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 Fourth Quarter
and Fiscal Year 2025 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 fourth quarter and fiscal year ended December 31, 2025.
Mr. Tao Zou, Chief Executive Officer
of Kingsoft Cloud, commented, “We are very pleased to see another strong quarter to close the fiscal year of 2025. Our record-high
financial result is a powerful testament to the confidence our customers place in our products, solutions and services. This quarter our
gross billing of AI business achieved a year-over-year growth of 95%, and we continue to see strong intelligent computing demands in 2026.
As AI increasingly reshapes industries, we believe we are well-positioned to capture the opportunities in this era.”
Ms.
Yi Li, Chief Financial Officer of Kingsoft Cloud, added, "Our revenue growth accelerated to 23.7% year-over-year, achieving
RMB2,761.4 million for the fourth quarter. Among which, revenue from public cloud services increased significantly by 34.9% year-over-year
to RMB1,902.4 million. The gross billing of AI business achieved RMB926 million this quarter, representing a year-over-year growth rate
of 95%. Our adjusted gross profit was RMB470.9 million, which increased by 10.1% year-over-year and 19.9% quarter-over-quarter. Our adjusted
EBITDA profit achieved RMB785.2 million, increased by 118.3% year-over-year. Our adjusted EBITDA margin of 28.4%, increased by 12.3 percentage
points year-over-year, which was mainly due to the improvements in cost and expenses control. Notably, we achieved adjusted operating profit for consecutive two quarters to reached positive RMB54.6 million, compared
with RMB24.4 million in the same quarter last year and RMB15.4 million last quarter. "
Fourth Quarter 2025 Financial Results
Total
Revenues reached RMB2,761.4 million (US$394.91
million), increased by 23.7% year-over-year from RMB2,232.1 million in the same quarter of 2024 and increased by 11.4% quarter-over-quarter
from RMB2,478.0 million in the third quarter of 2025. The increase was mainly due to the revenue growth from AI related customers, as
we expanding our intelligent cloud services, as well as the intensive delivery of enterprise cloud services.
Revenues
from public cloud services were RMB1,902.4 million (US$272.0 million), significantly increased by 34.9% from RMB1,409.8 million
in the same quarter of 2024 and increased by 8.6% from RMB1,752.3 million last quarter. The year-over-year increase was mainly due to
the growth of AI demands, as the AI gross billing reached RMB926 million.
Revenues from enterprise cloud services
were RMB859.0 million (US$122.8 million), increased by 4.5% from RMB822.3 million in the same quarter of 2024 and increased by
18.4% from RMB725.7 million last quarter.
Other revenues were nil this quarter.
Cost of revenues was RMB2,296.0 million (US$328.3 million),
representing an increase of 27.1% from RMB1,806.2 million in the same quarter of 2024, which was mainly due to our investment into AI
computing resources. IDC costs increased by 12.5% year-over-year from RMB721.5 million to RMB811.8 million (US$116.1 million) this quarter.
The increase was mainly due to the lease of racks, which serve the expanding AI business. Depreciation and amortization costs increased
from RMB343.1 million in the same quarter of 2024 to RMB741.4 million (US$106.0 million) this quarter. The increase was mainly due to
the depreciation of newly acquired and leased right-of-use servers, and network equipment which were mainly related to AI business. Solution
development and services costs increased by 15.3% year-over-year from RMB557.0 million in the same quarter of 2024 to RMB642.0 million
(US$91.8 million) this quarter. The increase was mainly due to the solution personnel expansion. Fulfillment costs and other costs were
RMB39.5 million (US$5.7 million) and RMB61.3 million (US$8.7 million) this quarter.
1
This announcement contains translations of certain Renminbi (RMB) amounts into U.S. dollars (US$) at a specified rate solely for the
convenience of the reader. Unless otherwise noted, the translation of RMB into US$ has been made at RMB6.9931 to US$1.00, the noon buying
rate in effect on December 31, 2025 as certified for customs purposes by the Federal Reserve Bank of New York.
Gross
profit was RMB465.4 million (US$66.5 million), representing an increase of 9.2% from RMB426.0 million in the same quarter of
2024 and an increase of 22.2% from RMB380.9 million last quarter. The increase was mainly due to the expansion of our revenue scale, especially
the intelligent computing services. Gross margin was 16.9%, compared with 19.1% in the same period in 2024 and 15.4% last quarter.
The year-over-year decrease was mainly due to the increasing depreciation costs for servers and other equipment. The sequential increase
was mainly due to the higher profit contribution from enterprise cloud projects. Non-GAAP gross profit2
was RMB470.9 million (US$67.3 million), increased from RMB427.7 million in the same period in 2024 and from RMB392.6 million last quarter.
Non-GAAP gross margin2 was 17.1%, compared with 19.2% in the same period in 2024.
Total operating expenses were RMB531.8 million (US$76.0 million),
increased by 13.3% from RMB469.5 million in the same quarter last year and 1.1% from RMB526.2 million last quarter. Among which:
Selling and marketing expenses were RMB122.9 million (US$17.6
million), increased by 6.2% from RMB115.8 million in the same period in 2024 and decreased by 19.2% from RMB152.2 million last quarter.
The year-over-year increase was mainly due to the increase of share-based compensation.
General and administrative expenses were RMB218.7 million (US$31.2
million), increased by 21.8% from RMB179.5 million in the same period in 2024 and increased by 25.4% from RMB174.4 million last quarter.
The year-over-year increase was mainly due to the increase in share-based compensation.
Research and development expenses were RMB190.2 million (US$27.2
million), increased by 9.2% from RMB174.2 million in the same period in 2024 and decreased by 4.7% from RMB199.6 million last quarter.
The year-over-year increase was mainly due to the personnel costs and share-based compensation.
Operating loss was RMB66.5 million (US$9.5 million),
compared with RMB43.5 million in the same quarter of 2024 and RMB145.3 million last quarter. Non-GAAP operating
profit3was RMB54.6 million (US$7.8 million), representing an increase of 124.0% from RMB24.4 million in the same
quarter last year and an increase of 255.3% from RMB15.4 million last quarter. The increase was mainly due to our revenue scale
expansion, revenue structure improvement and our strong control over expenses.
2
Non-GAAP gross profit is defined as gross profit excluding share-based compensation 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 profit (loss) is defined as operating loss excluding share-based compensation, impairment of long-lived assets and
amortization of intangible assets and we define Non-GAAP operating profit (loss) margin as Non-GAAP operating profit (loss) as a
percentage of revenues. See “Use of Non-GAAP Financial Measures” set forth at the end of this press release.
Net
loss was RMB162.9 million (US$23.3 million), compared with net loss of RMB200.6 million in the same quarter of 2024 and RMB7.8
million last quarter. Non-GAAP net loss4
was RMB94.6 million (US$13.5million), compared with non-GAAP net loss of RMB70.3 million in the same quarter of 2024 and non-GAAP net
profit of RMB28.7 million last quarter.
Non-GAAP
EBITDA5 was RMB785.2 million (US$112.3 million), increased by 118.3% from RMB359.7 million in the same quarter
of 2024 and decreased by 5.0% from RMB826.6 million last quarter. Non-GAAP EBITDA margin was 28.4%, compared with 16.1% in the
same quarter of 2024 and 33.4% in the previous quarter. The year-over-year increase was mainly due to the expansion of AI businesses with
higher margin, as well as the improvements of net loss.
Basic and diluted net loss per share was RMB0.04 (US$0.01),
compared with RMB0.05 in the same quarter of 2024 and RMB0.00 last quarter.
Cash and cash equivalents were RMB6,018.0 million (US$860.6
million) as of December 31, 2025, compared with RMB3,954.5 million as of September 30, 2025. The increase was mainly due to
the net proceeds we received from equity financing and offset by our capital expenditure.
Fiscal Year 2025 Financial Results
Total
Revenues reached RMB9,558.6 million (US$1,366.9 million), representing an increase of 22.8% from RMB7,785.2 million in
2024. The increase was due to the strong demands from AI business and enterprise cloud projects increase.
Revenues from public cloud services
were RMB6,633.5 million (US$948.6 million), representing an increase of 32.5% from RMB5,007.3 million in 2024.
Revenues from enterprise cloud
services were RMB2,925.1 million (US$418.3 million), representing an increase of 5.3% from RMB2,777.8 million in 2024.
Other revenues were RMB0.0 (US$0.0)
Cost
of revenues was RMB8,055.2 million (US$1,151.9 million), representing an increase of 25.0% from RMB6,444.3 million in 2024.
Among which:
IDC
costs increased by 7.7% to RMB3,113.4 million (US$445.2 million) from RMB2,892.1 million in 2024. The increase was mainly due to the grown
infrastructure demands in line with AI business expansion and basic cloud growth. Depreciation and amortization costs were RMB2,321.7
million (US$332.0 million), compared with RMB1,090.1 million in 2024, mainly due to the depreciation of newly acquired servers
related to AI business. Fulfillment costs were RMB73.7 million (US$10.5million), representing a decrease of 68.7% from RMB235.7 million
in 2024. The decrease was mainly due to the decrease of hardwares we provide in our enterprise cloud services. Solution development and
services costs were RMB2,306.8 million (US$329.9 million) in 2024, compared with RMB1,993.1 million in 2024. The increase was mainly due
to the revenue expansion of enterprise cloud business.
Gross profit increased by 12.1% to RMB1,503.4 million (US$215.0
million) in 2025, from RMB1,340.9 million in 2024. Gross margin decreased to 15.7%, from 17.2% in 2024. Non-GAAP gross profit
increased to RMB1,541.7 million (US$220.5 million) in 2025, from RMB1,357.8 million in 2024. Non-GAAP gross margin decreased to
16.1% in 2025 from 17.4% in 2024. Such decreases were primarily because of the increasing depreciation costs of servers and other equipment.
Selling and marketing expenses were RMB551.4 million (US$78.9
million), compared with RMB479.4 million in 2024.
General and administrative expenses were RMB914.6 million (US$130.8
million), compared with RMB834.9 million in 2024. The increase was mainly due to the increase in share-based compensation and partially offset by decrease of credit loss expense.
4
Non-GAAP net (loss) profit is defined as net loss excluding share-based compensation, foreign exchange loss (gain) and impairment of
long-lived assets, and we define Non-GAAP net (loss) profit margin as Non-GAAP net (loss) profit 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) profit excluding interest income, interest expense, income tax (benefit) expense
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.
Research
and development expenses were RMB810.3 million (US$115.9 million), compared with RMB846.0 million in 2024. The decrease was
mainly due to the decrease in personnel-related expenses.
Impairment
of long-lived assets was RMB0.0 million (US$0.0 million), compared with RMB919.7 million in 2024.
Operating
loss was RMB772.9 million (US$110.5 million), significantly narrowed compared with RMB1,739.0 million in 2024. Non-GAAP
operating loss was RMB152.2 million (US$21.8 million), significantly narrowed compared with RMB431.3 million in 2024. Non-GAAP
operating loss margin was 1.6%, significantly improved from 5.5% in 2024.
Net
loss was RMB943.7 million (US$134.9 million), significantly narrowed from net loss of RMB1,979.0 million in 2024.
Non-GAAP
net loss was RMB556.9 million (US$79.6 million), compared with Non-GAAP net loss of RMB825.3 million in 2024.
Non-GAAP
EBITDA was RMB2,336.4 million (US$334.1 million), compared with RMB638.9 million in 2024. Non-GAAP EBITDA margin was
24.4%, compared with 8.2% in 2024.
Basic
and diluted net loss per share was RMB0.23 (US$0.03), compared with RMB0.54 in 2024.
Outstanding ordinary shares were 4,479,857,667
as of December 31, 2025, equivalent to about 298,657,178 ADSs.
Conference Call Information
Kingsoft Cloud’s management will host an earnings conference call
on Wednesday March 25, 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/BI62cd2e3d362448ba8a49e0d8c7304f2c. 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 profit (loss), Non-GAAP operating profit (loss) margin, Non-GAAP EBITDA, Non-GAAP EBITDA margin, Non-GAAP net (loss)
profit and Non-GAAP net (loss) profit 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 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 profit (loss) as operating loss excluding share-based compensation, impairment
of long-lived assets and amortization of intangible assets and we define Non-GAAP operating profit (loss) margin as Non-GAAP
operating profit (loss) as a percentage of revenues. We define Non-GAAP net (loss) profit as net loss excluding share-based
compensation, foreign exchange loss (gain) and impairment of long-lived assets, and we define Non-GAAP net (loss) profit margin as
Non-GAAP net (loss) profit as a percentage of revenues. We define Non-GAAP EBITDA as Non-GAAP net (loss) profit excluding interest
income, interest expense, income tax (benefit) expense 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.
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 RMB6.9931 to US$1.00, the noon buying rate in effect on
December 31, 2025 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
Nicole Shan
Tel: +86 (10) 6292-7777 Ext. 6300
Email:ksc-ir@kingsoft.com
KINGSOFT CLOUD HOLDINGS LIMITED
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(All amounts in thousands)
| | |
Dec 31,
2024 | | |
Dec 31,
2025 | | |
Dec 31,
2025 | |
| | |
RMB | | |
RMB | | |
US$ | |
| ASSETS | |
| | | |
| | | |
| | |
| Current assets: | |
| | | |
| | | |
| | |
| Cash and cash equivalents | |
| 2,648,764 | | |
| 6,018,043 | | |
| 860,569 | |
| Restricted cash | |
| 81,337 | | |
| 99,194 | | |
| 14,185 | |
| Accounts receivable, net | |
| 1,468,663 | | |
| 1,740,472 | | |
| 248,884 | |
| Short-term investments | |
| 90,422 | | |
| — | | |
| — | |
| Prepayments and other assets | |
| 2,233,074 | | |
| 2,592,314 | | |
| 370,695 | |
| Amounts due from related parties | |
| 318,526 | | |
| 573,396 | | |
| 81,995 | |
| Total current assets | |
| 6,840,786 | | |
| 11,023,419 | | |
| 1,576,328 | |
| Non-current assets: | |
| | | |
| | | |
| | |
| Property and equipment, net | |
| 4,630,052 | | |
| 10,094,870 | | |
| 1,443,547 | |
| Intangible assets, net | |
| 694,880 | | |
| 532,769 | | |
| 76,185 | |
| Goodwill | |
| 4,605,724 | | |
| 4,605,724 | | |
| 658,610 | |
| Prepayments and other assets | |
| 449,983 | | |
| 139,836 | | |
| 19,996 | |
| Equity investments | |
| 234,182 | | |
| 234,166 | | |
| 33,485 | |
| Operating lease right-of-use assets | |
| 137,047 | | |
| 98,405 | | |
| 14,072 | |
| Total non-current assets | |
| 10,751,868 | | |
| 15,705,770 | | |
| 2,245,895 | |
| Total assets | |
| 17,592,654 | | |
| 26,729,189 | | |
| 3,822,223 | |
| | |
| | | |
| | | |
| | |
| LIABILITIES, NON-CONTROLLING INTERESTS AND SHAREHOLDERS' EQUITY | |
| | | |
| | | |
| | |
| Current liabilities: | |
| | | |
| | | |
| | |
| Accounts payable | |
| 1,877,004 | | |
| 2,014,453 | | |
| 288,063 | |
| Accrued expenses and other current liabilities | |
| 3,341,990 | | |
| 3,222,429 | | |
| 460,801 | |
| Short-term borrowings | |
| 2,225,765 | | |
| 3,348,279 | | |
| 478,798 | |
| Income tax payable | |
| 69,219 | | |
| 73,310 | | |
| 10,483 | |
| Amounts due to related parties | |
| 1,584,199 | | |
| 721,932 | | |
| 103,235 | |
| Current operating lease liabilities | |
| 61,258 | | |
| 40,941 | | |
| 5,854 | |
| Total current liabilities | |
| 9,159,435 | | |
| 9,421,344 | | |
| 1,347,234 | |
| Non-current liabilities: | |
| | | |
| | | |
| | |
| Long-term borrowings | |
| 1,660,584 | | |
| 3,023,538 | | |
| 432,360 | |
| Amounts due to related parties | |
| 309,612 | | |
| 2,212,325 | | |
| 316,358 | |
| Deferred tax liabilities | |
| 101,677 | | |
| 61,914 | | |
| 8,854 | |
| Other liabilities | |
| 790,271 | | |
| 2,645,895 | | |
| 378,359 | |
| Non-current operating lease liabilities | |
| 65,755 | | |
| 51,139 | | |
| 7,313 | |
| Total non-current liabilities | |
| 2,927,899 | | |
| 7,994,811 | | |
| 1,143,244 | |
| Total liabilities | |
| 12,087,334 | | |
| 17,416,155 | | |
| 2,490,478 | |
| Shareholders’ equity: | |
| | | |
| | | |
| | |
| Ordinary shares | |
| 25,689 | | |
| 30,888 | | |
| 4,417 | |
| Treasury shares | |
| (105,478 | ) | |
| (31,068 | ) | |
| (4,443 | ) |
| Additional paid-in capital | |
| 18,940,885 | | |
| 24,073,006 | | |
| 3,442,394 | |
| Statutory reserves funds | |
| 32,001 | | |
| 51,661 | | |
| 7,387 | |
| Accumulated deficit | |
| (14,291,957 | ) | |
| (15,247,868 | ) | |
| (2,180,416 | ) |
| Accumulated other comprehensive income | |
| 566,900 | | |
| 440,407 | | |
| 62,977 | |
| Total Kingsoft Cloud Holdings Limited shareholders’ equity | |
| 5,168,040 | | |
| 9,317,026 | | |
| 1,332,316 | |
| Non-controlling interests | |
| 337,280 | | |
| (3,992 | ) | |
| (571 | ) |
| Total equity | |
| 5,505,320 | | |
| 9,313,034 | | |
| 1,331,745 | |
| Total liabilities, non-controlling interests and shareholders’ equity | |
| 17,592,654 | | |
| 26,729,189 | | |
| 3,822,223 | |
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 | | |
Twelve Months Ended | |
| | |
Dec 31,
2024 | | |
Mar 31,
2025 | | |
Jun 30,
2025 | | |
Sep 30,
2025 | | |
Dec 31,
2025 | | |
Dec 31,
2025 | | |
Dec 31,
2024 | | |
Dec 31,
2025 | | |
Dec 31,
2025 | |
| | |
RMB | | |
RMB | | |
RMB | | |
RMB | | |
RMB | | |
US$ | | |
RMB | | |
RMB | | |
US$ | |
| Revenues: | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| Public cloud services | |
| 1,409,804 | | |
| 1,353,479 | | |
| 1,625,309 | | |
| 1,752,326 | | |
| 1,902,378 | | |
| 272,036 | | |
| 5,007,251 | | |
| 6,633,492 | | |
| 948,577 | |
| Enterprise cloud services | |
| 822,338 | | |
| 616,498 | | |
| 723,918 | | |
| 725,702 | | |
| 859,009 | | |
| 122,837 | | |
| 2,777,777 | | |
| 2,925,127 | | |
| 418,287 | |
| Others | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 152 | | |
| - | | |
| - | |
| Total revenues | |
| 2,232,142 | | |
| 1,969,977 | | |
| 2,349,227 | | |
| 2,478,028 | | |
| 2,761,387 | | |
| 394,873 | | |
| 7,785,180 | | |
| 9,558,619 | | |
| 1,366,864 | |
| Cost of revenues | |
| (1,806,170 | ) | |
| (1,651,671 | ) | |
| (2,010,370 | ) | |
| (2,097,133 | ) | |
| (2,296,037 | ) | |
| (328,329 | ) | |
| (6,444,254 | ) | |
| (8,055,211 | ) | |
| (1,151,880 | ) |
| Gross profit | |
| 425,972 | | |
| 318,306 | | |
| 338,857 | | |
| 380,895 | | |
| 465,350 | | |
| 66,544 | | |
| 1,340,926 | | |
| 1,503,408 | | |
| 214,984 | |
| Operating expenses: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Selling and marketing expenses | |
| (115,792 | ) | |
| (144,338 | ) | |
| (131,996 | ) | |
| (152,158 | ) | |
| (122,914 | ) | |
| (17,576 | ) | |
| (479,369 | ) | |
| (551,406 | ) | |
| (78,850 | ) |
| General and administrative expenses | |
| (179,536 | ) | |
| (181,999 | ) | |
| (339,563 | ) | |
| (174,368 | ) | |
| (218,685 | ) | |
| (31,272 | ) | |
| (834,854 | ) | |
| (914,615 | ) | |
| (130,788 | ) |
| Research and development expenses | |
| (174,155 | ) | |
| (226,170 | ) | |
| (194,285 | ) | |
| (199,644 | ) | |
| (190,201 | ) | |
| (27,198 | ) | |
| (845,989 | ) | |
| (810,300 | ) | |
| (115,871 | ) |
| Impairment of long-lived assets | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (919,724 | ) | |
| - | | |
| - | |
| Total operating expenses | |
| (469,483 | ) | |
| (552,507 | ) | |
| (665,844 | ) | |
| (526,170 | ) | |
| (531,800 | ) | |
| (76,046 | ) | |
| (3,079,936 | ) | |
| (2,276,321 | ) | |
| (325,509 | ) |
| Operating loss | |
| (43,511 | ) | |
| (234,201 | ) | |
| (326,987 | ) | |
| (145,275 | ) | |
| (66,450 | ) | |
| (9,502 | ) | |
| (1,739,010 | ) | |
| (772,913 | ) | |
| (110,525 | ) |
| Interest income | |
| 4,176 | | |
| 4,946 | | |
| 11,520 | | |
| 25,354 | | |
| 39,039 | | |
| 5,583 | | |
| 27,008 | | |
| 80,859 | | |
| 11,563 | |
| Interest expense | |
| (61,821 | ) | |
| (82,897 | ) | |
| (124,669 | ) | |
| (137,067 | ) | |
| (153,415 | ) | |
| (21,938 | ) | |
| (229,705 | ) | |
| (498,048 | ) | |
| (71,220 | ) |
| Foreign exchange (loss) gain | |
| (105,572 | ) | |
| 9,051 | | |
| (39,526 | ) | |
| 80,357 | | |
| 10,265 | | |
| 1,468 | | |
| (19,531 | ) | |
| 60,147 | | |
| 8,601 | |
| Other (loss) gain, net | |
| (2,956 | ) | |
| 3,244 | | |
| 1,620 | | |
| (8,026 | ) | |
| (5,822 | ) | |
| (833 | ) | |
| (12,946 | ) | |
| (8,984 | ) | |
| (1,285 | ) |
| Other income (expense), net | |
| 5,336 | | |
| (7,012 | ) | |
| 23,522 | | |
| 174,460 | | |
| 74 | | |
| 11 | | |
| (6,382 | ) | |
| 191,044 | | |
| 27,319 | |
| Loss before income taxes | |
| (204,348 | ) | |
| (306,869 | ) | |
| (454,520 | ) | |
| (10,197 | ) | |
| (176,309 | ) | |
| (25,211 | ) | |
| (1,980,566 | ) | |
| (947,895 | ) | |
| (135,547 | ) |
| Income tax benefit (expense) | |
| 3,706 | | |
| (9,241 | ) | |
| (2,343 | ) | |
| 2,350 | | |
| 13,437 | | |
| 1,921 | | |
| 1,524 | | |
| 4,203 | | |
| 601 | |
| Net loss | |
| (200,642 | ) | |
| (316,110 | ) | |
| (456,863 | ) | |
| (7,847 | ) | |
| (162,872 | ) | |
| (23,290 | ) | |
| (1,979,042 | ) | |
| (943,692 | ) | |
| (134,946 | ) |
| Less: net (loss) profit attributable to non-controlling interests | |
| (3,683 | ) | |
| (2,184 | ) | |
| 602 | | |
| (3,227 | ) | |
| (2,632 | ) | |
| (376 | ) | |
| (12,362 | ) | |
| (7,441 | ) | |
| (1,064 | ) |
| Net loss attributable to Kingsoft Cloud Holdings Limited | |
| (196,959 | ) | |
| (313,926 | ) | |
| (457,465 | ) | |
| (4,620 | ) | |
| (160,240 | ) | |
| (22,914 | ) | |
| (1,966,680 | ) | |
| (936,251 | ) | |
| (133,882 | ) |
| Net loss per share: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Basic and diluted | |
| (0.05 | ) | |
| (0.08 | ) | |
| (0.11 | ) | |
| (0.00 | ) | |
| (0.04 | ) | |
| (0.01 | ) | |
| (0.54 | ) | |
| (0.23 | ) | |
| (0.03 | ) |
| Shares used in the net loss per share computation: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Basic and diluted | |
| 3,710,632,202 | | |
| 3,728,092,123 | | |
| 4,009,119,198 | | |
| 4,137,454,159 | | |
| 4,544,291,397 | | |
| 4,544,291,397 | | |
| 3,658,088,876 | | |
| 4,107,065,011 | | |
| 4,107,065,011 | |
| Other comprehensive income (loss), net of tax of nil: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Foreign currency translation adjustments | |
| 103,658 | | |
| 7,744 | | |
| 43,174 | | |
| (106,203 | ) | |
| (70,987 | ) | |
| (10,151 | ) | |
| 11,536 | | |
| (126,272 | ) | |
| (18,057 | ) |
| Comprehensive loss | |
| (96,984 | ) | |
| (308,366 | ) | |
| (413,689 | ) | |
| (114,050 | ) | |
| (233,859 | ) | |
| (33,441 | ) | |
| (1,967,506 | ) | |
| (1,069,964 | ) | |
| (153,003 | ) |
| Less: Comprehensive (loss) income attributable to non-controlling interests | |
| (3,667 | ) | |
| (2,200 | ) | |
| 606 | | |
| (3,238 | ) | |
| (2,388 | ) | |
| (341 | ) | |
| (12,384 | ) | |
| (7,220 | ) | |
| (1,032 | ) |
| Comprehensive loss attributable to Kingsoft Cloud Holdings Limited shareholders | |
| (93,317 | ) | |
| (306,166 | ) | |
| (414,295 | ) | |
| (110,812 | ) | |
| (231,471 | ) | |
| (33,100 | ) | |
| (1,955,122 | ) | |
| (1,062,744 | ) | |
| (151,971 | ) |
KINGSOFT CLOUD HOLDINGS LIMITED
RECONCILIATION OF GAAP AND NON-GAAP RESULTS
(All amounts in thousands, except for percentage)
| | |
Three Months Ended | | |
Twelve Months Ended | |
| | |
Dec 31,
2024 | | |
Mar 31,
2025 | | |
Jun 30,
2025 | | |
Sep 30,
2025 | | |
Dec 31,
2025 | | |
Dec 31,
2025 | | |
Dec 31,
2024 | | |
Dec 31,
2025 | | |
Dec 31,
2025 | |
| | |
RMB | | |
RMB | | |
RMB | | |
RMB | | |
RMB | | |
US$ | | |
RMB | | |
RMB | | |
US$ | |
| Gross profit | |
| 425,972 | | |
| 318,306 | | |
| 338,857 | | |
| 380,895 | | |
| 465,350 | | |
| 66,544 | | |
| 1,340,926 | | |
| 1,503,408 | | |
| 214,984 | |
| Adjustments: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| – Share-based compensation expenses (allocated in cost of revenues) | |
| 1,726 | | |
| 9,365 | | |
| 11,712 | | |
| 11,672 | | |
| 5,526 | | |
| 790 | | |
| 16,868 | | |
| 38,275 | | |
| 5,473 | |
| Adjusted gross profit (Non-GAAP Financial Measure) | |
| 427,698 | | |
| 327,671 | | |
| 350,569 | | |
| 392,567 | | |
| 470,876 | | |
| 67,334 | | |
| 1,357,794 | | |
| 1,541,683 | | |
| 220,457 | |
KINGSOFT CLOUD HOLDINGS LIMITED
RECONCILIATION OF GAAP AND NON-GAAP RESULTS
(All amounts in thousands, except for percentage)
| | |
Three Months Ended | | |
Twelve Months Ended | |
| | |
Dec 31,
2024 | | |
Mar 31,
2025 | | |
Jun 30,
2025 | | |
Sep 30,
2025 | | |
Dec 31,
2025 | | |
Dec 31,
2024 | | |
Dec 31,
2025 | |
| Gross margin | |
| 19.1 | % | |
| 16.2 | % | |
| 14.4 | % | |
| 15.4 | % | |
| 16.9 | % | |
| 17.2 | % | |
| 15.7 | % |
| Adjusted gross margin (Non-GAAP Financial Measure) | |
| 19.2 | % | |
| 16.6 | % | |
| 14.9 | % | |
| 15.8 | % | |
| 17.1 | % | |
| 17.4 | % | |
| 16.1 | % |
KINGSOFT CLOUD HOLDINGS LIMITED
RECONCILIATION OF GAAP AND NON-GAAP RESULTS
(All amounts in thousands, except for percentage)
| | |
Three Months Ended | | |
Twelve Months Ended | |
| | |
Dec 31,
2024 | | |
Mar 31,
2025 | | |
Jun 30,
2025 | | |
Sep 30,
2025 | | |
Dec 31,
2025 | | |
Dec 31,
2025 | | |
Dec 31,
2024 | | |
Dec 31,
2025 | | |
Dec 31,
2025 | |
| | |
RMB | | |
RMB | | |
RMB | | |
RMB | | |
RMB | | |
US$ | | |
RMB | | |
RMB | | |
US$ | |
| Net Loss | |
| (200,642 | ) | |
| (316,110 | ) | |
| (456,863 | ) | |
| (7,847 | ) | |
| (162,872 | ) | |
| (23,290 | ) | |
| (1,979,042 | ) | |
| (943,692 | ) | |
| (134,946 | ) |
| Adjustments: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| – Share-based compensation expenses | |
| 24,774 | | |
| 134,611 | | |
| 116,856 | | |
| 116,937 | | |
| 78,505 | | |
| 11,226 | | |
| 214,441 | | |
| 446,909 | | |
| 63,907 | |
| – Foreign exchange loss (gain) | |
| 105,572 | | |
| (9,051 | ) | |
| 39,526 | | |
| (80,357 | ) | |
| (10,265 | ) | |
| (1,468 | ) | |
| 19,531 | | |
| (60,147 | ) | |
| (8,601 | ) |
| – Impairment of long-lived assets | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 919,724 | | |
| - | | |
| - | |
| Adjusted net (loss) profit (Non-GAAP Financial Measure) | |
| (70,296 | ) | |
| (190,550 | ) | |
| (300,481 | ) | |
| 28,733 | | |
| (94,632 | ) | |
| (13,532 | ) | |
| (825,346 | ) | |
| (556,930 | ) | |
| (79,640 | ) |
| Adjustments: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| – Interest income | |
| (4,176 | ) | |
| (4,946 | ) | |
| (11,520 | ) | |
| (25,354 | ) | |
| (39,039 | ) | |
| (5,583 | ) | |
| (27,008 | ) | |
| (80,859 | ) | |
| (11,563 | ) |
| – Interest expense | |
| 61,821 | | |
| 82,897 | | |
| 124,669 | | |
| 137,067 | | |
| 153,415 | | |
| 21,938 | | |
| 229,705 | | |
| 498,048 | | |
| 71,220 | |
| – Income tax (benefit) expense | |
| (3,706 | ) | |
| 9,241 | | |
| 2,343 | | |
| (2,350 | ) | |
| (13,437 | ) | |
| (1,921 | ) | |
| (1,524 | ) | |
| (4,203 | ) | |
| (601 | ) |
| – Depreciation and amortization | |
| 376,100 | | |
| 421,901 | | |
| 591,021 | | |
| 688,501 | | |
| 778,941 | | |
| 111,387 | | |
| 1,263,090 | | |
| 2,480,364 | | |
| 354,687 | |
| Adjusted EBITDA (Non-GAAP Financial Measure) | |
| 359,743 | | |
| 318,543 | | |
| 406,032 | | |
| 826,597 | | |
| 785,248 | | |
| 112,289 | | |
| 638,917 | | |
| 2,336,420 | | |
| 334,103 | |
| – Gain on disposal of property and equipment | |
| (10,137 | ) | |
| (2,110 | ) | |
| (5,708 | ) | |
| (21,763 | ) | |
| (72,662 | ) | |
| (10,391 | ) | |
| (44,625 | ) | |
| (102,243 | ) | |
| (14,621 | ) |
| Excluding gain on disposal of property and equipment, normalized Adjusted EBITDA | |
| 349,606 | | |
| 316,433 | | |
| 400,324 | | |
| 804,834 | | |
| 712,586 | | |
| 101,898 | | |
| 594,292 | | |
| 2,234,177 | | |
| 319,482 | |
KINGSOFT CLOUD HOLDINGS LIMITED
RECONCILIATION OF GAAP AND NON-GAAP RESULTS
(All amounts in thousands, except for percentage)
| | |
Three Months Ended | | |
Twelve Months Ended | |
| | |
Dec 31,
2024 | | |
Mar 31,
2025 | | |
Jun 30,
2025 | | |
Sep 30,
2025 | | |
Dec 31,
2025 | | |
Dec 31,
2025 | | |
Dec 31,
2024 | | |
Dec 31,
2025 | | |
Dec 31,
2025 | |
| | |
RMB | | |
RMB | | |
RMB | | |
RMB | | |
RMB | | |
US$ | | |
RMB | | |
RMB | | |
US$ | |
| Operating loss | |
| (43,511 | ) | |
| (234,201 | ) | |
| (326,987 | ) | |
| (145,275 | ) | |
| (66,450 | ) | |
| (9,502 | ) | |
| (1,739,010 | ) | |
| (772,913 | ) | |
| (110,525 | ) |
| Adjustments: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| – Share-based compensation expenses | |
| 24,774 | | |
| 134,611 | | |
| 116,856 | | |
| 116,937 | | |
| 78,505 | | |
| 11,226 | | |
| 214,441 | | |
| 446,909 | | |
| 63,907 | |
| – Impairment of long-lived assets | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 919,724 | | |
| - | | |
| - | |
| – Amortization of intangible assets | |
| 43,104 | | |
| 43,781 | | |
| 43,751 | | |
| 43,702 | | |
| 42,531 | | |
| 6,082 | | |
| 173,496 | | |
| 173,765 | | |
| 24,848 | |
| Adjusted operating profit (loss) (Non-GAAP Financial Measure) | |
| 24,367 | | |
| (55,809 | ) | |
| (166,380 | ) | |
| 15,364 | | |
| 54,586 | | |
| 7,806 | | |
| (431,349 | ) | |
| (152,239 | ) | |
| (21,770 | ) |
| – Gain on disposal of property and equipment | |
| (10,137 | ) | |
| (2,110 | ) | |
| (5,708 | ) | |
| (21,763 | ) | |
| (72,662 | ) | |
| (10,391 | ) | |
| (44,625 | ) | |
| (102,243 | ) | |
| (14,621 | ) |
| Excluding gain on disposal of property and equipment, normalized Adjusted operating profit (loss) | |
| 14,230 | | |
| (57,919 | ) | |
| (172,088 | ) | |
| (6,399 | ) | |
| (18,076 | ) | |
| (2,585 | ) | |
| (475,974 | ) | |
| (254,482 | ) | |
| (36,391 | ) |
KINGSOFT CLOUD HOLDINGS LIMITED
RECONCILIATION OF GAAP AND NON-GAAP RESULTS
(All amounts in thousands, except for percentage)
| | |
Three Months Ended | | |
Twelve Months Ended | |
| | |
Dec 31,
2024 | | |
Mar 31,
2025 | | |
Jun 30,
2025 | | |
Sep 30,
2025 | | |
Dec 31,
2025 | | |
Dec 31,
2024 | | |
Dec 31,
2025 | |
| Net loss margin | |
| -9.0 | % | |
| -16.0 | % | |
| -19.4 | % | |
| -0.3 | % | |
| -5.9 | % | |
| -25.4 | % | |
| -9.9 | % |
| Adjusted net (loss) profit margin (Non-GAAP Financial Measure) | |
| -3.1 | % | |
| -9.7 | % | |
| -12.8 | % | |
| 1.2 | % | |
| -3.4 | % | |
| -10.6 | % | |
| -5.8 | % |
| Adjusted EBITDA margin (Non-GAAP Financial Measure) | |
| 16.1 | % | |
| 16.2 | % | |
| 17.3 | % | |
| 33.4 | % | |
| 28.4 | % | |
| 8.2 | % | |
| 24.4 | % |
| Normalized Adjusted EBITDA margin | |
| 15.7 | % | |
| 16.1 | % | |
| 17.0 | % | |
| 32.5 | % | |
| 25.8 | % | |
| 7.6 | % | |
| 23.4 | % |
| Adjusted operating profit (loss) margin (Non-GAAP Financial Measure) | |
| 1.1 | % | |
| -2.8 | % | |
| -7.1 | % | |
| 0.6 | % | |
| 2.0 | % | |
| -5.5 | % | |
| -1.6 | % |
| Normalized Adjusted operating profit (loss) margin | |
| 0.6 | % | |
| -2.9 | % | |
| -7.3 | % | |
| -0.3 | % | |
| -0.7 | % | |
| -6.1 | % | |
| -2.7 | % |
KINGSOFT CLOUD HOLDINGS LIMITED
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
(All amounts in thousands)
| | |
Three Months Ended | | |
Twelve Months Ended | |
| | |
Dec 31,
2024 | | |
Dec 31,
2025 | | |
Dec 31,
2025 | | |
Dec 31,
2024 | | |
Dec 31,
2025 | | |
Dec 31,
2025 | |
| | |
RMB | | |
RMB | | |
US$ | | |
RMB | | |
RMB | | |
US$ | |
| Net cash generated from operating activities | |
| 570,222 | | |
| 1,042,626 | | |
| 149,094 | | |
| 628,419 | | |
| 3,801,028 | | |
| 543,540 | |
| Net cash used in investing activities | |
| (1,337,978 | ) | |
| (427,671 | ) | |
| (61,156 | ) | |
| (3,620,445 | ) | |
| (4,529,729 | ) | |
| (647,743 | ) |
| Net cash generated from financing activities | |
| 1,802,762 | | |
| 1,514,234 | | |
| 216,533 | | |
| 3,255,418 | | |
| 4,182,983 | | |
| 598,159 | |
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | |
| (15,294 | ) | |
| (62,205 | ) | |
| (8,895 | ) | |
| (22,772 | ) | |
| (67,146 | ) | |
| (9,601 | ) |
| Net increase in cash, cash equivalents and restricted cash | |
| 1,019,712 | | |
| 2,066,984 | | |
| 295,576 | | |
| 240,620 | | |
| 3,387,136 | | |
| 484,355 | |
| Cash, cash equivalents and restricted cash at beginning of period | |
| 1,710,389 | | |
| 4,050,253 | | |
| 579,178 | | |
| 2,489,481 | | |
| 2,730,101 | | |
| 390,399 | |
| Cash, cash equivalents and restricted cash at end of period | |
| 2,730,101 | | |
| 6,117,237 | | |
| 874,754 | | |
| 2,730,101 | | |
| 6,117,237 | | |
| 874,754 | |
