAAP Financial Measure) | |
| (190,550 | ) | |
| (94,632 | ) | |
| (237,143 | ) | |
| (34,380 | ) |
| Adjustments: | |
| | | |
| | | |
| | | |
| | |
| – Interest income | |
| (4,946 | ) | |
| (39,039 | ) | |
| (32,030 | ) | |
| (4,643 | ) |
| – Interest expense | |
| 82,897 | | |
| 153,415 | | |
| 153,595 | | |
| 22,267 | |
| – Income tax expense (benefit) | |
| 9,241 | | |
| (13,437 | ) | |
| 5,081 | | |
| 737 | |
| – Depreciation and amortization | |
| 421,901 | | |
| 778,941 | | |
| 858,003 | | |
| 124,384 | |
| Adjusted EBITDA (Non-GAAP Financial Measure) | |
| 318,543 | | |
| 785,248 | | |
| 747,506 | | |
| 108,365 | |
| – Gain on disposal of property and equipment | |
| (2,110 | ) | |
| (72,662 | ) | |
| - | | |
| - | |
| Excluding gain on disposal of property and equipment, normalized Adjusted EBITDA | |
| 316,433 | | |
| 712,586 | | |
| 747,506 | | |
| 108,365 | |
KINGSOFT CLOUD HOLDINGS LIMITED
RECONCILIATION OF GAAP AND NON-GAAP RESULTS
(All amounts in thousands, except for percentage)
| | |
Three Months Ended | |
| | |
Mar 31,
2025 | | |
Dec 31,
2025 | | |
Mar 31,
2026 | | |
Mar 31,
2026 | |
| | |
RMB | | |
RMB | | |
RMB | | |
US$ | |
| Operating loss | |
| (234,201 | ) | |
| (66,450 | ) | |
| (166,108 | ) | |
| (24,081 | ) |
| Adjustments: | |
| | | |
| | | |
| | | |
| | |
| – Share-based compensation expenses | |
| 134,611 | | |
| 78,505 | | |
| 62,571 | | |
| 9,071 | |
| – Amortization of intangible assets | |
| 43,781 | | |
| 42,531 | | |
| 43,720 | | |
| 6,338 | |
| Adjusted operating (loss) profit (Non-GAAP Financial Measure) | |
| (55,809 | ) | |
| 54,586 | | |
| (59,817 | ) | |
| (8,672 | ) |
| – Gain on disposal of property and equipment | |
| (2,110 | ) | |
| (72,662 | ) | |
| - | | |
| - | |
| Excluding gain on disposal of property and equipment, normalized Adjusted operating loss | |
| (57,919 | ) | |
| (18,076 | ) | |
| (59,817 | ) | |
| (8,672 | ) |
KINGSOFT CLOUD HOLDINGS LIMITED
RECONCILIATION OF GAAP AND NON-GAAP RESULTS
(All amounts in thousands, except for percentage)
| | |
Three Months Ended | |
| | |
Mar 31,
2025 | | |
Dec 31,
2025 | | |
Mar 31,
2026 | |
| Net loss margin | |
| -16.0 | % | |
| -5.9 | % | |
| -12.7 | % |
| Adjusted net loss margin (Non-GAAP Financial Measure) | |
| -9.7 | % | |
| -3.4 | % | |
| -8.8 | % |
| Adjusted EBITDA margin (Non-GAAP Financial Measure) | |
| 16.2 | % | |
| 28.4 | % | |
| 27.6 | % |
| Normalized Adjusted EBITDA margin | |
| 16.1 | % | |
| 25.8 | % | |
| 27.6 | % |
| Adjusted operating (loss) profit margin (Non-GAAP Financial Measure) | |
| -2.8 | % | |
| 2.0 | % | |
| -2.2 | % |
| Normalized Adjusted operating loss margin | |
| -2.9 | % | |
| -0.7 | % | |
| -2.2 | % |
KINGSOFT CLOUD HOLDINGS LIMITED
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
(All amounts in thousands)
| | |
Three Months Ended | |
| | |
Mar 31,
2025 | | |
Dec 31,
2025 | | |
Mar 31,
2026 | | |
Mar 31,
2026 | |
| | |
RMB | | |
RMB | | |
RMB | | |
US$ | |
| Net cash (used in) generated from operating activities | |
| (418,390 | ) | |
| 1,042,626 | | |
| 533,978 | | |
| 77,411 | |
| Net cash used in investing activities | |
| (490,393 | ) | |
| (427,671 | ) | |
| (1,630,049 | ) | |
| (236,307 | ) |
| Net cash generated from financing activities | |
| 549,998 | | |
| 1,514,234 | | |
| 7,606 | | |
| 1,103 | |
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | |
| 15,028 | | |
| (62,205 | ) | |
| (78,078 | ) | |
| (11,320 | ) |
| Net (decrease) increase in cash, cash equivalents and restricted cash | |
| (343,757 | ) | |
| 2,066,984 | | |
| (1,166,543 | ) | |
| (169,113 | ) |
| Cash, cash equivalents and restricted cash at beginning of period | |
| 2,730,101 | | |
| 4,050,253 | | |
| 6,117,237 | | |
| 886,813 | |
| Cash, cash equivalents and restricted cash at end of period | |
| 2,386,344 | | |
| 6,117,237 | | |
| 4,950,694 | | |
| 717,700 | |
