| | | | Kingsoft Cloud Holdings Limited | |
| Date: July 27, 2022 | | |
By:
/s/ Haijian He
Name: Haijian He
Title: Chief Financial Officer |
|
|
Exhibit No.
|
| |
Description
|
|
| 99.1 | | | Kingsoft Cloud Holdings Limited Makes Supplemental and Updated Disclosures | |
| 99.2 | | | Kingsoft Cloud Holdings Limited Unaudited Interim Condensed Consolidated Financial Statements | |
| 99.3 | | | Camelot Employee Scheme, Inc. Unaudited Consolidated Financial Statements | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 33 | | | |
| | | | | 43 | | | |
| | | | | 49 | | | |
| | | | | 60 | | | |
| | | | | 86 | | | |
| | | | | 98 | | | |
| | | | | 134 | | | |
| | | | | 146 | | | |
| | | | | 149 | | |
| |
The following section presents updates relating to selected information subsequent to our 2021 20-F filed with the SEC on May 2, 2022, and is incorporated by reference into the registration statement on Form F-3 (File No. 333- 260181) filed with the SEC on October 12, 2021.
|
| |
| |
The following section presents updates relating to selected information subsequent to our 2021 Form 20-F filed with the SEC on May 2, 2022 as well as additional new risk factors relating to the Proposed Listing, and is incorporated by reference into the registration statement on Form F-3 (File No. 333- 260181) filed with the SEC on October 12, 2021.
|
| |
| |
The following section sets forth new information and statistics relating to the industry in which we operate. Such information and statistics were extracted from different official government publications, available sources from public market research, and other sources from independent suppliers. In addition, we engaged Frost & Sullivan for preparing the Frost & Sullivan Report, an independent industry report. Such information and statistics are incorporated by reference into the registration statement on Form F-3 (File No. 333- 260181) filed with the SEC on October 12, 2021.
|
| |
| |
The following section sets forth updated information concerning certain regulations to which we are subject subsequent to our 2021 20-F filed with the SEC on May 2, 2022, and is incorporated by reference into the registration statement on Form F-3 (File No. 333- 260181) filed with the SEC on October 12, 2021.
|
| |
| |
The following section sets forth updated and supplemental information relating to selected aspects of our history and corporate structure subsequent to our 2021 20-F filed with the SEC on May 2, 2022, and is incorporated by reference into the registration statement on Form F-3 (File No. 333- 260181) filed with the SEC on October 12, 2021.
|
| |
Year
|
| |
Event
|
|
2012 | | | Our Company was incorporated in the Cayman Islands as a subsidiary of Kingsoft Group. | |
| | | We commenced business operation upon establishment of Beijing Kingsoft Cloud in the PRC. | |
2013 | | | We completed our series A financing, in an aggregate amount of approximately US$20 million. | |
2014 | | | We introduced and implemented our “All in” Cloud strategy. | |
2015 | | |
We extended our customer base to public service organizations on municipal level, including Beijing.
|
|
| | | We completed our series B financing, in an aggregate amount of approximately US$55 million. | |
2016 | | |
We completed our series C financing and series C+ financing, in an aggregate amount of approximately US$60 million and US$48.9 million, respectively.
|
|
2017 | | |
We became a member of the Cloud Security Alliance (CSA), a global organization dedicated to defining and raising awareness of best practices to help ensure a secure cloud computing environment.
|
|
2018 | | | We were among the first in the industry to offer cloud solutions to financial service providers. | |
| | | We completed our series D financing, in an aggregate amount of approximately US$720 million. | |
2020 | | | We completed our series D+ financing, in an aggregate amount of approximately US$70 million. | |
| | |
We were spun-off from Kingsoft Group and our ADSs are listed on the Nasdaq under the symbol “KC”.
|
|
| | | We completed our follow-on public offering on the Nasdaq. | |
2021 | | | We published our first ESG report. | |
| | |
We acquired the controlling interest in Camelot which enables us to benefit from rich industry experience of its management, large customer base and long-standing client relationships and deep vertical know-how with nationwide fulfillment centers.
|
|
2022 | | |
We attained the TRUSTe Enterprise Privacy & Data Governance Certification, a well-recognized certification for strong data privacy management practices in the industry.
|
|
| | |
We made further progress in ESG by enhancing the Board’s overseeing on ESG issues through the Corporate Governance Committee and embracing gender diversity and workplace inclusiveness by appointing Ms. Qu Jingyuan as our first female Director on the Board.
|
|
Name
|
| |
Place and date of incorporation
|
| |
Principal business activities
|
|
Zhuhai Kingsoft Cloud(1) | | | PRC, August 21, 2009 | | | Investment holding | |
Kingsoft Cloud Network(1) | | | PRC, March 25, 2011 | | | Cloud services | |
Nanjing Qianyi(1) | | | PRC, March 20, 2014 | | | Cloud services | |
Yunxiang Zhisheng | | | PRC, December 15, 2015 | | | Research and development | |
Kingsoft Cloud Information(1) | | | PRC, April 13, 2018 | | | Investment holding | |
Beijing Jinxun Ruibo(1) | | | PRC, December 17, 2015 | | | Cloud services | |
Wuhan Kingsoft Cloud(1) | | | PRC, December 26, 2017 | | | Cloud services | |
Kingsoft Cloud Corporation Limited | | |
Hong Kong, February 1, 2012
|
| | Cloud services | |
Beijing Kingsoft Cloud | | | PRC, April 9, 2012 | | | Research and development | |
Kingsoft Cloud Tianjin(1) | | | PRC, May 30, 2019 | | | Cloud services | |
Camelot Technology | | | PRC, March 12, 2001 | | | Enterprise digital solutions and related services | |
| |
The following section sets forth updated and supplemental information relating to selected aspects of our business and operations subsequent to our 2021 20-F filed with the SEC on May 2, 2022 as well as a current description of our overview, strengths and strategies, and is incorporated by reference into the registration statement on Form F-3 (File No. 333- 260181) filed with the SEC on October 12, 2021.
|
| |
| | Case study | | |
| |
Since 2015 we have been providing public cloud solutions to Beijing Public Service Cloud, one of the largest and earliest deployed public sector cloud platforms in China. Beijing Public Service Cloud provides reliable and secure cloud services to various public sector organizations in Beijing. We have been supporting an increasing number of organizations through their platform. As of the Latest Practicable Date, our solutions have supported over 50 public sector organizations in Beijing. Our public service cloud solutions provide high reliability and data security. Our solutions help empower the digitalization and cloud migration of public services.
|
| |
| | Case study | | |
| |
For example, during the COVID-19 pandemic, we have successfully built the cloud-based healthcare information management system for a provincial digital health project in China. Leveraging our in-depth industry know-how and technologies, we have developed core modularized products, namely one cloud infrastructure, one data lake, and four middleware (一雲一湖四中台), which are tailored to medical use cases and can function independently or together. The platform has connected major public hospitals, pharmacy chains, community clinics and government agencies, and achieved systematical record of medical data, which then help the organization to increase efficiency of a series of scenarios including public diseases monitoring, consistent chronic condition inpatient and outpatient treatment, pharmaceuticals distribution, and residents EMR maintenance.
|
| |
| | Case study | | |
| |
Well-Link is a leading cloud gaming developer in China. We work with Well-Link to provide cloud solutions to a cloud game which has become a global phenomenon, enabling smooth and rich game experiences to users. For example, leveraging our multi-line and large bandwidth capabilities, we ensured smooth — in-game experience across regions for players, while ensuring graphic quality. Moreover, we offer cloud servers, network and storage products and end-to-end solution for cloud gaming, enabling user interactions across different types of devices and lower the device requirement to run the games.
|
| |
| | Case study | | |
| |
We provide a customized data cloud platform to Bank A, a large state-owned bank, to establish a centralized data management platform. By offering massive data integration, processing and analytics capabilities, we address Bank A’s needs for digital transformation. We provide various cloud-based data products to build a one-stop data analytics platform, realizing centralized management and allocation in complex operation environment. We provide data storage of 15 PB for the platform, which is compatible with both structured and unstructured data. We offer efficient task scheduling management, data asset services covering metadata and data lake, enabling Bank A to save underlying server and storage resources. Based on the business needs of Bank A, we help them develop modularized SaaS products for various business scenarios, such as regulatory reporting, auditing and anti-money laundering.
|
| |
| | Case study | | |
| |
Zhihu is a leading online content community in China. We started to provide large-scale cloud native platform since 2019, enabling full cloud migration at IaaS level and partial cloud migration at PaaS level. The cloud native platform helps Zhihu reduce total IT costs and improve resource utilization efficiency. Such large-scale cloud native platform consists of a wide range of cloud storage products, bare metal servers, container services, big data and database products, establishing a massive container cluster, thereby enhancing data processing capabilities of Zhihu. Leveraging cloud native container technologies, the container cluster closely functions with other cloud services, enhancing the elasticity of resources and fast deployment. The high performance cluster is able to support over 4,000 nodes, over 3,000 image concurrency and monitoring response within one second.
|
| |
| | Case study | | |
| |
Shouqi Yueche is a leading online ride hailing platform in China. We started to cooperate with Shouqi in 2020 by offering comprehensive cloud solutions. We provide cloud-native services and help Shouqi establish an IT security system. Our elastic cloud resources help Shouqi to process massive rider hailing orders during peak hours, enabling them to better serve its users.
|
| |
Category
|
| |
Underlying Technology
|
| |
Revenue Model
|
| |
Deployment
|
| |
Key Benefits to Customers
|
|
Public cloud services
|
| |
Both public cloud services and enterprise cloud services, are developed based on the same suite of underlying public cloud technology capabilities.
|
| |
Subscriptions — based on utilization and duration.
|
| |
Operated on off-premise infrastructure and can be delivered over the internet. Underlying infrastructure can be shared by any customer.
|
| |
•
Low cost of ownership and maintenance cost
•
On-demand scalability
•
High reliability
|
|
Enterprise cloud services
|
| | Project-based on performance completion. | | | Operated on on-premise infrastructure. Underlying infrastructure is dedicated to specific customers. | | |
•
High control over security and privacy
•
Compliance with regulatory standards
•
Customizable to cater specific business needs
|
|
| | |
For the Year Ended December 31,
|
| |
For the Three Months Ended March 31,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Public cloud services
|
| | | | 3,458,843 | | | | | | 87.4 | | | | | | 5,166,851 | | | | | | 78.5 | | | | | | 6,159,085 | | | | | | 966,495 | | | | | | 68.0 | | | | | | 1,391,833 | | | | | | 76.7 | | | | | | 1,380,807 | | | | | | 217,817 | | | | | | 63.5 | | |
Enterprise cloud services
|
| | | | 486,308 | | | | | | 12.3 | | | | | | 1,372,689 | | | | | | 20.9 | | | | | | 2,897,817 | | | | | | 454,731 | | | | | | 32.0 | | | | | | 420,032 | | | | | | 23.2 | | | | | | 792,509 | | | | | | 125,015 | | | | | | 36.5 | | |
Others(1) | | | | | 11,202 | | | | | | 0.3 | | | | | | 37,767 | | | | | | 0.6 | | | | | | 3,882 | | | | | | 609 | | | | | | 0.0 | | | | | | 1,667 | | | | | | 0.1 | | | | | | 493 | | | | | | 78 | | | | | | 0.0 | | |
Total Revenues
|
| | | | 3,956,353 | | | | | | 100.0 | | | | | | 6,577,307 | | | | | | 100.0 | | | | | | 9,060,784 | | | | | | 1,421,835 | | | | | | 100.0 | | | | | | 1,813,532 | | | | | | 100.0 | | | | | | 2,173,809 | | | | | | 342,910 | | | | | | 100.0 | | |
| | |
For the Year Ended December 31,
|
| |
For the Three Months Ended March 31,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Public cloud services | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Computing
|
| | | | 1,017,515 | | | | | | 25.8 | | | | | | 1,586,890 | | | | | | 24.2 | | | | | | 2,103,956 | | | | | | 23.6 | | | | | | 450,597 | | | | | | 26.6 | | | | | | 654,606 | | | | | | 30.2 | | |
Storage
|
| | | | 298,314 | | | | | | 7.6 | | | | | | 285,061 | | | | | | 4.3 | | | | | | 268,999 | | | | | | 3.0 | | | | | | 66,977 | | | | | | 3.0 | | | | | | 65,328 | | | | | | 3.0 | | |
Delivery
|
| | | | 2,137,355 | | | | | | 54.2 | | | | | | 3,318,413 | | | | | | 50.5 | | | | | | 3,845,696 | | | | | | 43.1 | | | | | | 876,027 | | | | | | 51.7 | | | | | | 699,453 | | | | | | 32.2 | | |
Enterprise cloud services
|
| | | | 489,713 | | | | | | 12.4 | | | | | | 1,378,811 | | | | | | 21.0 | | | | | | 2,710,165 | | | | | | 30.4 | | | | | | 301,317 | | | | | | 17.8 | | | | | | 751,424 | | | | | | 34.6 | | |
Total Gross Billings
|
| | | | 3,942,897 | | | | | | 100.0 | | | | | | 6,569,175 | | | | | | 100.0 | | | | | | 8,928,816 | | | | | | 100.0 | | | | | | 1,694,918 | | | | | | 100.0 | | | | | | 2,170,811 | | | | | | 100.0 | | |
Five Largest Customers for the
Year Ended December 31, 2019 |
| |
Background
|
| |
Objects of Transaction
|
| |
Year of
Commencement of Relationship with the Group |
| |
Transaction
Amounts |
| |
Percentage
Contribution to the Group’s Total Revenue |
| |||||||||
| | | | | | | | | | | | | | |
(RMB’000)
|
| | | | | | | |||
Customer A
|
| | An Internet company | | | Public cloud services | | | | | 2016 | | | | | | 1,222,723 | | | | | | 30.9% | | |
Xiaomi
|
| | An Internet company | | | Public cloud services | | | | | 2012 | | | | | | 570,551 | | | | | | 14.4% | | |
Customer B
|
| | An Internet company | | | Public cloud services | | | | | 2015 | | | | | | 461,927 | | | | | | 11.7% | | |
Customer C
|
| | An Internet company | | | Public cloud services | | | | | 2017 | | | | | | 234,755 | | | | | | 5.9% | | |
Kingsoft Group
|
| | A software technology company | | | Public cloud services | | | | | 2014 | | | | | | 109,177 | | | | | | 2.8% | | |
Five Largest Customers for the
Year Ended December 31, 2020 |
| |
Background
|
| |
Objects of Transaction
|
| |
Year of
Commencement of Relationship with the Group |
| |
Transaction
Amounts |
| |
Percentage
Contribution to the Group’s Total Revenue |
| |||||||||
| | | | | | | | | | | | | | |
(RMB’000)
|
| | | | | | | |||
Customer A
|
| | An Internet company | | | Public cloud services | | | | | 2016 | | | | | | 1,851,315 | | | | | | 28.1% | | |
Customer B
|
| | An Internet company | | | Public cloud services | | | | | 2015 | | | | | | 987,773 | | | | | | 15.0% | | |
Xiaomi
|
| | An Internet company | | | Public cloud services | | | | | 2012 | | | | | | 655,247 | | | | | | 10.0% | | |
Customer C
|
| | An Internet company | | | Public cloud services | | | | | 2017 | | | | | | 302,206 | | | | | | 4.6% | | |
Customer D
|
| | An electronic products manufacturer | | | Public cloud services | | | | | 2019 | | | | | | 249,704 | | | | | | 3.8% | | |
Five Largest Customers for the
Year Ended December 31, 2021 |
| |
Background
|
| |
Objects of Transaction
|
| |
Year of
Commencement of Relationship with the Group |
| |
Transaction
Amounts |
| |
Percentage
Contribution to the Group’s Total Revenue |
| |||||||||
| | | | | | | | | | | | | | |
(RMB’000)
|
| | | | | | | |||
Customer A
|
| | An Internet company | | |
Public cloud services;
enterprise cloud services |
| | | | 2016 | | | | | | 1,983,204 | | | | | | 21.9% | | |
Customer B
|
| | An Internet company | | |
Public cloud services;
enterprise cloud services |
| | | | 2015 | | | | | | 1,186,105 | | | | | | 13.1% | | |
Xiaomi
|
| | An Internet company | | |
Public cloud services;
enterprise cloud services |
| | | | 2012 | | | | | | 772,454 | | | | | | 8.5% | | |
Customer C
|
| | An Internet company | | | Public cloud services | | | | | 2017 | | | | | | 352,860 | | | | | | 3.9% | | |
Customer D
|
| | An electronic products manufacturer | | | Public cloud services | | | | | 2019 | | | | | | 281,365 | | | | | | 3.1% | | |
Five Largest Customers for the
Three Months Ended March 31, 2022 |
| |
Background
|
| |
Objects of Transaction
|
| |
Year of
Commencement of Relationship with the Group |
| |
Transaction
Amounts |
| |
Percentage
Contribution to the Group’s Total Revenue |
| |||||||||
| | |
(RMB’000)
|
| | | | | | | |||||||||||||||
Customer A
|
| | An Internet company | | |
Public cloud services;
enterprise cloud services |
| | | | 2016 | | | | | | 389,815 | | | | | | 17.9% | | |
Xiaomi
|
| | An Internet company | | |
Public cloud services;
enterprise cloud services |
| | | | 2012 | | | | | | 236,016 | | | | | | 10.9% | | |
Customer B
|
| | An Internet company | | |
Public cloud services;
enterprise cloud services |
| | | | 2015 | | | | | | 194,889 | | | | | | 9.0% | | |
Customer E
|
| | An Internet company | | | Enterprise cloud services | | | | | 2017 | | | | | | 150,486 | | | | | | 6.9% | | |
Customer D
|
| | An electronic products manufacturer | | | Public cloud services | | | | | 2019 | | | | | | 75,745 | | | | | | 3.5% | | |
Five Largest Suppliers for the Year
Ended December 31, 2019 |
| |
Background
|
| |
Products Purchased
|
| |
Year of
Commencement of Relationship with the Group |
| |
Transaction
Amounts |
| |
Percentage
Contribution to the Group’s Total Purchases* |
| |||||||||
| | | | | | | | | | | | | | |
(RMB’000)
|
| | | | | | | |||
Supplier A
|
| | An telecommunication operator | | | IDC services | | | | | 2014 | | | | | | 463,347 | | | | | | 10.0% | | |
Supplier B
|
| | A technology company | | | Server and equipment | | | | | 2018 | | | | | | 278,974 | | | | | | 6.0% | | |
Supplier C
|
| | A technology company | | | Server and equipment | | | | | 2016 | | | | | | 272,097 | | | | | | 5.9% | | |
Supplier D
|
| | An telecommunication operator | | | IDC services | | | | | 2014 | | | | | | 234,349 | | | | | | 5.1% | | |
Supplier E
|
| | An telecommunication operator | | | IDC services | | | | | 2014 | | | | | | 224,158 | | | | | | 4.8% | | |
Five Largest Suppliers for the Year
Ended December 31, 2020 |
| |
Background
|
| |
Products Purchased
|
| |
Year of
Commencement of Relationship with the Group |
| |
Transaction
Amounts |
| |
Percentage
Contribution to the Group’s Total Purchases* |
| |||||||||
| | | | | | | | | | | | | | |
(RMB’000)
|
| | | | | | | |||
Supplier A
|
| | An telecommunication operator | | | IDC services | | | | | 2014 | | | | | | 606,777 | | | | | | 9.3% | | |
Supplier E
|
| | An telecommunication operator | | | IDC services | | | | | 2014 | | | | | | 597,242 | | | | | | 9.2% | | |
Supplier D
|
| | An telecommunication operator | | | IDC services | | | | | 2014 | | | | | | 288,017 | | | | | | 4.4% | | |
Supplier B
|
| | A technology company | | | Server and equipment | | | | | 2018 | | | | | | 196,035 | | | | | | 3.0% | | |
Supplier F
|
| | A technology company | | | Server and equipment | | | | | 2014 | | | | | | 140,888 | | | | | | 2.2% | | |
Five Largest Suppliers for the Year
Ended December 31, 2021 |
| |
Background
|
| |
Products Purchased
|
| |
Year of
Commencement of Relationship with the Group |
| |
Transaction
Amounts |
| |
Percentage
Contribution to the Group’s Total Purchases* |
| |||||||||
| | | | | | | | | | | | | | |
(RMB’000)
|
| | | | | | | |||
Supplier E
|
| | An telecommunication operator | | | IDC services | | | | | 2014 | | | | | | 769,721 | | | | | | 8.5% | | |
Supplier A
|
| | An telecommunication operator | | | IDC services | | | | | 2014 | | | | | | 646,645 | | | | | | 7.1% | | |
Supplier D
|
| | An telecommunication operator | | | IDC services | | | | | 2014 | | | | | | 240,167 | | | | | | 2.6% | | |
Supplier G
|
| | A technology company | | | Server and equipment | | | | | 2017 | | | | | | 204,086 | | | | | | 2.2% | | |
Supplier H
|
| | A technology company | | | Server and equipment | | | | | 2018 | | | | | | 146,162 | | | | | | 1.6% | | |
Five Largest Suppliers for the
Three Months Ended March 31, 2022 |
| |
Background
|
| |
Products Purchased
|
| |
Year of
Commencement of Relationship with the Group |
| |
Transaction
Amounts |
| |
Percentage
Contribution to the Group’s Total Purchases* |
| |||||||||
| | | | | | | | | | | | | | |
(RMB’000)
|
| | | | | | | |||
Supplier E
|
| | An telecommunication operator | | | IDC services | | | | | 2014 | | | | | | 174,447 | | | | | | 8.1% | | |
Supplier A
|
| | An telecommunication operator | | | IDC services | | | | | 2014 | | | | | | 138,184 | | | | | | 6.4% | | |
Supplier H
|
| | A technology company | | | Server and equipment | | | | | 2018 | | | | | | 68,901 | | | | | | 3.2% | | |
Supplier I
|
| | A technology company | | |
Purchase of technology
components, fulfillment services |
| | | | 2021 | | | | | | 53,045 | | | | | | 2.5% | | |
Supplier D
|
| | An telecommunication operator | | | IDC services | | | | | 2014 | | | | | | 47,762 | | | | | | 2.2% | | |
Function
|
| |
Number of
Employees |
| |
Percentage
(%) |
| ||||||
Research and development
|
| | | | 1,213 | | | | | | 11.9 | | |
Sales and marketing
|
| | | | 510 | | | | | | 5.0 | | |
General and administrative
|
| | | | 809 | | | | | | 7.9 | | |
Solution development and services
|
| | | | 7,689 | | | | | | 75.2 | | |
Total
|
| | | | 10,221 | | | | | | 100.0 | | |
Award/Recognition
|
| |
Award
Year |
| |
Awarding Institution/Authority
|
|
Best Edge Computing Platform | | |
2020
|
| | APAC CDN Industry Alliance | |
Gold Award | | |
2020
|
| | The Eighth China Information Technology Expo | |
Top 50 Big Data Enterprises | | |
2020
|
| | China Big Data Industry Ecological Alliance | |
Cloud Gaming Case of the Year –
Cloud Gaming Service Platform |
| |
2020
|
| | 5G Cloud Gaming Industry Alliance | |
Gold Award for VR/AR Innovation | | |
2020
|
| | Virtual Reality Industry Alliance | |
Information Innovation Product | | |
2020
|
| | The Internet Economy Magazine | |
Data Industry Transformation Leader – Leading Enterprise in Edge Computing
|
| |
2020
|
| | Global Internet Data Conference | |
50 Leading Finance Technology Enterprises | | |
2020
|
| | KPMG China | |
Top 50 VR Enterprises | | |
2021
|
| | Virtual Reality Industry Alliance | |
Top 100 Competitive Software and Information Technology Service Enterprises
|
| |
2021
|
| | China Information Technology Industry Federation | |
RTC Technology Innovation Award | | |
2021
|
| | APAC Content Distribution Conference & CDN Summit | |
ESG Pioneer – ESG Practice Award
of the Year |
| |
2021
|
| | Shanghai United Media Group | |
| |
The following section sets forth updated and supplemental information concerning our contractual arrangements subsequent to our 2021 20-F filed with the SEC on May 2, 2022, and is incorporated by reference into the registration statement on Form F-3 (File No. 333- 260181) filed with the SEC on October 12, 2021.
|
| |
Category
|
| |
Our business/operations
|
|
Value-added telecommunication services | | |
Foreign investment is generally not permitted in the types of value-added telecommunications business that do not fall within China’s commitment to the WTO to open up, which include the internet data center services, internet access services, domestic internet protocol virtual private network services and content delivery network services, except that qualified telecommunication service providers incorporated in Hong Kong or Macau may hold up to 50% equity interest in such entities according to the Mainland and Hong Kong Closer Economic Partnership Agreement or the Mainland and Macao Closer Economic Partnership Agreement, respectively.
|
|
| | |
As for the value-added telecommunications business falling within China’s commitment to the WTO to open up, according to the 2021 Negative List, the foreign equity interests ownership of entities that engage in value-added telecommunications business (except for e-commerce, domestic multi-party communication, storage and forwarding and call center) must not exceed 50%.
|
|
Category
|
| |
Our business/operations
|
|
| | |
The principal business of Kingsoft Cloud Information and seven other Consolidated Affiliated Entities1 involves provision of a wide range of cloud solutions comprising, among other things, value-added telecommunication services including, without limitation, cloud computing and internet of things (IoT) technologies to governmental bureaus, state-owned telecommunications services providers, their respective contractors and other public sector customers, requiring telecommunication business operation license (the “VAT License(s)”). These entities currently hold or are in the process of applying for VAT Licenses (the “Licensed Entities”). Zhuhai Kingsoft Cloud is the investment holding company of Beijing Kingsoft Cloud Technology that holds VAT Licenses and holds the equity interest of three (3) Licensed Entities and six (6) Project Entities (defined below). As the Group gradually expands its business in cloud services provision, the Company is expected to procure Zhuhai Kingsoft Cloud applying for relevant prohibited licenses and/or restrictive licenses.
|
|
| |
The following section sets forth supplemental financial information for the years ended December 31, 2019, 2020 and 2021 and the three months ended March 31, 2021 and 2022, other financial information relating to our acquired business Camelot, and certain new disclosures made in connection with the Proposed Listing. The following section is incorporated by reference into the registration statement on Form F-3 (File No. 333- 260181) filed with the SEC on October 12, 2021.
|
| |
| | |
For the Year Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
Public Cloud Services | | | | | | | | | | | | | | | | | | | |
Number of Public Cloud Service Premium Customers
|
| | | | 175 | | | | | | 191 | | | | | | 222 | | |
Net dollar retention rate of Public Cloud Service Premium Customers(1)
|
| | | | 155% | | | | | | 146% | | | | | | 114% | | |
Average revenues per Public Cloud Service Premium Customers (RMB in million)(3)
|
| | | | 19.2 | | | | | | 26.4 | | | | | | 27.3 | | |
Enterprise Cloud Services | | | | | | | | | | | | | | | | | | | |
Number of Enterprise Cloud Service Premium Customers
|
| | | | 67 | | | | | | 124 | | | | | | 382 | | |
Average revenues per Enterprise Cloud Services Premium Customers
(RMB in million)(3) |
| | | | 7.2 | | | | | | 11.0 | | | | | | 10.7 | | |
Total | | | | | | | | | | | | | | | | | | | |
Number of Premium Customers(2)
|
| | | | 243 | | | | | | 322 | | | | | | 597 | | |
Average revenues per Premium Customer (RMB in million)(3)
|
| | | | 15.9 | | | | | | 20.0 | | | | | | 17.0 | | |
| | |
For the Year Ended December 31,
|
| |
For the Three Months Ended March 31,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| | | | | | | |
(unaudited)
|
| ||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Selected Consolidated Statements of Operation:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Public cloud services
|
| | | | 3,458,843 | | | | | | 87.4 | | | | | | 5,166,851 | | | | | | 78.5 | | | | | | 6,159,085 | | | | | | 966,495 | | | | | | 68.0 | | | | | | 1,391,833 | | | | | | 76.7 | | | | | | 1,380,807 | | | | | | 217,817 | | | | | | 63.5 | | |
Enterprise cloud services
|
| | | | 486,308 | | | | | | 12.3 | | | | | | 1,372,689 | | | | | | 20.9 | | | | | | 2,897,817 | | | | | | 454,731 | | | | | | 32.0 | | | | | | 420,032 | | | | | | 23.2 | | | | | | 792,509 | | | | | | 125,015 | | | | | | 36.5 | | |
Others
|
| | | | 11,202 | | | | | | 0.3 | | | | | | 37,767 | | | | | | 0.6 | | | | | | 3,882 | | | | | | 609 | | | | | | 0.0 | | | | | | 1,667 | | | | | | 0.1 | | | | | | 493 | | | | | | 78 | | | | | | 0.0 | | |
Total revenues
|
| | | | 3,956,353 | | | | | | 100.0 | | | | | | 6,577,307 | | | | | | 100.0 | | | | | | 9,060,784 | | | | | | 1,421,835 | | | | | | 100.0 | | | | | | 1,813,532 | | | | | | 100.0 | | | | | | 2,173,809 | | | | | | 342,910 | | | | | | 100.0 | | |
Cost of revenues(1)
|
| | | | (3,948,644) | | | | | | (99.8) | | | | | | (6,220,324) | | | | | | (94.6) | | | | | | (8,709,496) | | | | | | (1,366,710) | | | | | | (96.1) | | | | | | (1,697,029) | | | | | | (93.6) | | | | | | (2,093,851) | | | | | | (330,297) | | | | | | (96.3) | | |
Gross (loss)/profit
|
| | | | 7,709 | | | | | | 0.2 | | | | | | 356,983 | | | | | | 5.4 | | | | | | 351,288 | | | | | | 55,125 | | | | | | 3.9 | | | | | | 116,503 | | | | | | 6.4 | | | | | | 79,958 | | | | | | 12,613 | | | | | | 3.7 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling and marketing expenses(1)
|
| | | | (317,426) | | | | | | (8.0) | | | | | | (409,211) | | | | | | (6.2) | | | | | | (518,167) | | | | | | (81,312) | | | | | | (5.7) | | | | | | (112,826) | | | | | | (6.2) | | | | | | (144,405) | | | | | | (22,779) | | | | | | (6.6) | | |
General and administrative expenses(1)
|
| | | | (238,648) | | | | | | (6.0) | | | | | | (379,892) | | | | | | (5.8) | | | | | | (601,702) | | | | | | (94,420) | | | | | | (6.6) | | | | | | (91,177) | | | | | | (5.0) | | | | | | (221,763) | | | | | | (34,982) | | | | | | (10.2) | | |
Research and development expenses(1)
|
| | | | (595,169) | | | | | | (15.1) | | | | | | (775,130) | | | | | | (11.8) | | | | | | (1,043,811) | | | | | | (163,797) | | | | | | (11.6) | | | | | | (264,636) | | | | | | (14.6) | | | | | | (246,633) | | | | | | (38,905) | | | | | | (11.4) | | |
Total operating expenses
|
| | | | (1,151,243) | | | | | | (29.1) | | | | | | (1,564,233) | | | | | | (23.8) | | | | | | (2,163,680) | | | | | | (339,529) | | | | | | (23.9) | | | | | | (468,639) | | | | | | (25.8) | | | | | | (612,801) | | | | | | (96,666) | | | | | | (28.2) | | |
Operating loss
|
| | | | (1,143,534) | | | | | | (28.9) | | | | | | (1,207,250) | | | | | | (18.4) | | | | | | (1,812,392) | | | | | | (284,404) | | | | | | (20.0) | | | | | | (352,136) | | | | | | (19.4) | | | | | | (532,843) | | | | | | (84,053) | | | | | | (24.5) | | |
Interest income
|
| | | | 78,612 | | | | | | 1.9 | | | | | | 77,118 | | | | | | 1.2 | | | | | | 71,942 | | | | | | 11,289 | | | | | | 0.8 | | | | | | 17,746 | | | | | | 1.0 | | | | | | 21,157 | | | | | | 3,337 | | | | | | 1.1 | | |
Interest expenses
|
| | | | (4,925) | | | | | | (0.1) | | | | | | (9,453) | | | | | | (0.1) | | | | | | (52,040) | | | | | | (8,166) | | | | | | (0.6) | | | | | | (3,866) | | | | | | (0.2) | | | | | | (34,066) | | | | | | (5,374) | | | | | | (1.6) | | |
Foreign exchange (loss)/gain
|
| | | | (38,961) | | | | | | (1.0) | | | | | | 188,800 | | | | | | 2.9 | | | | | | 37,822 | | | | | | 5,935 | | | | | | 0.5 | | | | | | (48,375) | | | | | | (2.7) | | | | | | (18,741) | | | | | | (2,956) | | | | | | (0.9) | | |
Other gain/(loss), net
|
| | | | — | | | | | | — | | | | | | 14,301 | | | | | | 0.2 | | | | | | 83,606 | | | | | | 13,120 | | | | | | 0.9 | | | | | | 5,782 | | | | | | 0.3 | | | | | | (12,035) | | | | | | (1,898) | | | | | | (0.6) | | |
Other income/(expense), net
|
| | | | 6,612 | | | | | | 0.2 | | | | | | (10,810) | | | | | | (0.2) | | | | | | 95,047 | | | | | | 14,915 | | | | | | 1.0 | | | | | | 1,926 | | | | | | 0.1 | | | | | | 20,038 | | | | | | 3,161 | | | | | | 0.9 | | |
Loss before income taxes
|
| | | | (1,102,196) | | | | | | (27.9) | | | | | | (947,294) | | | | | | (14.4) | | | | | | (1,576,015) | | | | | | (247,311) | | | | | | (17.4) | | | | | | (378,923) | | | | | | (20.9) | | | | | | (556,490) | | | | | | (87,783) | | | | | | (25.6) | | |
Income tax (expense)/benefit
|
| | | | (9,003) | | | | | | (0.2) | | | | | | (14,904) | | | | | | (0.2) | | | | | | (15,741) | | | | | | (2,470) | | | | | | (0.2) | | | | | | (3,286) | | | | | | (0.2) | | | | | | 1,670 | | | | | | 263 | | | | | | 0.1 | | |
Net loss
|
| | | | (1,111,199) | | | | | | (28.1) | | | | | | (962,198) | | | | | | (14.6) | | | | | | (1,591,756) | | | | | | (249,781) | | | | | | (17.6) | | | | | | (382,209) | | | | | | (21.1) | | | | | | (554,820) | | | | | | (87,520) | | | | | | (25.5) | | |
Net loss attributable to: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Kingsoft Cloud Holdings Limited
|
| | | | (1,111,199) | | | | | | (28.1) | | | | | | (962,259) | | | | | | (14.6) | | | | | | (1,588,712) | | | | | | (249,303) | | | | | | (17.5) | | | | | | (382,464) | | | | | | (21.1) | | | | | | (553,249) | | | | | | (87,272) | | | | | | (25.4) | | |
Non-controlling interests
|
| | | | — | | | | | | — | | | | | | 61 | | | | | | 0.0 | | | | | | (3,044) | | | | | | (478) | | | | | | (0.1) | | | | | | 255 | | | | | | 0.0 | | | | | | (1,571) | | | | | | (248) | | | | | | (0.1) | | |
| | | | | (1,111,199) | | | | | | (28.1) | | | | | | (962,198) | | | | | | (14.6) | | | | | | (1,591,756) | | | | | | (249,781) | | | | | | (17.6) | | | | | | (382,209) | | | | | | (21.1) | | | | | | (554,820) | | | | | | (87,520) | | | | | | (25.5) | | |
| | |
For the Year Ended December 31,
|
| |
For the Three Months
Ended March 31, |
| ||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Cost of revenues
|
| | | | 8,509 | | | | | | 10,614 | | | | | | 17,481 | | | | | | 2,743 | | | | | | 5,499 | | | | | | 3,619 | | | | | | 571 | | |
Selling and marketing expenses
|
| | | | 37,808 | | | | | | 62,270 | | | | | | 72,594 | | | | | | 11,392 | | | | | | 29,343 | | | | | | 16,806 | | | | | | 2,651 | | |
General and administrative expenses
|
| | | | 31,988 | | | | | | 169,101 | | | | | | 193,886 | | | | | | 30,425 | | | | | | 25,627 | | | | | | 47,783 | | | | | | 7,537 | | |
Research and development expenses
|
| | | | 42,974 | | | | | | 88,129 | | | | | | 150,389 | | | | | | 23,599 | | | | | | 62,644 | | | | | | 24,974 | | | | | | 3,940 | | |
Total
|
| | | | 121,279 | | | | | | 330,114 | | | | | | 434,350 | | | | | | 68,159 | | | | | | 123,113 | | | | | | 93,182 | | | | | | 14,699 | | |
| | |
For the Year
Ended December 31, |
| |
For the Three Months
Ended March 31, |
| ||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Gross profit
|
| | | | 7,709 | | | | | | 356,983 | | | | | | 351,288 | | | | | | 55,125 | | | | | | 116,503 | | | | | | 79,958 | | | | | | 12,613 | | |
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share-based compensation (allocated
in cost of revenues) |
| | | | 8,509 | | | | | | 10,614 | | | | | | 17,481 | | | | | | 2,743 | | | | | | 5,499 | | | | | | 3,619 | | | | | | 571 | | |
Adjusted gross profit
|
| | | | 16,218 | | | | | | 367,597 | | | | | | 368,769 | | | | | | 57,868 | | | | | | 122,002 | | | | | | 83,577 | | | | | | 13,184 | | |
| | |
For the Year Ended December 31,
|
| |
For the Three Months Ended March 31,
|
| ||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||
| | |
(%)
|
| |||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross margin
|
| | | | 0.2 | | | | | | 5.4 | | | | | | 3.9 | | | | | | 6.4 | | | | | | 3.7 | | |
Adjusted gross margin
|
| | | | 0.4 | | | | | | 5.6 | | | | | | 4.1 | | | | | | 6.7 | | | | | | 3.8 | | |
| | |
For the Year Ended December 31,
|
| |
For the Three Months
Ended March 31, |
| ||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Net loss
|
| | | | (1,111,199) | | | | | | (962,198) | | | | | | (1,591,756) | | | | | | (249,781) | | | | | | (382,209) | | | | | | (554,820) | | | | | | (87,520) | | |
Adjustment: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share-based compensation
|
| | | | 121,279 | | | | | | 330,114 | | | | | | 434,350 | | | | | | 68,159 | | | | | | 123,113 | | | | | | 93,182 | | | | | | 14,699 | | |
Foreign exchange loss/(gain)
|
| | | | 38,961 | | | | | | (188,800) | | | | | | (37,822) | | | | | | (5,935) | | | | | | 48,375 | | | | | | 18,741 | | | | | | 2,956 | | |
Other (gain)/loss, net
|
| | | | — | | | | | | (14,301) | | | | | | (83,606) | | | | | | (13,120) | | | | | | (5,782) | | | | | | 12,035 | | | | | | 1,898 | | |
Other (income)/expense, net
|
| | | | (6,612) | | | | | | 10,810 | | | | | | (95,047) | | | | | | (14,915) | | | | | | (1,926) | | | | | | (20,038) | | | | | | (3,161) | | |
Adjusted net loss
|
| | | | (957,571) | | | | | | (824,375) | | | | | | (1,373,881) | | | | | | (215,592) | | | | | | (218,429) | | | | | | (450,900) | | | | | | (71,128) | | |
Adjusted net loss
|
| | | | (957,571) | | | | | | (824,375) | | | | | | (1,373,881) | | | | | | (215,592) | | | | | | (218,429) | | | | | | (450,900) | | | | | | (71,128) | | |
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | (78,612) | | | | | | (77,118) | | | | | | (71,942) | | | | | | (11,289) | | | | | | (17,746) | | | | | | (21,157) | | | | | | (3,337) | | |
Interest expense
|
| | | | 4,925 | | | | | | 9,453 | | | | | | 52,040 | | | | | | 8,166 | | | | | | 3,866 | | | | | | 34,066 | | | | | | 5,374 | | |
Income tax expense/(benefit)
|
| | | | 9,003 | | | | | | 14,904 | | | | | | 15,741 | | | | | | 2,470 | | | | | | 3,286 | | | | | | (1,670) | | | | | | (263) | | |
Depreciation and amortization
|
| | | | 604,581 | | | | | | 758,038 | | | | | | 855,604 | | | | | | 134,263 | | | | | | 180,466 | | | | | | 287,481 | | | | | | 45,349 | | |
Adjusted EBITDA
|
| | | | (417,674) | | | | | | (119,098) | | | | | | (522,438) | | | | | | (81,982) | | | | | | (48,557) | | | | | | (152,180) | | | | | | (24,005) | | |
| | |
For the Year Ended
December 31, |
| |
For the Three Months
Ended March 31, |
| ||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||
| | |
(%)
|
| |||||||||||||||||||||||||||
Net loss margin
|
| | | | (28.1) | | | | | | (14.6) | | | | | | (17.6) | | | | | | (21.1) | | | | | | (25.5) | | |
Adjusted net loss margin
|
| | | | (24.2) | | | | | | (12.5) | | | | | | (15.2) | | | | | | (12.0) | | | | | | (20.7) | | |
Adjusted EBITDA margin
|
| | | | (10.6) | | | | | | (1.8) | | | | | | (5.8) | | | | | | (2.7) | | | | | | (7.0) | | |
| | |
For the Year Ended December 31,
|
| |
For the Three Months Ended March 31,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| | | | | | | |
(unaudited)
|
| ||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Public cloud services
|
| | | | 3,458,843 | | | | | | 87.4 | | | | | | 5,166,851 | | | | | | 78.5 | | | | | | 6,159,085 | | | | | | 966,495 | | | | | | 68.0 | | | | | | 1,391,833 | | | | | | 76.7 | | | | | | 1,380,807 | | | | | | 217,817 | | | | | | 63.5 | | |
Enterprise cloud services
|
| | | | 486,308 | | | | | | 12.3 | | | | | | 1,372,689 | | | | | | 20.9 | | | | | | 2,897,817 | | | | | | 454,731 | | | | | | 32.0 | | | | | | 420,032 | | | | | | 23.2 | | | | | | 792,509 | | | | | | 125,015 | | | | | | 36.5 | | |
Others
|
| | | | 11,202 | | | | | | 0.3 | | | | | | 37,767 | | | | | | 0.6 | | | | | | 3,882 | | | | | | 609 | | | | | | 0.0 | | | | | | 1,667 | | | | | | 0.1 | | | | | | 493 | | | | | | 78 | | | | | | 0.0 | | |
Total Revenues
|
| | | | 3,956,353 | | | | | | 100.0 | | | | | | 6,577,307 | | | | | | 100.0 | | | | | | 9,060,784 | | | | | | 1,421,835 | | | | | | 100.0 | | | | | | 1,813,532 | | | | | | 100.0 | | | | | | 2,173,809 | | | | | | 342,910 | | | | | | 100.0 | | |
| | |
For the Year Ended December 31,
|
| |
For the Three Months Ended March 31,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| | | | | | | |
(unaudited)
|
| | | | | | | ||||||||||||
| | |
(in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cost of revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IDC costs
|
| | | | 2,856,591 | | | | | | 72.3 | | | | | | 4,058,848 | | | | | | 65.2 | | | | | | 5,101,528 | | | | | | 800,541 | | | | | | 58.6 | | | | | | 1,112,712 | | | | | | 65.6 | | | | | | 1,110,345 | | | | | | 175,153 | | | | | | 53.0 | | |
Depreciation and amortization costs
|
| | | | 599,193 | | | | | | 15.2 | | | | | | 746,245 | | | | | | 12.0 | | | | | | 785,173 | | | | | | 123,211 | | | | | | 9.0 | | | | | | 174,815 | | | | | | 10.3 | | | | | | 246,140 | | | | | | 38,828 | | | | | | 11.8 | | |
Fulfillment costs
|
| | | | 411,438 | | | | | | 10.4 | | | | | | 1,206,679 | | | | | | 19.4 | | | | | | 1,851,342 | | | | | | 290,516 | | | | | | 21.3 | | | | | | 358,955 | | | | | | 21.2 | | | | | | 184,499 | | | | | | 29,104 | | | | | | 8.8 | | |
Solution development
and services costs |
| | | | 43,954 | | | | | | 1.2 | | | | | | 37,148 | | | | | | 0.6 | | | | | | 678,178 | | | | | | 106,421 | | | | | | 7.8 | | | | | | 9,534 | | | | | | 0.6 | | | | | | 475,956 | | | | | | 75,080 | | | | | | 22.7 | | |
Other costs
|
| | | | 37,468 | | | | | | 0.9 | | | | | | 171,404 | | | | | | 2.8 | | | | | | 293,275 | | | | | | 46,021 | | | | | | 3.3 | | | | | | 41,013 | | | | | | 2.3 | | | | | | 76,911 | | | | | | 12,132 | | | | | | 3.7 | | |
Total cost of revenues
|
| | | | 3,948,644 | | | | | | 100.0 | | | | | | 6,220,324 | | | | | | 100.0 | | | | | | 8,709,496 | | | | | | 1,366,710 | | | | | | 100.0 | | | | | | 1,697,029 | | | | | | 100.0 | | | | | | 2,093,851 | | | | | | 330,297 | | | | | | 100.0 | | |
| | |
For the Year Ended December 31,
|
| |
For the Three Months Ended March 31,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| | | | | | | |
(unaudited)
|
| ||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expenses
|
| | | | 595,169 | | | | | | 51.7 | | | | | | 775,130 | | | | | | 49.5 | | | | | | 1,043,811 | | | | | | 163,797 | | | | | | 48.3 | | | | | | 264,636 | | | | | | 56.4 | | | | | | 246,633 | | | | | | 38,905 | | | | | | 40.2 | | |
Selling and marketing expenses
|
| | | | 317,426 | | | | | | 27.6 | | | | | | 409,211 | | | | | | 26.2 | | | | | | 518,167 | | | | | | 81,312 | | | | | | 23.9 | | | | | | 112,826 | | | | | | 24.1 | | | | | | 144,405 | | | | | | 22,779 | | | | | | 23.6 | | |
General and administrative expenses
|
| | | | 238,648 | | | | | | 20.7 | | | | | | 379,892 | | | | | | 24.3 | | | | | | 601,702 | | | | | | 94,420 | | | | | | 27.8 | | | | | | 91,177 | | | | | | 19.5 | | | | | | 221,763 | | | | | | 34,982 | | | | | | 36.2 | | |
Total operating expenses
|
| | | | 1,151,243 | | | | | | 100.0 | | | | | | 1,564,233 | | | | | | 100.0 | | | | | | 2,163,680 | | | | | | 339,529 | | | | | | 100.0 | | | | | | 468,639 | | | | | | 100.0 | | | | | | 612,801 | | | | | | 96,666 | | | | | | 100.0 | | |
| | |
For the Year Ended December 31,
|
| |
For the Three Months Ended March 31,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| | | | | | | |
(unaudited)
|
| ||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Research and development Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Staff expenses
(excluding share-based compensation) |
| | | | 483,308 | | | | | | 81.2 | | | | | | 590,480 | | | | | | 76.2 | | | | | | 744,697 | | | | | | 116,859 | | | | | | 71.4 | | | | | | 171,162 | | | | | | 64.8 | | | | | | 187,576 | | | | | | 29,589 | | | | | | 76.1 | | |
Share-based compensation
|
| | | | 42,974 | | | | | | 7.2 | | | | | | 88,129 | | | | | | 11.4 | | | | | | 150,389 | | | | | | 23,599 | | | | | | 14.4 | | | | | | 62,644 | | | | | | 23.7 | | | | | | 24,974 | | | | | | 3,940 | | | | | | 10.1 | | |
Other miscellaneous expenses
|
| | | | 68,887 | | | | | | 11.6 | | | | | | 96,521 | | | | | | 12.4 | | | | | | 148,725 | | | | | | 23,339 | | | | | | 14.2 | | | | | | 30,830 | | | | | | 11.5 | | | | | | 34,083 | | | | | | 5,376 | | | | | | 13.8 | | |
Total research and development expenses
|
| | | | 595,169 | | | | | | 100.0 | | | | | | 775,130 | | | | | | 100.0 | | | | | | 1,043,811 | | | | | | 163,797 | | | | | | 100.0 | | | | | | 264,636 | | | | | | 100.0 | | | | | | 246,633 | | | | | | 38,905 | | | | | | 100.0 | | |
| | |
For the Year Ended December 31,
|
| |
For the Three Months Ended March 31,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| | | | | | | |
(unaudited)
|
| ||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Selling and Marketing Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Staff expenses
(excluding share-based compensation) |
| | | | 187,908 | | | | | | 59.2 | | | | | | 261,068 | | | | | | 63.8 | | | | | | 308,077 | | | | | | 48,344 | | | | | | 59.5 | | | | | | 63,635 | | | | | | 56.4 | | | | | | 74,357 | | | | | | 11,730 | | | | | | 51.5 | | |
Share-based compensation
|
| | | | 37,808 | | | | | | 11.9 | | | | | | 62,270 | | | | | | 15.2 | | | | | | 72,594 | | | | | | 11,392 | | | | | | 14.0 | | | | | | 29,343 | | | | | | 26.0 | | | | | | 16,806 | | | | | | 2,651 | | | | | | 11.6 | | |
Marketing and promotion expenses
|
| | | | 29,271 | | | | | | 9.2 | | | | | | 15,348 | | | | | | 3.8 | | | | | | 24,039 | | | | | | 3,772 | | | | | | 4.6 | | | | | | 5,181 | | | | | | 4.6 | | | | | | 3,201 | | | | | | 505 | | | | | | 2.2 | | |
Depreciation and amortization expenses
|
| | | | 662 | | | | | | 0.2 | | | | | | 841 | | | | | | 0.2 | | | | | | 50,559 | | | | | | 7,934 | | | | | | 9.8 | | | | | | 216 | | | | | | 0.2 | | | | | | 37,105 | | | | | | 5,853 | | | | | | 25.7 | | |
Other miscellaneous expenses
|
| | | | 61,777 | | | | | | 19.5 | | | | | | 69,684 | | | | | | 17.0 | | | | | | 62,898 | | | | | | 9,870 | | | | | | 12.1 | | | | | | 14,451 | | | | | | 12.8 | | | | | | 12,936 | | | | | | 2,040 | | | | | | 9.0 | | |
Total selling and marketing expenses
|
| | | | 317,426 | | | | | | 100.0 | | | | | | 409,211 | | | | | | 100.0 | | | | | | 518,167 | | | | | | 81,312 | | | | | | 100.0 | | | | | | 112,826 | | | | | | 100.0 | | | | | | 144,405 | | | | | | 22,779 | | | | | | 100.0 | | |
| | |
For the Year Ended December 31,
|
| |
For the Three Months Ended March 31,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| | | | | | | |
(unaudited)
|
| ||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
General and Administrative Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Staff expenses
(excluding share-based compensation) |
| | | | 90,154 | | | | | | 37.8 | | | | | | 79,590 | | | | | | 21.0 | | | | | | 165,861 | | | | | | 26,027 | | | | | | 27.6 | | | | | | 26,925 | | | | | | 29.5 | | | | | | 66,416 | | | | | | 10,477 | | | | | | 29.9 | | |
Share-based compensation
|
| | | | 31,988 | | | | | | 13.4 | | | | | | 169,101 | | | | | | 44.5 | | | | | | 193,886 | | | | | | 30,425 | | | | | | 32.2 | | | | | | 25,627 | | | | | | 28.1 | | | | | | 47,783 | | | | | | 7,537 | | | | | | 21.5 | | |
Credit losses
|
| | | | 61,920 | | | | | | 25.9 | | | | | | 31,881 | | | | | | 8.4 | | | | | | 114,124 | | | | | | 17,909 | | | | | | 19.0 | | | | | | 10,125 | | | | | | 11.1 | | | | | | 66,431 | | | | | | 10,479 | | | | | | 30.0 | | |
Other miscellaneous expenses
|
| | | | 54,586 | | | | | | 22.9 | | | | | | 99,320 | | | | | | 26.1 | | | | | | 127,831 | | | | | | 20,059 | | | | | | 21.2 | | | | | | 28,500 | | | | | | 31.3 | | | | | | 41,133 | | | | | | 6,489 | | | | | | 18.6 | | |
Total general and administrative expenses
|
| | | | 238,648 | | | | | | 100.0 | | | | | | 379,892 | | | | | | 100.0 | | | | | | 601,702 | | | | | | 94,420 | | | | | | 100.0 | | | | | | 91,177 | | | | | | 100.0 | | | | | | 221,763 | | | | | | 34,982 | | | | | | 100.0 | | |
| | |
As of December 31,
|
| |
As of March 31,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
| | | | | | | | | | | | | | |
(in thousands)
|
| | | | | | | | | | | | | |||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total current assets
|
| | | | 4,149,739 | | | | | | 9,544,718 | | | | | | 12,412,816 | | | | | | 1,947,841 | | | | | | 11,272,750 | | | | | | 1,778,234 | | |
Total non-current assets
|
| | | | 1,882,082 | | | | | | 2,384,496 | | | | | | 8,665,224 | | | | | | 1,359,763 | | | | | | 8,663,105 | | | | | | 1,366,571 | | |
Total assets
|
| | | | 6,031,821 | | | | | | 11,929,214 | | | | | | 21,078,040 | | | | | | 3,307,604 | | | | | | 19,935,855 | | | | | | 3,144,805 | | |
LIABILITIES, MEZZANINE
EQUITY AND SHAREHOLDERS’ (DEFICIT) EQUITY |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total current liabilities
|
| | | | 2,419,991 | | | | | | 3,465,599 | | | | | | 7,515,880 | | | | | | 1,179,405 | | | | | | 6,893,033 | | | | | | 1,087,350 | | |
Total non-current liabilities
|
| | | | 74,557 | | | | | | 223,565 | | | | | | 2,069,737 | | | | | | 324,787 | | | | | | 2,026,431 | | | | | | 319,662 | | |
Total liabilities
|
| | | | 2,494,548 | | | | | | 3,689,164 | | | | | | 9,585,617 | | | | | | 1,504,192 | | | | | | 8,919,464 | | | | | | 1,407,012 | | |
Total mezzanine equity
|
| | | | 7,734,532 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total shareholders’ (deficit) equity
|
| | | | (4,197,259) | | | | | | 8,239,989 | | | | | | 10,603,949 | | | | | | 1,663,991 | | | | | | 10,134,504 | | | | | | 1,598,679 | | |
Total liabilities, mezzanine equity and shareholders’ (deficit) equity
|
| | | | 6,031,821 | | | | | | 11,929,214 | | | | | | 21,078,040 | | | | | | 3,307,604 | | | | | | 19,935,855 | | | | | | 3,144,805 | | |
| | |
As of December 31,
|
| |
As of March 31,
|
| |
As of May 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 2,023,263 | | | | | | 3,424,674 | | | | | | 4,217,528 | | | | | | 661,822 | | | | | | 3,219,414 | | | | | | 507,850 | | | | | | 2,630,372 | | | | | | 389,968 | | |
Restricted cash
|
| | | | — | | | | | | — | | | | | | 239,093 | | | | | | 37,519 | | | | | | 163,025 | | | | | | 25,717 | | | | | | 40,330 | | | | | | 5,979 | | |
Accounts receivable, net of
allowance |
| | | | 1,347,481 | | | | | | 2,334,871 | | | | | | 3,570,975 | | | | | | 560,364 | | | | | | 3,525,311 | | | | | | 556,104 | | | | | | 3,085,924 | | | | | | 457,506 | | |
Short-term investments
|
| | | | 225,425 | | | | | | 2,693,019 | | | | | | 2,491,056 | | | | | | 390,901 | | | | | | 2,384,549 | | | | | | 376,153 | | | | | | 2,800,941 | | | | | | 415,256 | | |
Prepayments and other assets
|
| | | | 421,938 | | | | | | 887,086 | | | | | | 1,687,021 | | | | | | 264,730 | | | | | | 1,669,145 | | | | | | 263,303 | | | | | | 1,647,752 | | | | | | 244,289 | | |
Amounts due from related
parties |
| | | | 131,632 | | | | | | 205,068 | | | | | | 207,143 | | | | | | 32,505 | | | | | | 311,306 | | | | | | 49,107 | | | | | | 341,070 | | | | | | 50,566 | | |
Total current assets
|
| | | | 4,149,739 | | | | | | 9,544,718 | | | | | | 12,412,816 | | | | | | 1,947,841 | | | | | | 11,272,750 | | | | | | 1,778,234 | | | | | | 10,546,389 | | | | | | 1,563,564 | | |
| | |
As of December 31,
|
| |
As of March 31,
|
| |
As of May 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | | 1,254,589 | | | | | | 2,057,355 | | | | | | 2,938,632 | | | | | | 461,135 | | | | | | 2,580,718 | | | | | | 407,098 | | | | | | 2,490,682 | | | | | | 369,258 | | |
Accrued expenses and other current
liabilities |
| | | | 949,213 | | | | | | 845,374 | | | | | | 2,223,840 | | | | | | 348,969 | | | | | | 1,843,193 | | | | | | 290,757 | | | | | | 1,716,455 | | | | | | 254,474 | | |
Short-term bank loans
|
| | | | — | | | | | | 278,488 | | | | | | 1,348,166 | | | | | | 211,557 | | | | | | 1,491,144 | | | | | | 235,222 | | | | | | 1,222,904 | | | | | | 181,303 | | |
Long-term bank loan, current portion
|
| | | | 100,000 | | | | | | 74,351 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Income tax payable
|
| | | | 11,930 | | | | | | 20,564 | | | | | | 60,217 | | | | | | 9,449 | | | | | | 41,482 | | | | | | 6,544 | | | | | | 32,845 | | | | | | 4,869 | | |
Amounts due to related parties
|
| | | | 104,259 | | | | | | 112,998 | | | | | | 836,435 | | | | | | 131,255 | | | | | | 824,737 | | | | | | 130,099 | | | | | | 826,595 | | | | | | 122,547 | | |
Current operating lease
liabilities |
| | | | — | | | | | | 76,469 | | | | | | 108,590 | | | | | | 17,040 | | | | | | 111,759 | | | | | | 17,630 | | | | | | 112,014 | | | | | | 16,607 | | |
Total current liabilities
|
| | | | 2,419,991 | | | | | | 3,465,599 | | | | | | 7,515,880 | | | | | | 1,179,405 | | | | | | 6,893,033 | | | | | | 1,087,350 | | | | | | 6,401,495 | | | | | | 949,058 | | |
Net current assets
|
| | | | 1,729,748 | | | | | | 6,079,119 | | | | | | 4,896,936 | | | | | | 768,436 | | | | | | 4,379,717 | | | | | | 690,884 | | | | | | 4,144,894 | | | | | | 614,506 | | |
| | |
For the Year Ended
December 31, |
| |
For the Three Months
Ended March 31, |
| ||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||
| | |
(days)
|
| |||||||||||||||||||||||||||
Average accounts receivable,
net of allowance turnover days |
| | | | 97 | | | | | | 109 | | | | | | 126 | | | | | | 135 | | | | | | 157 | | |
| | |
As of December 31,
|
| |
As of March 31,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Accounts receivable, net of allowance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Not yet due
|
| | | | 1,158,160 | | | | | | 979,843 | | | | | | 2,411,907 | | | | | | 378,481 | | | | | | 1,698,240 | | | | | | 267,891 | | |
Past due by: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Within 3 months
|
| | | | 75,604 | | | | | | 1,084,616 | | | | | | 478,156 | | | | | | 75,033 | | | | | | 403,263 | | | | | | 63,613 | | |
Between 4 months and 6 months
|
| | | | 69,616 | | | | | | 118,015 | | | | | | 202,060 | | | | | | 31,708 | | | | | | 944,644 | | | | | | 149,014 | | |
Between 7 months and 1 year
|
| | | | 41,254 | | | | | | 135,057 | | | | | | 371,200 | | | | | | 58,249 | | | | | | 308,565 | | | | | | 48,675 | | |
More than 1 year
|
| | | | 2,847 | | | | | | 17,340 | | | | | | 107,652 | | | | | | 16,893 | | | | | | 170,599 | | | | | | 26,911 | | |
Total
|
| | | | 1,347,481 | | | | | | 2,334,871 | | | | | | 3,570,975 | | | | | | 560,364 | | | | | | 3,525,311 | | | | | | 556,104 | | |
| | |
As of December 31,
|
| |
As of March 31,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Prepayments and Other Assets, Net | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current portion: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Payments to suppliers
|
| | | | 15,903 | | | | | | 78,621 | | | | | | 162,528 | | | | | | 25,504 | | | | | | 158,622 | | | | | | 25,022 | | |
Contract costs
|
| | | | 12,979 | | | | | | 13,882 | | | | | | 145,628 | | | | | | 22,852 | | | | | | 151,153 | | | | | | 23,844 | | |
Contract assets, net
|
| | | | — | | | | | | — | | | | | | 550,068 | | | | | | 86,318 | | | | | | 528,691 | | | | | | 83,399 | | |
VAT prepayments
|
| | | | 360,401 | | | | | | 470,567 | | | | | | 619,391 | | | | | | 97,196 | | | | | | 670,080 | | | | | | 105,704 | | |
Interest receivable
|
| | | | 3,114 | | | | | | 14,204 | | | | | | 21,463 | | | | | | 3,368 | | | | | | 18,027 | | | | | | 2,844 | | |
Deferred [REDACTED] costs
|
| | | | 11,971 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,313 | | | | | | 523 | | |
Individual income tax receivable
|
| | | | — | | | | | | 231,377 | | | | | | 48,949 | | | | | | 7,681 | | | | | | 5,669 | | | | | | 894 | | |
Others
|
| | | | 17,570 | | | | | | 78,435 | | | | | | 138,994 | | | | | | 21,811 | | | | | | 133,590 | | | | | | 21,073 | | |
Sub-total
|
| | | | 421,938 | | | | | | 887,086 | | | | | | 1,687,021 | | | | | | 264,730 | | | | | | 1,669,145 | | | | | | 263,303 | | |
Non-current portion: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Prepayments for electronic equipment
|
| | | | 33,970 | | | | | | 8,978 | | | | | | 25,388 | | | | | | 3,984 | | | | | | 20,965 | | | | | | 3,307 | | |
Others
|
| | | | 2,498 | | | | | | 2,846 | | | | | | 3,678 | | | | | | 577 | | | | | | 2,852 | | | | | | 450 | | |
Sub-total
|
| | | | 36,468 | | | | | | 11,824 | | | | | | 29,066 | | | | | | 4,561 | | | | | | 23,817 | | | | | | 3,757 | | |
Total
|
| | | | 458,406 | | | | | | 898,910 | | | | | | 1,716,087 | | | | | | 269,291 | | | | | | 1,692,962 | | | | | | 267,060 | | |
| | |
As of December 31,
|
| |
As of March 31,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Intangible assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | | — | | | | | | — | | | | | | 620,100 | | | | | | 97,307 | | | | | | 620,833 | | | | | | 97,934 | | |
Patents and technologies
|
| | | | — | | | | | | — | | | | | | 67,900 | | | | | | 10,655 | | | | | | 60,900 | | | | | | 9,607 | | |
Trademarks and domain names
|
| | | | 7,041 | | | | | | 7,020 | | | | | | 497,098 | | | | | | 78,006 | | | | | | 497,043 | | | | | | 78,407 | | |
Software and copyrights
|
| | | | 6,564 | | | | | | 20,807 | | | | | | 71,752 | | | | | | 11,259 | | | | | | 77,800 | | | | | | 12,273 | | |
Others
|
| | | | 4,598 | | | | | | 7,469 | | | | | | 3,637 | | | | | | 571 | | | | | | 3,147 | | | | | | 496 | | |
Sub-total
|
| | | | 18,203 | | | | | | 35,296 | | | | | | 1,260,487 | | | | | | 197,798 | | | | | | 1,259,723 | | | | | | 198,717 | | |
Less: accumulated amortization | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | | — | | | | | | — | | | | | | (32,637) | | | | | | (5,121) | | | | | | (57,146) | | | | | | (9,016) | | |
Patents and technologies
|
| | | | — | | | | | | — | | | | | | (8,138) | | | | | | (1,277) | | | | | | (10,150) | | | | | | (1,601) | | |
Trademarks and domain names
|
| | | | (2,309) | | | | | | (3,035) | | | | | | (20,722) | | | | | | (3,252) | | | | | | (33,093) | | | | | | (5,220) | | |
Software and copyrights
|
| | | | (5,128) | | | | | | (10,268) | | | | | | (26,692) | | | | | | (4,189) | | | | | | (35,042) | | | | | | (5,528) | | |
Others
|
| | | | (3,338) | | | | | | (5,420) | | | | | | (2,531) | | | | | | (397) | | | | | | (2,474) | | | | | | (390) | | |
Intangible assets, net
|
| | | | 7,428 | | | | | | 16,573 | | | | | | 1,169,767 | | | | | | 183,562 | | | | | | 1,121,818 | | | | | | 176,962 | | |
| | |
For the Year Ended
December 31, |
| |
For the Three Months
Ended March 31, |
| ||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||
| | |
(days)
|
| |||||||||||||||||||||||||||
Average accounts payable turnover days
|
| | | | 98 | | | | | | 101 | | | | | | 107 | | | | | | 119 | | | | | | 120 | | |
| | |
As of December 31,
|
| |
As of March 31,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Accounts payable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Within 3 months
|
| | | | 1,018,064 | | | | | | 1,446,965 | | | | | | 1,340,662 | | | | | | 210,379 | | | | | | 1,070,161 | | | | | | 168,814 | | |
Between 4 months and 1 year
|
| | | | 158,132 | | | | | | 449,649 | | | | | | 1,209,146 | | | | | | 189,741 | | | | | | 1,084,889 | | | | | | 171,137 | | |
More than 1 year
|
| | | | 78,393 | | | | | | 160,741 | | | | | | 388,824 | | | | | | 61,015 | | | | | | 425,668 | | | | | | 67,147 | | |
Total
|
| | | | 1,254,589 | | | | | | 2,057,355 | | | | | | 2,938,632 | | | | | | 461,135 | | | | | | 2,580,718 | | | | | | 407,098 | | |
| | |
As of December 31,
|
| |
As of March 31,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Customer advances
|
| | | | 79,608 | | | | | | 191,357 | | | | | | 378,957 | | | | | | 59,467 | | | | | | 341,712 | | | | | | 53,904 | | |
Salary and welfare payable
|
| | | | 136,762 | | | | | | 117,506 | | | | | | 600,775 | | | | | | 94,275 | | | | | | 534,855 | | | | | | 84,371 | | |
Purchase of property and equipment
|
| | | | 609,363 | | | | | | 181,038 | | | | | | 759,391 | | | | | | 119,165 | | | | | | 524,581 | | | | | | 82,751 | | |
Acquisition of equity investments
|
| | | | 15,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accrued expenses
|
| | | | 67,027 | | | | | | 44,559 | | | | | | 116,021 | | | | | | 18,206 | | | | | | 101,039 | | | | | | 15,939 | | |
Other tax and surcharges payable
|
| | | | 10,608 | | | | | | 25,227 | | | | | | 91,287 | | | | | | 14,325 | | | | | | 83,455 | | | | | | 13,165 | | |
Deferred government grants
|
| | | | 7,919 | | | | | | 10,321 | | | | | | 8,488 | | | | | | 1,332 | | | | | | 5,339 | | | | | | 842 | | |
Purchase consideration payable
|
| | | | — | | | | | | — | | | | | | 148,038 | | | | | | 23,230 | | | | | | 147,399 | | | | | | 23,252 | | |
Individual income tax payable
|
| | | | — | | | | | | 231,377 | | | | | | 48,949 | | | | | | 7,681 | | | | | | 2,418 | | | | | | 381 | | |
Others
|
| | | | 22,426 | | | | | | 43,989 | | | | | | 71,934 | | | | | | 11,288 | | | | | | 102,395 | | | | | | 16,152 | | |
Total
|
| | | | 949,213 | | | | | | 845,374 | | | | | | 2,223,840 | | | | | | 348,969 | | | | | | 1,843,193 | | | | | | 290,757 | | |
| | |
As of December 31,
|
| |
As of March 31,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Amounts due to related parties | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Kingsoft Group
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Current portion
|
| | | | 81,909 | | | | | | 80,294 | | | | | | 544,376 | | | | | | 85,425 | | | | | | 543,330 | | | | | | 85,708 | | |
– Non-current portion
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
– Xiaomi Group
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Current portion
|
| | | | 22,350 | | | | | | 32,704 | | | | | | 292,059 | | | | | | 45,830 | | | | | | 281,407 | | | | | | 44,391 | | |
– Non-current portion
|
| | | | — | | | | | | — | | | | | | 472,882 | | | | | | 74,206 | | | | | | 414,152 | | | | | | 65,331 | | |
Total
|
| | | | 104,259 | | | | | | 112,998 | | | | | | 1,309,317 | | | | | | 205,461 | | | | | | 1,238,889 | | | | | | 195,430 | | |
| | |
As of December 31,
|
| |
As of March 31,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Amounts due from related parties | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Xiaomi Group
|
| | | | 63,859 | | | | | | 165,568 | | | | | | 175,170 | | | | | | 27,488 | | | | | | 270,138 | | | | | | 42,613 | | |
Cheetah Group*
|
| | | | 1,932 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kingsoft Group
|
| | | | 43,716 | | | | | | 45,258 | | | | | | 37,731 | | | | | | 5,921 | | | | | | 46,926 | | | | | | 7,402 | | |
Senior executives**
|
| | | | 24,461 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 133,968 | | | | | | 210,826 | | | | | | 212,901 | | | | | | 33,409 | | | | | | 317,064 | | | | | | 50,015 | | |
| | |
For the year ended
December 31, |
| |
For the Three Months
Ended March 31, |
| ||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||
| | |
%
|
| |
%
|
| |
%
|
| |
%
|
| |
%
|
| |||||||||||||||
Revenue growth
|
| |
N/A
|
| | |
|
66.2
|
| | | |
|
37.8
|
| | |
N/A
|
| | |
|
19.9
|
| | ||||||
Gross profit margin
|
| | | | 0.2 | | | | | | 5.4 | | | | | | 3.9 | | | | | | 6.4 | | | | | | 3.7 | | |
Adjusted gross
profit margin (Non-GAAP)* |
| | | | 0.4 | | | | | | 5.6 | | | | | | 4.1 | | | | | | 6.7 | | | | | | 3.8 | | |
| | |
For the Year Ended December 31,
|
| |
For the Three Months Ended March 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||||||||||||||
| | |
(in thousands)
|
| |
(unaudited)
|
| |
(unaudited)
|
| |||||||||||||||||||||||||||||||||
Net cash used in operating activities
|
| | | | (439,132) | | | | | | (290,433) | | | | | | (708,869) | | | | | | (111,236) | | | | | | (497,151) | | | | | | (626,008) | | | | | | (98,750) | | |
Net cash generated from/
(used in) investing activities |
| | | | 883,247 | | | | | | (4,314,003) | | | | | | (421,623) | | | | | | (66,162) | | | | | | (238,180) | | | | | | (524,766) | | | | | | (82,780) | | |
Net cash generated from financing activities
|
| | | | 64,507 | | | | | | 6,124,153 | | | | | | 2,212,487 | | | | | | 347,187 | | | | | | 98,854 | | | | | | 97,609 | | | | | | 15,397 | | |
Net increase/(decrease) in cash, cash equivalents and restricted cash
|
| | | | 508,622 | | | | | | 1,519,717 | | | | | | 1,081,995 | | | | | | 169,789 | | | | | | (636,477) | | | | | | (1,053,165) | | | | | | (166,133) | | |
Cash, cash equivalents and
restricted cash at beginning of the year/period |
| | | | 1,507,071 | | | | | | 2,023,263 | | | | | | 3,424,674 | | | | | | 537,406 | | | | | | 3,424,674 | | | | | | 4,456,621 | | | | | | 703,015 | | |
Effect of exchange rate changes
on cash, cash equivalents and restricted cash |
| | | | 7,570 | | | | | | (118,306) | | | | | | (50,048) | | | | | | (7,854) | | | | | | 5,251 | | | | | | (21,017) | | | | | | (3,315) | | |
Cash, cash equivalents and restricted cash at end of the year/period
|
| | | | 2,023,263 | | | | | | 3,424,674 | | | | | | 4,456,621 | | | | | | 699,341 | | | | | | 2,793,448 | | | | | | 3,382,439 | | | | | | 533,567 | | |
| | |
For the Year Ended December 31,
|
| |
For the Three Months
Ended March 31, |
| ||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Net loss attributable to ordinary shareholders as reported under U.S. GAAP
|
| | | | (1,160,924) | | | | | | (982,027) | | | | | | (1,588,712) | | | | | | (382,464) | | | | | | (553,249) | | |
IFRS adjustments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred Shares
|
| | | | (612,234) | | | | | | (286,270) | | | | | | — | | | | | | — | | | | | | — | | |
Operating leases
|
| | | | (230) | | | | | | (7,401) | | | | | | (5,217) | | | | | | (3,935) | | | | | | (894) | | |
Equity investments
|
| | | | (4,825) | | | | | | (11,033) | | | | | | (46,156) | | | | | | 2,238 | | | | | | (5,484) | | |
Share-based compensation
|
| | | | 11,385 | | | | | | 16,728 | | | | | | 6,561 | | | | | | 1,180 | | | | | | (167) | | |
Issuance costs
|
| | | | (8,920) | | | | | | (11,745) | | | | | | — | | | | | | — | | | | | | (2,949) | | |
Provision for credit losses
|
| | | | 6,634 | | | | | | (4,645) | | | | | | — | | | | | | — | | | | | | — | | |
Net loss attributable to ordinary shareholders
as reported under IFRS |
| | | | (1,769,114) | | | | | | (1,286,393) | | | | | | (1,633,524) | | | | | | (382,981) | | | | | | (562,743) | | |
| | |
As of December 31,
|
| |
As of March 31,
|
| ||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Total shareholders’ (deficit) equity as reported under U.S. GAAP
|
| | | | (4,197,259) | | | | | | 8,240,050 | | | | | | 11,492,423 | | | | | | 8,050,216 | | | | | | 11,016,391 | | |
IFRS adjustments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred Shares
|
| | | | 794,689 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Operating leases
|
| | | | (223) | | | | | | (7,629) | | | | | | (12,842) | | | | | | (11,564) | | | | | | (13,735) | | |
Equity investments
|
| | | | (4,825) | | | | | | (15,858) | | | | | | (62,014) | | | | | | (13,620) | | | | | | (67,498) | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance costs
|
| | | | (9,003) | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,945) | | |
Provision for credit losses
|
| | | | (1,039) | | | | | | (5,684) | | | | | | — | | | | | | — | | | | | | — | | |
Total shareholders’ (deficit) equity as reported under IFRS
|
| | | | (3,417,660) | | | | | | 8,210,879 | | | | | | 11,417,567 | | | | | | 8,025,032 | | | | | | 10,932,213 | | |
| | |
For the year ended
December 31, |
| |
For the period
from January 1 to September 3, 2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | |
RMB (in thousands)
|
| |||||||||||||||
Revenue
|
| | | | 1,647,644 | | | | | | 1,676,022 | | | | | | 1,288,720 | | |
Cost of revenue
|
| | | | (1,277,463) | | | | | | (1,261,748) | | | | | | (1,016,439) | | |
Gross profit
|
| | | | 370,181 | | | | | | 414,274 | | | | | | 272,281 | | |
Selling and marketing expenses
|
| | | | (43,835) | | | | | | (66,275) | | | | | | (37,646) | | |
General and administrative expenses
|
| | | | (131,462) | | | | | | (143,968) | | | | | | (133,535) | | |
Research and development expenses
|
| | | | (82,860) | | | | | | (87,535) | | | | | | (40,148) | | |
Operating income
|
| | | | 112,024 | | | | | | 116,496 | | | | | | 60,952 | | |
Interest income
|
| | | | 1,434 | | | | | | 2,034 | | | | | | 2,105 | | |
Interest expense
|
| | | | (3,669) | | | | | | (2,584) | | | | | | (476) | | |
Foreign exchange gain (loss)
|
| | | | 7,530 | | | | | | (5,275) | | | | | | (18,787) | | |
Other income, net
|
| | | | 10,117 | | | | | | 12,741 | | | | | | 6,018 | | |
Profit before income taxes
|
| | | | 127,436 | | | | | | 123,412 | | | | | | 49,812 | | |
Income tax expense
|
| | | | (17,652) | | | | | | (14,228) | | | | | | (4,528) | | |
Net income
|
| | | | 109,784 | | | | | | 109,184 | | | | | | 45,284 | | |
| | |
For the year ended
December 31, |
| |
For the period
from January 1 to September 3, 2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | |
RMB (in thousands)
|
| |||||||||||||||
Net cash generated from (used in) operating activities
|
| | | | 110,329 | | | | | | 245,993 | | | | | | (47,481) | | |
Net cash used in investing activities
|
| | | | (5,837) | | | | | | (2,850) | | | | | | (3,199) | | |
Net cash (used in) generated from financing activities
|
| | | | (25,045) | | | | | | (31,032) | | | | | | 10,000 | | |
Effect of exchange rate changes on cash and cash equivalents, and restricted cash
|
| | | | 6,673 | | | | | | (7,586) | | | | | | (18,676) | | |
Net increase (decrease) in cash and cash equivalents, and restricted cash
|
| | | | 79,447 | | | | | | 212,111 | | | | | | (40,680) | | |
Cash and cash equivalents, and restricted cash at beginning of year/
period |
| | | | 388,276 | | | | | | 474,396 | | | | | | 678,921 | | |
Cash and cash equivalents, and restricted cash at end of year/period
|
| | | | 474,396 | | | | | | 678,921 | | | | | | 619,565 | | |
| | |
As of December 31,
|
| |
As of
September 3, 2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | |
RMB (in thousands)
|
| |||||||||||||||
Current assets | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 474,185 | | | | | | 674,444 | | | | | | 618,439 | | |
Restricted cash
|
| | | | 211 | | | | | | 4,477 | | | | | | 1,126 | | |
Accounts receivable, net of allowance
|
| | | | 289,241 | | | | | | 233,734 | | | | | | 260,877 | | |
Prepayments and other current assets
|
| | | | 538,848 | | | | | | 551,843 | | | | | | 652,609 | | |
Total current assets
|
| | | | 1,302,485 | | | | | | 1,464,498 | | | | | | 1,533,051 | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | | 139,678 | | | | | | 127,312 | | | | | | 110,142 | | |
Accrued expenses and other liabilities
|
| | | | 542,258 | | | | | | 598,546 | | | | | | 651,755 | | |
Short-term bank loans
|
| | | | 48,930 | | | | | | 10,000 | | | | | | 20,000 | | |
Income tax payable
|
| | | | 7,495 | | | | | | 16,836 | | | | | | 13,427 | | |
Amounts due to related parties
|
| | | | 27,952 | | | | | | 25,432 | | | | | | 16,345 | | |
Current operating lease liabilities
|
| | | | — | | | | | | 9,911 | | | | | | 12,168 | | |
Total current liabilities
|
| | | | 766,313 | | | | | | 788,037 | | | | | | 823,837 | | |
Net current assets
|
| | | | 536,172 | | | | | | 676,461 | | | | | | 709,214 | | |
| |
The following section sets forth supplemental information concerning connected transactions pursuant to the Listing Rules, and is incorporated by reference into the registration statement on Form F-3 (File No. 333- 260181) filed with the SEC on October 12, 2021.
|
| |
Name of Connected Person
|
| |
Connected Relationship
|
|
Kingsoft Corporation | | |
Kingsoft Corporation is our controlling shareholder within the meaning under the Listing Rules
|
|
Xiaomi | | |
Xiaomi is a substantial shareholder of our Company as of the Latest Practicable Date
|
|
| | |
Mr. Lei Jun, our non-executive Director and Chairman, is the controlling shareholder of Xiaomi. Xiaomi is therefore a connected person of our Company
|
|
| | | | | | | | | | | |
Proposed annual cap for the
year ending December 31, |
| |||||||||||||||
No.
|
| |
Transactions
|
| |
Applicable
Listing Rules |
| |
Waiver(s) sought
|
| |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
| | | | | | | | | | | |
(RMB in millions)
|
| |||||||||||||||
Fully-exempt continuing connected transactions | | |||||||||||||||||||||||||||
1. | | |
Intellectual Property Licenses
|
| |
14A.35, 14A.53, 14A.76(1) and 14A.105
|
| | N/A | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Partially-exempt continuing connected transactions | | |||||||||||||||||||||||||||
2.
|
| |
Framework Agreement with
Kingsoft Corporation |
| |
14A.35, 14A.53, 14A.76(2) and 14A.105
|
| |
Waiver from strict compliance with announcement requirement
|
| |
Provision of services to Kingsoft Group
|
| |||||||||||||||
| | | 213.1 | | | | | | 265.3 | | | | | | 330.5 | | | |||||||||||
| Services provided by Kingsoft Group | | ||||||||||||||||||||||||||
| | | 17.3 | | | | | | 18.2 | | | | | | 18.5 | | |
| | | | | | | | | | | |
Proposed annual cap for the
year ending December 31, |
| |||||||||||||||
No.
|
| |
Transactions
|
| |
Applicable
Listing Rules |
| |
Waiver(s) sought
|
| |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
| | | | | | | | | | | |
(RMB in millions)
|
| |||||||||||||||
Non-exempt continuing connected transactions | | |||||||||||||||||||||||||||
3.
|
| |
Framework Agreement with
Xiaomi |
| |
14A.35, 14A.36, 14A.52, 14A.53 and 14A.105
|
| |
Waiver from
announcement, independent shareholders’ approval, circular, annual cap, and limiting the term to three years |
| |
Provision of services to Xiaomi Group
|
| |||||||||||||||
| | | 1063.8 | | | | | | 1,277.5 | | | | | | 1,549.0 | | | |||||||||||
|
Services/products provided by Xiaomi Group
|
| ||||||||||||||||||||||||||
| | | 460.2 | | | | | | 465.1 | | | | | | 470.6 | | | |||||||||||
|
Finance Lease provided by Xiaomi Group
|
| ||||||||||||||||||||||||||
| | | 1,400 | | | | | | 1,400 | | | | | | 1,400 | | | |||||||||||
4. | | |
Contractual Arrangements
|
| |
14A.35, 14A.36, 14A.52, 14A.53 and 14A.105
|
| |
Waiver from
announcement, independent shareholders’ approval, circular, annual cap, and limiting the term to three years |
| | | | N/A | | | | | | N/A | | | | | | N/A | | |
| | |
Historical transaction amount
|
| |||||||||||||||||||||
| | |
for the year ended
December 31, |
| |
for the
three months ended March 31, 2022 |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||
| | |
(RMB’000)
|
| |||||||||||||||||||||
Provision of services to Kingsoft Group | | | | | | | | | | | | | | | | | | | | | | | | | |
Provision of cloud services to Kingsoft Group
|
| | | | 109,177 | | | | | | 119,011 | | | | | | 157,070 | | | | | | 46,979 | | |
Services provided by Kingsoft Group | | | | | | | | | | | | | | | | | | | | | | | | | |
Provision of comprehensive leasing services from Kingsoft Group
|
| | | | 24,524 | | | | | | 13,801 | | | | | | 13,321 | | | | | | 3,557 | | |
| | |
Proposed annual cap for the
year ending December 31, |
| |||||||||||||||
| | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
| | |
(RMB in millions)
|
| |||||||||||||||
Provision of services to Kingsoft Group | | | | | | | | | | | | | | | | | | | |
Provision of cloud services to Kingsoft Group
|
| | | | 213.1 | | | | | | 265.3 | | | | | | 330.5 | | |
Services provided by Kingsoft Group | | | | | | | | | | | | | | | | | | | |
Provision of comprehensive leasing services from Kingsoft Group
|
| | | | 17.3 | | | | | | 18.2 | | | | | | 18.5 | | |
| | |
Historical transaction amount
|
| |||||||||||||||||||||
| | |
for the year ended
December 31, |
| |
for the
three months ended March 31, 2022 |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||
| | |
(RMB’000)
|
| |||||||||||||||||||||
Provision of services to Xiaomi Group | | | | | | | | | | | | | | | | | | | | | | | | | |
Provision of cloud services to Xiaomi Group
|
| | | | 570,551 | | | | | | 655,247 | | | | | | 772,454 | | | | | | 236,016 | | |
Services/products provided by Xiaomi Group | | | | | | | | | | | | | | | | | | | | | | | | | |
Rental of office space and data center
|
| | | | 9,578 | | | | | | 47,900 | | | | | | 56,452 | | | | | | 13,305 | | |
Purchase of customized terminal devices and software from Xiaomi Group
|
| | | | 2,707 | | | | | | 2,177 | | | | | | 1,349 | | | | | | 29 | | |
Finance Leases provided by Xiaomi Group(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
Total balance of Finance Leases and interests
|
| | | | Nil | | | | | | Nil | | | | | | 709,088 | | | | | | 652,695 | | |
| | |
Proposed annual cap for the
year ending December 31, |
| |||||||||||||||
| | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||
| | |
(RMB in millions)
|
| |||||||||||||||
Provision of services to Xiaomi Group | | | | | | | | | | | | | | | | | | | |
Provision of cloud services to Xiaomi Group
|
| | | | 1,063.8 | | | | | | 1,277.5 | | | | | | 1,549.0 | | |
Services/products provided by Xiaomi Group | | | | | | | | | | | | | | | | | | | |
Rental of office space and data center
|
| | | | 58.8 | | | | | | 63.8 | | | | | | 69.2 | | |
Purchase of customized terminal devices and software from Xiaomi
Group |
| | | | 401.3 | | | | | | 401.3 | | | | | | 401.3 | | |
Finance Leases provided by Xiaomi Group(1) | | | | | | | | | | | | | | | | | | | |
Total balance of Finance Leases and interests
|
| | | | 1,400.0 | | | | | | 1,400.0 | | | | | | 1,400.0 | | |
| |
The following section sets forth updated information concerning substantial shareholders subsequent to our 2021 Form 20-F filed with the SEC on May 2, 2022, and is incorporated by reference into the registration statement on Form F-3 (File No. 333- 260181) filed with the SEC on October 12, 2021.
|
| |
Name of substantial shareholder
|
| |
Capacity/
Nature of Interest |
| |
Number of Shares(1)
|
| |
Approximate
percentage of shareholding of our Company as at the Latest Practicable Date(1) |
| |
Approximate
percentage of shareholding of our Company after the [REDACTED](1) |
| ||||||
| | | | | | | | | | | |
(%)
|
| |
(%)
|
| |||
Kingsoft Corporation
|
| | Beneficial owner | | | | | 1,423,246,584 | | | | | | 37.40 | | | |
[REDACTED]
|
|
Xiaomi Corporation(2)
|
| | Beneficial owner | | | | | 449,701,000 | | | | | | 11.82 | | | |
[REDACTED]
|
|
Mr. Lei Jun(2)
|
| |
Interest in controlled corporation
|
| | | | 449,701,000 | | | | | | 11.82 | | | |
[REDACTED]
|
|
| | |
Number of
Shares |
| |
Aggregate
nominal value of Shares |
|
Authorized share capital as of the date of this Document(1)
|
| |
40,000,000,000
|
| |
US$40,000,000.00
|
|
Shares in issue as of the date of this Document(1)
|
| |
3,805,284,801
|
| |
US$3,805,284.80
|
|
Shares to be issued under the [REDACTED]
|
| |
[REDACTED]
|
| |
[REDACTED]
|
|
Shares in issue immediately following the [REDACTED]
|
| |
[REDACTED]
|
| |
[REDACTED]
|
|
| |
The following section sets forth updated information concerning directors and senior management subsequent to our 2021 20-F filed with the SEC on May 2, 2022, and is incorporated by reference into the registration statement on Form F-3 (File No. 333- 260181) filed with the SEC on October 12, 2021.
|
| |
Name
|
| |
Age
|
| |
Position/Title
|
| |
Date of
appointment as Director |
| |
Date of joining
our Group |
| |
Roles and responsibilities
|
|
Mr. Lei Jun
(雷軍) |
| | [52] | | | Chairman and Non-Executive Director | | | January 2012 | | | January 2012 | | | Responsible for overall strategy, business development, operations and management of the Group | |
Mr. Zou Tao
(鄒濤) |
| | [47] | | | Vice Chairman and Non-Executive Director | | | December 2016 | | | January 2012 | | | Responsible for overall strategy, business development, operations and management of the Group | |
Mr. Wang Yulin
(王育林) |
| | [46] | | | Executive Director and Chief Executive Officer | | | April 2015 | | | December 2012 | | | Responsible for the Group’s business development, daily operations and management | |
Dr. Ye Hangjun
(葉航軍) |
| | [46] | | | Non-Executive Director | | | April 2021 | | | April 2021 | | | Providing professional advice, opinion and guidance to the Board | |
Mr. Yu Mingto
(喻銘鐸) |
| | [59] | | | Independent Non-executive Director | | | May 2020 | | | May 2020 | | | Providing independent opinion and judgment to the Board | |
Mr. Wang Hang
(王航) |
| | [51] | | | Independent Non-executive Director | | | May 2020 | | | May 2020 | | | Providing independent opinion and judgment to the Board | |
Ms. Qu Jingyuan
(曲靜淵) |
| | [49] | | | Independent Non-executive Director | | | April 2022 | | | April 2022 | | | Providing independent opinion and judgment to the Board | |
Name
|
| |
Age
|
| |
Position
|
| |
Date of Joining
our Group |
| |
Role and responsibilities
|
|
Mr. Wang Yulin
(王育林) |
| | [46] | | | Executive Director and Chief Executive Officer | | | December 2012 | | | Responsible for the Group’s business development, daily operations and management | |
Mr. He Haijian
(何海建) |
| | [40] | | | Chief Financial Officer | | | January 2020 | | | Responsible for the Group’s financial planning, treasury, legal affairs, strategic investments, and investor relations affairs | |
Mr. Liang Shouxing
(梁守星) |
| | [42] | | | Chief Operating Officer | | | February 2015 | | | Responsible for the management of operation system, edge cloud business and certain enterprise cloud business of the Group | |
Mr. Wang Shouhu
(王首虎) |
| | [52] | | | President | | | December 2021 | | | Responsible for overall operation and management of the public service clients of the Group and Camelot | |
Dr. Liu Tao
(劉濤) |
| | [40] | | | Senior Vice President | | | July 2015 | | | Responsible for operation and management of general internet business system of the Group | |
Mr. Tian Kaiyan
(田開顏) |
| | [44] | | | Vice President | | | September 2013 | | | Responsible for operation and management of technology research and development system of the Group | |
Mr. Qian Yifeng
(錢一峰) |
| | [36] | | | Vice President | | | October 2014 | | | Responsible for operation and technology development of certain business verticals of the Group | |
| | |
Page
|
| |||
| | | | F-2 | | | |
| | | | F-5 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
| | | | F-10 | | |
| | |
As at
|
| |||||||||||||||||||||
| | |
Notes
|
| |
December 31,
2021 |
| |
March 31,
2022 |
| |
March 31,
2022 |
| ||||||||||||
| | | | | | | | |
RMB
|
| |
RMB
(unaudited) |
| |
US$
(unaudited) |
| |||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | | | | | 4,217,528 | | | | | | 3,219,414 | | | | | | 507,850 | | |
Restricted cash
|
| | | | | | | | | | 239,093 | | | | | | 163,025 | | | | | | 25,717 | | |
Accounts receivable, net of allowance for credit losses of RMB32,265 and RMB32,384 (US$5,108) as of December 31, 2021 and March 31, 2022, respectively
|
| | | | 5 | | | | | | 3,570,975 | | | | | | 3,525,311 | | | | | | 556,104 | | |
Short-term investments
|
| | | | | | | | | | 2,491,056 | | | | | | 2,384,549 | | | | | | 376,153 | | |
Prepayments and other assets
|
| | | | 6 | | | | | | 1,687,021 | | | | | | 1,669,145 | | | | | | 263,303 | | |
Amounts due from related parties
|
| | | | 18 | | | | | | 207,143 | | | | | | 311,306 | | | | | | 49,107 | | |
Total current assets
|
| | | | | | | | | | 12,412,816 | | | | | | 11,272,750 | | | | | | 1,778,234 | | |
Non-current assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 7 | | | | | | 2,364,103 | | | | | | 2,421,162 | | | | | | 381,929 | | |
Intangible assets, net
|
| | | | 8 | | | | | | 1,169,767 | | | | | | 1,121,818 | | | | | | 176,962 | | |
Goodwill
|
| | | | 9 | | | | | | 4,625,115 | | | | | | 4,609,847 | | | | | | 727,185 | | |
Prepayments and other assets
|
| | | | 6 | | | | | | 29,066 | | | | | | 23,817 | | | | | | 3,757 | | |
Equity investments
|
| | | | 2 | | | | | | 207,166 | | | | | | 211,744 | | | | | | 33,402 | | |
Amounts due from related parties
|
| | | | 18 | | | | | | 5,758 | | | | | | 5,758 | | | | | | 908 | | |
Deferred tax assets, net
|
| | | | | | | | | | 7,798 | | | | | | 3,637 | | | | | | 574 | | |
Operating lease right-of-use assets
|
| | | | 10 | | | | | | 256,451 | | | | | | 265,322 | | | | | | 41,854 | | |
Total non-current assets
|
| | | | | | | | | | 8,665,224 | | | | | | 8,663,105 | | | | | | 1,366,571 | | |
Total assets
|
| | | | | | | | | | 21,078,040 | | | | | | 19,935,855 | | | | | | 3,144,805 | | |
LIABILITIES, NON-CONTROLLING INTETERSTS AND SHAREHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable (including accounts payable of the
consolidated VIEs and their subsidiaries without recourse to the primary beneficiary of RMB2,733,487 and RMB2,407,188 (US$379,725) as of December 31, 2021 and March 31, 2022, respectively) |
| | | | | | | | | | 2,938,632 | | | | | | 2,580,718 | | | | | | 407,098 | | |
| | |
As at
|
| |||||||||||||||||||||
| | |
Notes
|
| |
December 31,
2021 |
| |
March 31,
2022 |
| |
March 31,
2022 |
| ||||||||||||
| | | | | | | | |
RMB
|
| |
RMB
(unaudited) |
| |
US$
(unaudited) |
| |||||||||
Accrued expenses and other liabilities (including accrued expenses and other liabilities of the consolidated VIEs and their subsidiaries without recourse to the primary beneficiary of RMB1,208,868 and RMB868,376 (US$136,983) as of December 31, 2021 and March 31, 2022, respectively)
|
| | | | 11 | | | | | | 2,223,840 | | | | | | 1,843,193 | | | | | | 290,757 | | |
Short-term bank loans (including short-term bank loans of
the consolidated VIEs and their subsidiaries without recourse to the primary beneficiary of RMB1,348,166 and RMB1,485,000 (US$234,253) as of December 31, 2021 and March 31, 2022, respectively) |
| | | | 12 | | | | | | 1,348,166 | | | | | | 1,491,144 | | | | | | 235,222 | | |
Income tax payable (including income tax payable of the
consolidated VIEs and their subsidiaries without recourse to the primary beneficiary of RMB1,026 and RMB nil (US$ nil) as of December 31, 2021 and March 31, 2022, respectively) |
| | | | 13 | | | | | | 60,217 | | | | | | 41,482 | | | | | | 6,544 | | |
Amounts due to related parties (including amounts due to related parties of the consolidated VIEs and their subsidiaries without recourse to the primary beneficiary of RMB797,731 and RMB789,566 (US$124,551) as of December 31, 2021 and March 31, 2022, respectively)
|
| | | | 18 | | | | | | 836,435 | | | | | | 824,737 | | | | | | 130,099 | | |
Current operating lease liabilities (including current
operating lease liabilities of the consolidated VIEs and their subsidiaries without recourse to the primary beneficiary of RMB70,672 and RMB70,172 (US$11,069) as of December 31, 2021 and March 31, 2022, respectively) |
| | | | 10 | | | | | | 108,590 | | | | | | 111,759 | | | | | | 17,630 | | |
Total current liabilities
|
| | | | | | | | | | 7,515,880 | | | | | | 6,893,033 | | | | | | 1,087,350 | | |
Non-current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Amounts due to related parties (including amounts due to related parties of the consolidated VIEs and their subsidiaries without recourse to the primary beneficiary of RMB472,882 and RMB414,152 (US$65,331) as of December 31, 2021 and March 31, 2022, respectively)
|
| | | | 18 | | | | | | 472,882 | | | | | | 414,152 | | | | | | 65,331 | | |
| | |
As at
|
| |||||||||||||||||||||
| | |
Notes
|
| |
December 31,
2021 |
| |
March 31,
2022 |
| |
March 31,
2022 |
| ||||||||||||
| | | | | | | | |
RMB
|
| |
RMB
(unaudited) |
| |
US$
(unaudited) |
| |||||||||
Deferred tax liabilities (including deferred tax liabilities of
the consolidated VIEs and their subsidiaries without recourse to the primary beneficiary of RMB nil and RMB nil (US$ nil) as of December 31, 2021 and March 31, 2022, respectively) |
| | | | | | | | | | 205,889 | | | | | | 198,946 | | | | | | 31,383 | | |
Other liabilities (including other liabilities of the
consolidated VIEs and their subsidiaries without recourse to the primary beneficiary of RMB6,975 and RMB5,985 (US$944) as of December 31, 2021 and March 31, 2022, respectively) |
| | | | 11 | | | | | | 1,232,677 | | | | | | 1,239,669 | | | | | | 195,553 | | |
Non-current operating lease liabilities (including non-
current operating lease liabilities of the consolidated VIEs and their subsidiaries without recourse to the primary beneficiary of RMB121,057 and RMB123,595 (US$19,497) as of December 31, 2021 and March 31, 2022, respectively) |
| | | | 10 | | | | | | 158,289 | | | | | | 173,664 | | | | | | 27,395 | | |
Total non-current liabilities
|
| | | | | | | | | | 2,069,737 | | | | | | 2,026,431 | | | | | | 319,662 | | |
Total liabilities
|
| | | | | | | | | | 9,585,617 | | | | | | 8,919,464 | | | | | | 1,407,012 | | |
Shareholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary shares (par value of US$0.001 per share; 40,000,000,000 shares authorized as of December 31, 2021 and March 31, 2022; 3,805,284,810 and 3,805,284,801 shares issued, 3,646,381,840 and 3,653,179,567 shares outstanding as of December 31, 2021 and March 31, 2022, respectively)
|
| | | | | | | | | | 24,782 | | | | | | 24,824 | | | | | | 3,916 | | |
Additional paid-in capital
|
| | | | | | | | | | 18,245,801 | | | | | | 18,341,302 | | | | | | 2,893,269 | | |
Accumulated deficit
|
| | | | | | | | | | (7,458,752) | | | | | | (8,012,001) | | | | | | (1,263,862) | | |
Accumulated other comprehensive loss
|
| | | | 20 | | | | | | (207,882) | | | | | | (219,621) | | | | | | (34,644) | | |
Total Kingsoft Cloud Holdings Limited shareholders’
equity |
| | | | | | | | | | 10,603,949 | | | | | | 10,134,504 | | | | | | 1,598,679 | | |
Non-controlling interests
|
| | | | | | | | | | 888,474 | | | | | | 881,887 | | | | | | 139,114 | | |
Total equity
|
| | | | | | | | | | 11,492,423 | | | | | | 11,016,391 | | | | | | 1,737,793 | | |
Total liabilities, non-controlling interests and shareholders’
equity |
| | | | | | | | | | 21,078,040 | | | | | | 19,935,855 | | | | | | 3,144,805 | | |
|
| | |
For the three months ended March 31
|
| |||||||||||||||||||||
| | |
Notes
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||
| | | | | | | | |
RMB
(unaudited) |
| |
RMB
(unaudited) |
| |
US$
(unaudited) |
| |||||||||
Revenues:
|
| | | | 4,18 | | | | | | | | | | | | | | | | | | | | |
Public cloud services (including related party amounts of RMB225,903 and RMB265,682 (US$41,910) for the three months ended March 31, 2021 and 2022, respectively)
|
| | | | | | | | | | 1,391,833 | | | | | | 1,380,807 | | | | | | 217,817 | | |
Enterprise cloud services (including related party amounts of RMB nil and RMB17,313 (US$2,731) for the three months ended March 31, 2021 and 2022, respectively)
|
| | | | | | | | | | 420,032 | | | | | | 792,509 | | | | | | 125,015 | | |
Others
|
| | | | | | | | | | 1,667 | | | | | | 493 | | | | | | 78 | | |
Total revenues
|
| | | | | | | | | | 1,813,532 | | | | | | 2,173,809 | | | | | | 342,910 | | |
Cost of revenues (including related party amounts of RMB6 and RMB nil (US$ nil) for the three months ended March 31, 2021 and 2022, respectively)
|
| | | | 18 | | | | | | (1,697,029) | | | | | | (2,093,851) | | | | | | (330,297) | | |
Gross profit
|
| | | | | | | | | | 116,503 | | | | | | 79,958 | | | | | | 12,613 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling and marketing expenses
|
| | | | | | | | | | (112,826) | | | | | | (144,405) | | | | | | (22,779) | | |
General and administrative expenses
|
| | | | | | | | | | (91,177) | | | | | | (221,763) | | | | | | (34,982) | | |
Research and development expenses
|
| | | | | | | | | | (264,636) | | | | | | (246,633) | | | | | | (38,905) | | |
Total operating expenses
|
| | | | | | | | | | (468,639) | | | | | | (612,801) | | | | | | (96,666) | | |
Operating loss
|
| | | | | | | | | | (352,136) | | | | | | (532,843) | | | | | | (84,053) | | |
Interest income
|
| | | | | | | | | | 17,746 | | | | | | 21,157 | | | | | | 3,337 | | |
Interest expense
|
| | | | | | | | | | (3,866) | | | | | | (34,066) | | | | | | (5,374) | | |
Foreign exchange loss
|
| | | | | | | | | | (48,375) | | | | | | (18,741) | | | | | | (2,956) | | |
Other gain (loss), net
|
| | | | | | | | | | 5,782 | | | | | | (12,035) | | | | | | (1,898) | | |
Other income, net
|
| | | | | | | | | | 1,926 | | | | | | 20,038 | | | | | | 3,161 | | |
Loss before income taxes
|
| | | | | | | | | | (378,923) | | | | | | (556,490) | | | | | | (87,783) | | |
Income tax (expense) benefit
|
| | | | 13 | | | | | | (3,286) | | | | | | 1,670 | | | | | | 263 | | |
Net loss
|
| | | | | | | | | | (382,209) | | | | | | (554,820) | | | | | | (87,520) | | |
Less: net income (loss) attributable to non-controlling interests
|
| | | | | | | | | | 255 | | | | | | (1,571) | | | | | | (248) | | |
Net loss attributable to Kingsoft Cloud Holdings
Limited |
| | | | | | | | | | (382,464) | | | | | | (553,249) | | | | | | (87,272) | | |
| | |
For the three months ended March 31
|
| |||||||||||||||||||||
| | |
Notes
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||
| | | | | | | | |
RMB
(unaudited) |
| |
RMB
(unaudited) |
| |
US$
(unaudited) |
| |||||||||
Net loss per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 16 | | | | | | (0.11) | | | | | | (0.15) | | | | | | (0.02) | | |
Shares used in the net loss per share computation:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 16 | | | | | | 3,343,336,997 | | | | | | 3,648,282,282 | | | | | | 3,648,282,282 | | |
Other comprehensive income (loss), net of tax of nil:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | | | | | | | | | 70,773 | | | | | | (9,764) | | | | | | (1,540) | | |
Comprehensive loss
|
| | | | | | | | | | (311,436) | | | | | | (564,584) | | | | | | (89,060) | | |
Less: Comprehensive income attributable to non-controlling interests
|
| | | | | | | | | | 255 | | | | | | 408 | | | | | | 64 | | |
Comprehensive loss attributable to Kingsoft Cloud Holdings Limited shareholders
|
| | | | | | | | | | (311,691) | | | | | | (564,992) | | | | | | (89,124) | | |
|
| | |
Ordinary shares
|
| |
Additional
paid-in capital |
| |
Accumulated
other comprehensive (loss) income |
| |
Accumulated
deficit |
| |
Total Kingsoft
Cloud Holdings Limited shareholders’ equity |
| |
Non-
controlling interests |
| |
Total
shareholders’ equity |
| |||||||||||||||||||||||||||
| | |
Number of
shares* |
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||||||||||||||
Balance as of December 31, 2020
|
| | | | 3,339,618,633 | | | | | | 22,801 | | | | | | 14,149,984 | | | | | | (68,440) | | | | | | (5,864,356) | | | | | | 8,239,989 | | | | | | 61 | | | | | | 8,240,050 | | |
Adoption of ASC 326
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,684) | | | | | | (5,684) | | | | | | — | | | | | | (5,684) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (382,464) | | | | | | (382,464) | | | | | | 255 | | | | | | (382,209) | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 70,773 | | | | | | — | | | | | | 70,773 | | | | | | — | | | | | | 70,773 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 123,113 | | | | | | — | | | | | | — | | | | | | 123,113 | | | | | | — | | | | | | 123,113 | | |
Exercise and vesting of share-based awards
|
| | | | 10,245,675 | | | | | | 67 | | | | | | 4,104 | | | | | | — | | | | | | — | | | | | | 4,171 | | | | | | — | | | | | | 4,171 | | |
Balance as of March 31, 2021 (unaudited)
|
| | | | 3,349,864,308 | | | | | | 22,868 | | | | | | 14,277,201 | | | | | | 2,333 | | | | | | (6,252,504) | | | | | | 8,049,898 | | | | | | 316 | | | | | | 8,050,214 | | |
Balance as of December 31,
2021 |
| | | | 3,646,381,840 | | | | | | 24,782 | | | | | | 18,245,801 | | | | | | (207,882) | | | | | | (7,458,752) | | | | | | 10,603,949 | | | | | | 888,474 | | | | | | 11,492,423 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (553,249) | | | | | | (553,249) | | | | | | (1,571) | | | | | | (554,820) | | |
Other comprehensive (loss) income
|
| | | | — | | | | | | — | | | | | | — | | | | | | (11,743) | | | | | | — | | | | | | (11,743) | | | | | | 1,979 | | | | | | (9,764) | | |
Capital contribution from non-controlling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,143 | | | | | | 2,143 | | |
Disposal of a subsidiary
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4 | | | | | | — | | | | | | 4 | | | | | | (9,138) | | | | | | (9,134) | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 93,182 | | | | | | — | | | | | | — | | | | | | 93,182 | | | | | | — | | | | | | 93,182 | | |
Exercise and vesting of share-based awards
|
| | | | 6,797,727 | | | | | | 42 | | | | | | 2,319 | | | | | | — | | | | | | — | | | | | | 2,361 | | | | | | — | | | | | | 2,361 | | |
Balance as of March 31, 2022 (unaudited)
|
| | | | 3,653,179,567 | | | | | | 24,824 | | | | | | 18,341,302 | | | | | | (219,621) | | | | | | (8,012,001) | | | | | | 10,134,504 | | | | | | 881,887 | | | | | | 11,016,391 | | |
Balance as of March 31, 2022, in
US$ (unaudited) |
| | | | 3,653,179,567 | | | | | | 3,916 | | | | | | 2,893,269 | | | | | | (34,644) | | | | | | (1,263,862) | | | | | | 1,598,679 | | | | | | 139,114 | | | | | | 1,737,793 | | |
| | |
For the three months ended March 31
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
RMB
(unaudited) |
| |
RMB
(unaudited) |
| |
US$
(unaudited) |
| |||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | | (382,209) | | | | | | (554,820) | | | | | | (87,520) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 180,466 | | | | | | 287,481 | | | | | | 45,349 | | |
Share-based compensation
|
| | | | 123,113 | | | | | | 93,182 | | | | | | 14,699 | | |
Provision for credit losses
|
| | | | 13,096 | | | | | | 66,431 | | | | | | 10,479 | | |
Changes in fair value of financial instruments
|
| | | | (5,782) | | | | | | 123 | | | | | | 19 | | |
Impairment of equity investments
|
| | | | — | | | | | | 5,000 | | | | | | 789 | | |
Changes in fair value of purchase consideration of a business acquisition
|
| | | | — | | | | | | 6,912 | | | | | | 1,090 | | |
Impairment of contract costs
|
| | | | — | | | | | | 3,431 | | | | | | 541 | | |
Foreign exchange loss
|
| | | | 48,375 | | | | | | 18,741 | | | | | | 2,956 | | |
Deferred income tax
|
| | | | (29) | | | | | | (2,782) | | | | | | (439) | | |
Non-cash operating lease expenses
|
| | | | 14,564 | | | | | | 18,129 | | | | | | 2,860 | | |
Gain on disposal of property and equipment
|
| | | | (1) | | | | | | (2,986) | | | | | | (471) | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (315,107) | | | | | | (24,299) | | | | | | (3,832) | | |
Prepayment and other assets
|
| | | | (87,632) | | | | | | 70,927 | | | | | | 11,188 | | |
Amounts due from related parties
|
| | | | 15,629 | | | | | | (104,162) | | | | | | (16,431) | | |
Accounts payable
|
| | | | 117,955 | | | | | | (339,292) | | | | | | (53,522) | | |
Accrued expenses and other liabilities
|
| | | | (224,425) | | | | | | (138,184) | | | | | | (21,798) | | |
Operating lease liabilities
|
| | | | (1,767) | | | | | | (8,455) | | | | | | (1,334) | | |
Amounts due to related parties
|
| | | | 3,347 | | | | | | (2,650) | | | | | | (418) | | |
Income tax payable
|
| | | | 3,256 | | | | | | (18,735) | | | | | | (2,955) | | |
Net cash used in operating activities
|
| | | | (497,151) | | | | | | (626,008) | | | | | | (98,750) | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (212,172) | | | | | | (620,953) | | | | | | (97,953) | | |
Disposals of property and equipment
|
| | | | — | | | | | | 3,720 | | | | | | 587 | | |
Purchases of intangible assets
|
| | | | (1,249) | | | | | | (1,413) | | | | | | (223) | | |
Purchases of short-term investments
|
| | | | (496,476) | | | | | | (861,033) | | | | | | (135,824) | | |
Proceeds from maturities of short-term investments
|
| | | | 543,952 | | | | | | 957,525 | | | | | | 151,046 | | |
Acquisition of business, net of cash acquired
|
| | | | (72,835) | | | | | | (35) | | | | | | (6) | | |
Disposal of a subsidiary
|
| | | | — | | | | | | (2,577) | | | | | | (407) | | |
Asset-related government grants received
|
| | | | 600 | | | | | | — | | | | | | — | | |
Net cash used in investing activities
|
| | | | (238,180) | | | | | | (524,766) | | | | | | (82,780) | | |
| | |
Notes
|
| |
For the three months ended March 31
|
| ||||||||||||||||||
| | | | | | | | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | | | | | | | |
RMB
(unaudited) |
| |
RMB
(unaudited) |
| |
US$
(unaudited) |
| |||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayment of short-term bank loans
|
| | | | | | | | | | — | | | | | | (30,000) | | | | | | (4,732) | | |
Proceeds from short-term bank loans
|
| | | | | | | | | | 96,000 | | | | | | 172,977 | | | | | | 27,286 | | |
Payments of offering cost
|
| | | | | | | | | | (1,311) | | | | | | (297) | | | | | | (47) | | |
Capital contribution from non-controlling interests
|
| | | | | | | | | | — | | | | | | 2,143 | | | | | | 338 | | |
Repayment of loans due to related parties
|
| | | | | | | | | | — | | | | | | (54,788) | | | | | | (8,643) | | |
Proceeds from exercise of options
|
| | | | | | | | | | 4,165 | | | | | | 7,574 | | | | | | 1,195 | | |
Net cash generated from financing activities
|
| | | | | | | | | | 98,854 | | | | | | 97,609 | | | | | | 15,397 | | |
Effect of exchange rate changes on cash and cash equivalents, and restricted cash
|
| | | | | | | | | | 5,251 | | | | | | (21,017) | | | | | | (3,315) | | |
Net decrease in cash and cash equivalents, and restricted
cash |
| | | | | | | | | | (636,477) | | | | | | (1,053,165) | | | | | | (166,133) | | |
Cash and cash equivalents, and restricted cash at beginning of
period |
| | | | | | | | | | 3,424,674 | | | | | | 4,456,621 | | | | | | 703,015 | | |
Cash and cash equivalents, and restricted cash at end of
period |
| | | | | | | | |
|
2,793,448
|
| | | |
|
3,382,439
|
| | | |
|
533,567
|
| |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | | | | | | | | | | | | | |
Restricted cash
|
| | | | | | | | | | — | | | | | | 163,025 | | | | | | 25,717 | | |
Income taxes paid
|
| | | | | | | | | | 59 | | | | | | 19,845 | | | | | | 3,130 | | |
Interest expense paid
|
| | | | | | | | | | 3,664 | | | | | | 45,654 | | | | | | 7,202 | | |
Cash payments for operating leases
|
| | | | | | | | | | 578,086 | | | | | | 1,409 | | | | | | 222 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchases of property and equipment included in accrued expenses and other liabilities
|
| | | | 11 | | | | | | 198,180 | | | | | | 524,581 | | | | | | 82,751 | | |
Right-of-use assets obtained in exchange for operating lease liabilities
|
| | | | | | | | | | — | | | | | | 23,980 | | | | | | 3,783 | | |
Offering costs included in accrued expenses and other liabilities
|
| | | | | | | | | | — | | | | | | 3,016 | | | | | | 475 | | |
|
Name
|
| |
Place of
establishment |
| |
Date of
establishment/ acquisition |
| |
Percentage of
equity interest attributable to the Company |
| |
Principal activities
|
|
| Subsidiaries: | | | | | | | | | | | | | |
|
Kingsoft Cloud Corporation Limited
|
| |
HK
|
| |
February 1, 2012
|
| |
100%
|
| |
Cloud services
|
|
|
Beijing Kingsoft Cloud Technology Co., Ltd.
|
| |
PRC
|
| |
April 9, 2012
|
| |
100%
|
| |
Research and development
|
|
|
Beijing Yunxiang Zhisheng Technology Co., Ltd.
|
| |
PRC
|
| |
December 15, 2015
|
| |
100%
|
| |
Research and development
|
|
|
Camelot Technology Co., Ltd. (“Beijing Camelot”)
|
| |
PRC
|
| |
September 3, 2021
|
| |
82.15%
|
| |
Enterprise digital solutions and related services
|
|
| Variable interest entities: | | | | | | | | | | | | | |
|
Zhuhai Kingsoft Cloud Technology Co., Ltd.
|
| |
PRC
|
| |
November 9, 2012
|
| |
Nil
|
| |
Investment holding
|
|
|
Kingsoft Cloud (Beijing) Information Technology Co., Ltd.
|
| |
PRC
|
| |
April 13, 2018
|
| |
Nil
|
| |
Investment holding
|
|
| Variable interest entities’ subsidiaries: | | | | | | | | | | | | | |
|
Kingsoft Cloud (Tianjin) Technology Development Co., Ltd.
|
| |
PRC
|
| |
May 30, 2019
|
| |
Nil
|
| |
Cloud services
|
|
|
Wuhan Kingsoft Cloud Information Technology Co., Ltd.
|
| |
PRC
|
| |
December 26, 2017
|
| |
Nil
|
| |
Cloud services
|
|
|
Beijing Kingsoft Cloud Network Technology Co., Ltd.
|
| |
PRC
|
| |
November 9, 2012
|
| |
Nil
|
| |
Cloud services
|
|
|
Beijing Jinxun Ruibo Network Technology Co., Ltd.
|
| |
PRC
|
| |
December 17, 2015
|
| |
Nil
|
| |
Cloud services
|
|
|
Nanjing Qianyi Shixun Information Technology Co., Ltd.
|
| |
PRC
|
| |
March 31, 2016
|
| |
Nil
|
| |
Cloud services
|
|
| | |
As at
|
| |||||||||||||||
| | |
December 31,
2021 |
| |
March 31,
2022 |
| |
March 31,
2022 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
ASSETS | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 2,209,647 | | | | | | 1,195,395 | | | | | | 188,568 | | |
Restricted cash
|
| | | | 89,704 | | | | | | 14,350 | | | | | | 2,264 | | |
Accounts receivable, net of allowance for credit losses of RMB30,082 and RMB20,245 (US$3,194) as of December 31, 2021 and March 31, 2022, respectively
|
| | | | 3,170,860 | | | | | | 3,062,754 | | | | | | 483,137 | | |
Prepayments and other assets
|
| | | | 907,350 | | | | | | 967,939 | | | | | | 152,689 | | |
Amounts due from related parties
|
| | | | 184,137 | | | | | | 285,703 | | | | | | 45,069 | | |
Amounts due from subsidiaries of the Group
|
| | | | 2,157,428 | | | | | | 2,000,443 | | | | | | 315,562 | | |
Total current assets
|
| | | | 8,719,126 | | | | | | 7,526,584 | | | | | | 1,187,289 | | |
Non-current assets: | | | | | | | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 2,157,093 | | | | | | 2,188,702 | | | | | | 345,260 | | |
Intangible assets, net
|
| | | | 93,662 | | | | | | 83,152 | | | | | | 13,117 | | |
Prepayments and other assets
|
| | | | 27,036 | | | | | | 23,374 | | | | | | 3,687 | | |
Goodwill
|
| | | | 64,082 | | | | | | 48,814 | | | | | | 7,700 | | |
Equity investments
|
| | | | 162,244 | | | | | | 167,185 | | | | | | 26,373 | | |
Amounts due from related parties
|
| | | | 4,712 | | | | | | 4,712 | | | | | | 743 | | |
Operating lease right-of-use assets
|
| | | | 184,908 | | | | | | 178,098 | | | | | | 28,095 | | |
Total non-current assets
|
| | | | 2,693,737 | | | | | | 2,694,037 | | | | | | 424,975 | | |
Total assets
|
| | | | 11,412,863 | | | | | | 10,220,621 | | | | | | 1,612,264 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | | 2,733,487 | | | | | | 2,407,188 | | | | | | 379,725 | | |
Accrued expenses and other liabilities
|
| | | | 1,208,868 | | | | | | 868,376 | | | | | | 136,983 | | |
Short-term bank loans
|
| | | | 1,348,166 | | | | | | 1,485,000 | | | | | | 234,253 | | |
Income tax payable
|
| | | | 1,026 | | | | | | — | | | | | | — | | |
Amounts due to related parties
|
| | | | 797,731 | | | | | | 789,566 | | | | | | 124,551 | | |
Current operating lease liabilities
|
| | | | 70,672 | | | | | | 70,172 | | | | | | 11,069 | | |
Amounts due to subsidiaries of the Group
|
| | | | 1,597,946 | | | | | | 1,943,554 | | | | | | 306,589 | | |
Total current liabilities
|
| | | | 7,757,896 | | | | | | 7,563,856 | | | | | | 1,193,170 | | |
Non-current liabilities: | | | | | | | | | | | | | | | | | | | |
Other liabilities
|
| | | | 6,975 | | | | | | 5,985 | | | | | | 944 | | |
Non-current operating lease liabilities
|
| | | | 121,057 | | | | | | 123,595 | | | | | | 19,497 | | |
Amounts due to related parties
|
| | | | 472,882 | | | | | | 414,152 | | | | | | 65,331 | | |
Amounts due to subsidiaries of the Group
|
| | | | 7,486,525 | | | | | | 7,057,639 | | | | | | 1,113,315 | | |
Total non-current liabilities
|
| | | | 8,087,439 | | | | | | 7,601,371 | | | | | | 1,199,087 | | |
Total liabilities
|
| | | | 15,845,335 | | | | | | 15,165,227 | | | | | | 2,392,257 | | |
| | |
For the three months ended March 31
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
RMB
(unaudited) |
| |
RMB
(unaudited) |
| |
US$
(unaudited) |
| |||||||||
Revenues
|
| | | | 1,688,141 | | | | | | 1,453,024 | | | | | | 229,209 | | |
Net loss
|
| | | | (380,102) | | | | | | (571,892) | | | | | | (90,214) | | |
Net cash used in operating activities
|
| | | | (518,574) | | | | | | (597,343) | | | | | | (94,228) | | |
Net cash used in investing activities
|
| | | | (217,870) | | | | | | (583,552) | | | | | | (92,053) | | |
Net cash generated from financing activities
|
| | | | 604,689 | | | | | | 82,046 | | | | | | 12,942 | | |
| | |
Camelot
|
| |||||||||
| | |
RMB
|
| |
US$
|
| ||||||
Total fair value of purchase consideration
|
| | | | 5,290,553 | | | | | | 834,564 | | |
Less: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 618,439 | | | | | | 97,556 | | |
Restricted cash
|
| | | | 1,126 | | | | | | 178 | | |
Accounts receivable and other assets
|
| | | | 940,297 | | | | | | 148,329 | | |
Property and equipment, net
|
| | | | 12,224 | | | | | | 1,928 | | |
Intangible assets:
|
| | | | | | | | | | | | |
Customer relationship
|
| | | | 620,100 | | | | | | 97,818 | | |
Trademarks
|
| | | | 474,000 | | | | | | 74,772 | | |
Copyrights
|
| | | | 34,100 | | | | | | 5,379 | | |
Deferred tax assets
|
| | | | 59,060 | | | | | | 9,316 | | |
Deferred tax liabilities
|
| | | | (268,490) | | | | | | (42,353) | | |
Accounts payable and other liabilities
|
| | | | (878,885) | | | | | | (138,641) | | |
Non-controlling interests
|
| | | | (882,451) | | | | | | (139,203) | | |
Goodwill
|
| | | | 4,561,033 | | | | | | 719,485 | | |
| | |
For the three months ended March 31
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
RMB
(unaudited) |
| |
RMB
(unaudited) |
| |
US$
(unaudited) |
| |||||||||
Public cloud services recognized over time
|
| | | | 1,391,833 | | | | | | 1,380,807 | | | | | | 217,817 | | |
Enterprise cloud services: | | | | | | | | | | | | | | | | | | | |
Recognized at a point in time
|
| | | | 417,906 | | | | | | 265,609 | | | | | | 41,899 | | |
Recognized over time
|
| | | | 2,126 | | | | | | 526,900 | | | | | | 83,116 | | |
| | | | | 420,032 | | | | | | 792,509 | | | | | | 125,015 | | |
Others: | | | | | | | | | | | | | | | | | | | |
Recognized at a point in time
|
| | | | 1,025 | | | | | | — | | | | | | — | | |
Recognized over time
|
| | | | 642 | | | | | | 493 | | | | | | 78 | | |
| | | | | 1,667 | | | | | | 493 | | | | | | 78 | | |
| | | | | 1,813,532 | | | | | | 2,173,809 | | | | | | 342,910 | | |
| | |
RMB
(unaudited) |
| |
US$
(unaudited) |
| ||||||
Within one year
|
| | | | 37,226 | | | | | | 5,872 | | |
More than one year
|
| | | | 27,197 | | | | | | 4,290 | | |
Total
|
| | | | 64,423 | | | | | | 10,162 | | |
| | |
For the three months ended March 31
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
RMB
(unaudited) |
| |
RMB
(unaudited) |
| |
US$
(unaudited) |
| |||||||||
Revenue recognized from amounts included in contract liabilities at the beginning of the period
|
| | | | 35,439 | | | | | | 103,873 | | | | | | 16,386 | | |
| | |
As at
|
| |||||||||||||||
| | |
December 31,
2021 |
| |
March 31,
2022 |
| |
March 31,
2022 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Accounts receivable
|
| | | | 3,603,240 | | | | | | 3,557,695 | | | | | | 561,212 | | |
Allowance for credit losses
|
| | | | (32,265) | | | | | | (32,384) | | | | | | (5,108) | | |
Accounts receivable, net
|
| | | | 3,570,975 | | | | | | 3,525,311 | | | | | | 556,104 | | |
| | |
For the three months ended March 31
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
RMB
(unaudited) |
| |
RMB
(unaudited) |
| |
US$
(unaudited) |
| |||||||||
Balance at beginning of the period
|
| | | | 15,770 | | | | | | 32,265 | | | | | | 5,090 | | |
Adoption of ASC 326*
|
| | | | 5,684 | | | | | | — | | | | | | — | | |
Provision for expected credit losses
|
| | | | 13,096 | | | | | | 78,811 | | | | | | 12,431 | | |
Write-offs charged against the allowance
|
| | | | (24,783) | | | | | | (67,903) | | | | | | (10,711) | | |
Recoveries during the period
|
| | | | — | | | | | | (10,789) | | | | | | (1,702) | | |
Balance at end of the period
|
| | | | 9,767 | | | | | | 32,384 | | | | | | 5,108 | | |
| | |
As at
|
| |||||||||||||||
| | |
December 31,
2021 |
| |
March 31,
2022 |
| |
March 31,
2022 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Current portion: | | | | | | | | | | | | | | | | | | | |
Prepayments to suppliers
|
| | | | 162,528 | | | | | | 158,622 | | | | | | 25,022 | | |
Contract costs*
|
| | | | 145,628 | | | | | | 151,153 | | | | | | 23,844 | | |
Contract assets, net**
|
| | | | 550,068 | | | | | | 528,691 | | | | | | 83,399 | | |
VAT prepayments
|
| | | | 619,391 | | | | | | 670,080 | | | | | | 105,704 | | |
Interest receivable
|
| | | | 21,463 | | | | | | 18,027 | | | | | | 2,844 | | |
Individual income tax receivable*** (Note 11)
|
| | | | 48,949 | | | | | | 5,669 | | | | | | 894 | | |
Others
|
| | | | 138,994 | | | | | | 136,903 | | | | | | 21,596 | | |
| | | | | 1,687,021 | | | | | | 1,669,145 | | | | | | 263,303 | | |
Non-current portion: | | | | | | | | | | | | | | | | | | | |
Prepayments for electronic equipment
|
| | | | 25,388 | | | | | | 20,965 | | | | | | 3,307 | | |
Others
|
| | | | 3,678 | | | | | | 2,852 | | | | | | 450 | | |
| | | | | 29,066 | | | | | | 23,817 | | | | | | 3,757 | | |
| | |
As at
|
| |||||||||||||||
| | |
December 31,
2021 |
| |
March 31,
2022 |
| |
March 31,
2022 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Electronic equipment
|
| | | | 5,123,149 | | | | | | 5,410,893 | | | | | | 853,547 | | |
Office equipment and fixtures
|
| | | | 15,462 | | | | | | 15,768 | | | | | | 2,487 | | |
Data center machinery and equipment
|
| | | | 144,328 | | | | | | 144,328 | | | | | | 22,767 | | |
Building
|
| | | | 15,768 | | | | | | 158,434 | | | | | | 24,993 | | |
Construction in progress
|
| | | | 147,817 | | | | | | 3,435 | | | | | | 542 | | |
| | | | | 5,446,524 | | | | | | 5,732,858 | | | | | | 904,336 | | |
Less: accumulated depreciation
|
| | | | (3,082,421) | | | | | | (3,311,696) | | | | | | (522,407) | | |
Property and equipment, net
|
| | | | 2,364,103 | | | | | | 2,421,162 | | | | | | 381,929 | | |
| | |
As at
|
| |||||||||||||||
| | |
December 31,
2021 |
| |
March 31,
2022 |
| |
March 31,
2022 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Customer relationships
|
| | | | 620,100 | | | | | | 620,833 | | | | | | 97,934 | | |
Patents and technologies
|
| | | | 67,900 | | | | | | 60,900 | | | | | | 9,607 | | |
Trademarks and domain names
|
| | | | 497,098 | | | | | | 497,043 | | | | | | 78,407 | | |
Software and copyrights
|
| | | | 71,752 | | | | | | 77,800 | | | | | | 12,273 | | |
Others
|
| | | | 3,637 | | | | | | 3,147 | | | | | | 496 | | |
| | | | | 1,260,487 | | | | | | 1,259,723 | | | | | | 198,717 | | |
Less: accumulated amortization | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | | (32,637) | | | | | | (57,146) | | | | | | (9,016) | | |
Patents and technologies
|
| | | | (8,138) | | | | | | (10,150) | | | | | | (1,601) | | |
Trademarks and domain names
|
| | | | (20,722) | | | | | | (33,093) | | | | | | (5,220) | | |
Software and copyrights
|
| | | | (26,692) | | | | | | (35,042) | | | | | | (5,528) | | |
Others
|
| | | | (2,531) | | | | | | (2,474) | | | | | | (390) | | |
| | | | | (90,720) | | | | | | (137,905) | | | | | | (21,755) | | |
Intangible assets, net
|
| | | | 1,169,767 | | | | | | 1,121,818 | | | | | | 176,962 | | |
| | |
RMB
|
| |
US$
|
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Remaining nine months of 2022
|
| | | | 127,673 | | | | | | 20,140 | | |
2023
|
| | | | 169,313 | | | | | | 26,708 | | |
2024
|
| | | | 167,653 | | | | | | 26,447 | | |
2025
|
| | | | 165,195 | | | | | | 26,059 | | |
2026 and thereafter
|
| | | | 491,984 | | | | | | 77,608 | | |
Total
|
| | | | 1,121,818 | | | | | | 176,962 | | |
| | |
Cloud service
and solutions |
| |
Cloud-based
digital solutions and services |
| |
Total
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Balance as of December 31, 2021
|
| | | | 3,669,031 | | | | | | 956,084 | | | | | | 4,625,115 | | |
Disposal of a subsidiary (unaudited)
|
| | | | (15,268) | | | | | | — | | | | | | (15,268) | | |
Balance as of March 31, 2022 (unaudited)
|
| | | | 3,653,763 | | | | | | 956,084 | | | | | | 4,609,847 | | |
Balance as of March 31, 2022, in US$ (unaudited)
|
| | | | 576,367 | | | | | | 150,818 | | | | | | 727,185 | | |
| | |
RMB
|
| |
US$
|
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Remaining nine months of 2022
|
| | | | 110,655 | | | | | | 17,455 | | |
2023
|
| | | | 64,238 | | | | | | 10,133 | | |
2024
|
| | | | 55,303 | | | | | | 8,724 | | |
2025
|
| | | | 34,042 | | | | | | 5,370 | | |
2026 and thereafter
|
| | | | 75,599 | | | | | | 11,925 | | |
Total future lease payments
|
| | | | 339,837 | | | | | | 53,607 | | |
Less: imputed interest
|
| | | | (54,414) | | | | | | (8,582) | | |
Total lease liability balance
|
| | | | 285,423 | | | | | | 45,025 | | |
| | |
As at
|
| |||||||||||||||
| | |
December 31,
2021 |
| |
March 31,
2022 |
| |
March 31,
2022 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Current portion: | | | | | | | | | | | | | | | | | | | |
Customer advances
|
| | | | 378,957 | | | | | | 341,712 | | | | | | 53,904 | | |
Salary and welfare payable
|
| | | | 600,775 | | | | | | 534,855 | | | | | | 84,371 | | |
Purchase of property and equipment
|
| | | | 759,391 | | | | | | 524,581 | | | | | | 82,751 | | |
Accrued expenses
|
| | | | 116,021 | | | | | | 101,039 | | | | | | 15,939 | | |
Other tax and surcharges payable
|
| | | | 91,287 | | | | | | 83,455 | | | | | | 13,165 | | |
Deferred government grants
|
| | | | 8,488 | | | | | | 5,339 | | | | | | 842 | | |
Purchase consideration payable*
|
| | | | 148,038 | | | | | | 147,399 | | | | | | 23,252 | | |
Individual income tax payable** (Note 6)
|
| | | | 48,949 | | | | | | 2,418 | | | | | | 381 | | |
Others
|
| | | | 71,934 | | | | | | 102,395 | | | | | | 16,152 | | |
| | | | | 2,223,840 | | | | | | 1,843,193 | | | | | | 290,757 | | |
Non-current portion: | | | | | | | | | | | | | | | | | | | |
Deferred government grants
|
| | | | 6,975 | | | | | | 5,985 | | | | | | 944 | | |
Purchase consideration payable*
|
| | | | 1,180,470 | | | | | | 1,187,382 | | | | | | 187,305 | | |
Others
|
| | | | 45,232 | | | | | | 46,302 | | | | | | 7,304 | | |
| | | | | 1,232,677 | | | | | | 1,239,669 | | | | | | 195,553 | | |
| | |
As at
|
| |||||||||||||||
| | |
December 31,
2021 |
| |
March 31,
2022 |
| |
March 31,
2022 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Short-term bank loans
|
| | | | 1,348,166 | | | | | | 1,491,144 | | | | | | 235,222 | | |
| | |
For the three months ended March 31
|
| |||
| | |
2021
|
| |
2022
|
|
Risk-free rate
|
| |
1.13% – 1.62%
|
| |
1.75% – 2.00%
|
|
Expected volatility range
|
| |
37.00% – 38.03%
|
| |
35.62% – 42.06%
|
|
Exercise multiple
|
| |
2.20 – 2.80
|
| |
2.20
|
|
Fair market value per ordinary share as at valuation dates
|
| |
US$3.04 – US$3.49
|
| |
US$0.33 – US$0.73
|
|
| | |
For the three months ended March 31
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
RMB
(unaudited) |
| |
RMB
(unaudited) |
| |
US$
(unaudited) |
| |||||||||
Numerator: | | | | | | | | | | | | | | | | | | | |
Net loss attributable to ordinary shareholders – basic and diluted
|
| | | | (382,464) | | | | | | (553,249) | | | | | | (87,272) | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Weighted average number of ordinary shares outstanding – basic and diluted
|
| | | | 3,343,336,997 | | | | | | 3,648,282,282 | | | | | | 3,648,282,282 | | |
Basic and diluted loss per share
|
| | | | (0.11) | | | | | | (0.15) | | | | | | (0.02) | | |
Name of related parties
|
| |
Relationship with the Group
|
|
Kingsoft Corporation Limited (“Kingsoft”) and its subsidiaries (“Kingsoft Group”) | | | Principal shareholder of the Company | |
Xiaomi Corporation and its subsidiaries (“Xiaomi Group”) | | | Entities controlled by a director of the Company | |
| | |
For the three months ended March 31
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
RMB
(unaudited) |
| |
RMB
(unaudited) |
| |
US$
(unaudited) |
| |||||||||
Revenues: | | | | | | | | | | | | | | | | | | | |
Public cloud services provided to Xiaomi Group
|
| | | | 193,913 | | | | | | 220,741 | | | | | | 34,821 | | |
Public cloud services provided to Kingsoft Group
|
| | | | 31,990 | | | | | | 44,941 | | | | | | 7,089 | | |
Enterprise cloud services provided to Xiaomi Group
|
| | | | — | | | | | | 15,275 | | | | | | 2,410 | | |
Enterprise cloud services provided to Kingsoft Group
|
| | | | — | | | | | | 2,038 | | | | | | 321 | | |
| | | | | 225,903 | | | | | | 282,995 | | | | | | 44,641 | | |
Purchase of devices from Xiaomi Group
|
| | | | 69 | | | | | | 29 | | | | | | 5 | | |
Interest expense on loan due to Xiaomi Group
|
| | | | — | | | | | | 11,386 | | | | | | 1,796 | | |
Interest expense on loan due to Kingsoft Group
|
| | | | — | | | | | | 5,812 | | | | | | 917 | | |
Rental of building from Xiaomi Group*
|
| | | | 16,662 | | | | | | 13,305 | | | | | | 2,099 | | |
Administrative services from Kingsoft Group
|
| | | | 3,025 | | | | | | 3,557 | | | | | | 561 | | |
| | | | | 19,756 | | | | | | 34,089 | | | | | | 5,378 | | |
| | |
As at
|
| |||||||||||||||
| | |
December 31,
2021 |
| |
March 31,
2022 |
| |
March 31,
2022 |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Amounts due from related parties: | | | | | | | | | | | | | | | | | | | |
Xiaomi Group
|
| | | | 175,170 | | | | | | 270,138 | | | | | | 42,613 | | |
Kingsoft Group
|
| | | | 37,731 | | | | | | 46,926 | | | | | | 7,402 | | |
| | | | | 212,901 | | | | | | 317,064 | | | | | | 50,015 | | |
Amounts due to related parties: | | | | | | | | | | | | | | | | | | | |
Kingsoft Group*
|
| | | | 544,376 | | | | | | 543,330 | | | | | | 85,708 | | |
Xiaomi Group**
|
| | | | 764,941 | | | | | | 695,559 | | | | | | 109,722 | | |
| | | | | 1,309,317 | | | | | | 1,238,889 | | | | | | 195,430 | | |
| | |
2022
|
| |
2022
|
| ||||||
| | |
RMB
|
| |
US$
|
| ||||||
Remaining nine months of 2022
|
| | | | 179,813 | | | | | | 28,365 | | |
2023
|
| | | | 241,168 | | | | | | 38,043 | | |
2024
|
| | | | 231,714 | | | | | | 36,552 | | |
| | | | | 652,695 | | | | | | 102,960 | | |
| | |
RMB
|
| |||
Balance as of January 1, 2021
|
| | | | (68,440) | | |
Foreign currency translation adjustments, net of tax of nil
|
| | | | 70,773 | | |
Balance as of March 31, 2021 (unaudited)
|
| | | | 2,333 | | |
Balance as of January 1, 2022
|
| | | | (207,882) | | |
Disposal during the year
|
| | | | 4 | | |
Foreign currency translation adjustments, net of tax of nil
|
| | | | (11,743) | | |
Balance as of March 31, 2022 (unaudited)
|
| | | | (219,621) | | |
Balance as of March 31, 2022, in US$ (unaudited)
|
| | | | (34,644) | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-8 | | | |
| | | | F-10 | | |
| | | | | | | | |
As at December 31
|
| |
As at September 3
2021 |
| ||||||||||||
| | |
Notes
|
| |
2019
|
| |
2020
|
| |||||||||||||||
| | | | | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | | | | | 474,185 | | | | | | 674,444 | | | | | | 618,439 | | |
Restricted cash
|
| | | | | | | | | | 211 | | | | | | 4,477 | | | | | | 1,126 | | |
Accounts receivable, net of allowance for credit losses of RMB29,815, RMB25,798 and RMB35,181 as of December 31, 2019, 2020 and September 3, 2021, respectively
|
| | | | 5 | | | | | | 289,241 | | | | | | 233,734 | | | | | | 260,877 | | |
Prepayments and other assets
|
| | | | 6 | | | | | | 538,848 | | | | | | 551,843 | | | | | | 652,609 | | |
Total current assets
|
| | | | | | | | | | 1,302,485 | | | | | | 1,464,498 | | | | | | 1,533,051 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 7 | | | | | | 13,225 | | | | | | 13,155 | | | | | | 13,792 | | |
Intangible assets, net
|
| | | | | | | | | | 811 | | | | | | 516 | | | | | | — | | |
Prepayments and other assets
|
| | | | 6 | | | | | | 165 | | | | | | 165 | | | | | | 165 | | |
Deferred tax assets, net
|
| | | | 9 | | | | | | 36,089 | | | | | | 42,902 | | | | | | 54,419 | | |
Operating lease right-of-use assets
|
| | | | 8 | | | | | | — | | | | | | 21,793 | | | | | | 26,860 | | |
Total non-current assets
|
| | | | | | | | | | 50,290 | | | | | | 78,531 | | | | | | 95,236 | | |
Total assets
|
| | | | | | | | | | 1,352,775 | | | | | | 1,543,029 | | | | | | 1,628,287 | | |
LIABILITIES, NON-CONTROLLING INTERESTS AND SHAREHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | | | | | | | | 139,678 | | | | | | 127,312 | | | | | | 110,142 | | |
Accrued expenses and other liabilities
|
| | | | 10 | | | | | | 542,258 | | | | | | 598,546 | | | | | | 651,755 | | |
Short-term bank loans
|
| | | | 11 | | | | | | 48,930 | | | | | | 10,000 | | | | | | 20,000 | | |
Income tax payable
|
| | | | | | | | | | 7,495 | | | | | | 16,836 | | | | | | 13,427 | | |
Amounts due to related parties
|
| | | | 15 | | | | | | 27,952 | | | | | | 25,432 | | | | | | 16,345 | | |
Current operating lease liabilities
|
| | | | 8 | | | | | | — | | | | | | 9,911 | | | | | | 12,168 | | |
Total current liabilities
|
| | | | | | | | | | 766,313 | | | | | | 788,037 | | | | | | 823,837 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Other liabilities
|
| | | | 10 | | | | | | 35,049 | | | | | | 35,663 | | | | | | 36,260 | | |
Non-current operating lease liabilities
|
| | | | 8 | | | | | | — | | | | | | 9,460 | | | | | | 11,803 | | |
Total non-current liabilities
|
| | | | | | | | | | 35,049 | | | | | | 45,123 | | | | | | 48,063 | | |
Total liabilities
|
| | | | | | | | | | 801,362 | | | | | | 833,160 | | | | | | 871,900 | | |
| | | | | | | | |
As at December 31
|
| |
As at September 3
2021 |
| ||||||||||||
| | |
Notes
|
| |
2019
|
| |
2020
|
| |||||||||||||||
| | | | | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Shareholders’ equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary shares (US$0.000001 par value; 1,000,000,000 shares authorized; 140,876,940, 250,361,880 and 250,361,880 shares issued and outstanding as of December 31, 2019, 2020 and September 3, 2021, respectively)
|
| | | | 13 | | | | | | 1 | | | | | | 2 | | | | | | 2 | | |
Additional paid-in capital
|
| | | | | | | | | | 116,065 | | | | | | 395,582 | | | | | | 398,553 | | |
Retained earnings
|
| | | | | | | | | | 146,084 | | | | | | 199,024 | | | | | | 234,341 | | |
Accumulated other comprehensive income (loss)
|
| | | | 14 | | | | | | 430 | | | | | | (7) | | | | | | 733 | | |
Total Camelot Employee Scheme, Inc. shareholders’ equity
|
| | | | | | | | | | 262,580 | | | | | | 594,601 | | | | | | 633,629 | | |
Non-controlling interests
|
| | | | | | | | | | 288,833 | | | | | | 115,268 | | | | | | 122,758 | | |
Total equity
|
| | | | | | | | | | 551,413 | | | | | | 709,869 | | | | | | 756,387 | | |
Total liabilities, non-controlling interests and shareholders’
equity |
| | | | | | | | | | 1,352,775 | | | | | | 1,543,029 | | | | | | 1,628,287 | | |
|
| | | | | | | | |
Year ended December 31
|
| |
The period from
January 1, 2021 to September 3 2021 |
| ||||||||||||
| | |
Notes
|
| |
2019
|
| |
2020
|
| |||||||||||||||
| | | | | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Revenue
|
| | | | 4 | | | | | | 1,647,644 | | | | | | 1,676,022 | | | | | | 1,288,720 | | |
Cost of revenue
|
| | | | | | | | | | (1,277,463) | | | | | | (1,261,748) | | | | | | (1,016,439) | | |
Gross profit
|
| | | | | | | | | | 370,181 | | | | | | 414,274 | | | | | | 272,281 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling and marketing expenses
|
| | | | | | | | | | (43,835) | | | | | | (66,275) | | | | | | (37,646) | | |
General and administrative expenses
|
| | | | | | | | | | (131,462) | | | | | | (143,968) | | | | | | (133,535) | | |
Research and development expenses
|
| | | | | | | | | | (82,860) | | | | | | (87,535) | | | | | | (40,148) | | |
Total operating expenses
|
| | | | | | | | | | (258,157) | | | | | | (297,778) | | | | | | (211,329) | | |
Operating income
|
| | | | | | | | | | 112,024 | | | | | | 116,496 | | | | | | 60,952 | | |
Interest income
|
| | | | | | | | | | 1,434 | | | | | | 2,034 | | | | | | 2,105 | | |
Interest expense
|
| | | | | | | | | | (3,669) | | | | | | (2,584) | | | | | | (476) | | |
Foreign exchange gain (loss)
|
| | | | | | | | | | 7,530 | | | | | | (5,275) | | | | | | (18,787) | | |
Other income, net
|
| | | | | | | | | | 10,117 | | | | | | 12,741 | | | | | | 6,018 | | |
Profit before income taxes
|
| | | | | | | | | | 127,436 | | | | | | 123,412 | | | | | | 49,812 | | |
Income tax expense
|
| | | | 9 | | | | | | (17,652) | | | | | | (14,228) | | | | | | (4,528) | | |
Net income
|
| | | | | | | | | | 109,784 | | | | | | 109,184 | | | | | | 45,284 | | |
Less: net income attributable to non-controlling interests
|
| | | | | | | | | | 61,803 | | | | | | 56,244 | | | | | | 8,082 | | |
Net income attributable to Camelot Employee Scheme, Inc.
|
| | | | | | | | | | 47,981 | | | | | | 52,940 | | | | | | 37,202 | | |
Other comprehensive income (loss), net of tax of nil: | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | | | | | | | | | 1,037 | | | | | | (419) | | | | | | 557 | | |
Comprehensive income
|
| | | | | | | | | | 110,821 | | | | | | 108,765 | | | | | | 45,841 | | |
Less: Comprehensive income attributable to non-controlling interests
|
| | | | | | | | | | 61,850 | | | | | | 56,262 | | | | | | 7,899 | | |
Comprehensive income attributable to Camelot Employee Scheme, Inc.
|
| | | | | | | | | | 48,971 | | | | | | 52,503 | | | | | | 37,942 | | |
| | | | | | | | |
Camelot Employee Scheme, Inc.’s shareholders
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||
| | | | | | | | |
Ordinary shares
|
| |
Additional
paid-in capital |
| |
Accumulated
other comprehensive income (loss) |
| |
Retained
earnings |
| |
Total
|
| |
Non-controlling
interests |
| |
Total
equity |
| |||||||||||||||||||||||||||
| | |
Notes
|
| |
Number of
shares |
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||||||||||||||
Balance at January 1, 2019
|
| | | | | | | | | | 250,361,880 | | | | | | 2 | | | | | | 254,222 | | | | | | (560) | | | | | | 98,103 | | | | | | 351,767 | | | | | | 76,126 | | | | | | 427,893 | | |
Net profit for the year
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 47,981 | | | | | | 47,981 | | | | | | 61,803 | | | | | | 109,784 | | |
Cancellation of ordinary shares and issuance of subsidiary’s ordinary shares
|
| | | | 13 | | | | | | (109,484,940) | | | | | | (1) | | | | | | (150,856) | | | | | | — | | | | | | — | | | | | | (150,857) | | | | | | 150,857 | | | | | | — | | |
Other comprehensive income
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 990 | | | | | | — | | | | | | 990 | | | | | | 47 | | | | | | 1,037 | | |
Share-based compensation
|
| | | | 12 | | | | | | — | | | | | | — | | | | | | 12,699 | | | | | | — | | | | | | — | | | | | | 12,699 | | | | | | — | | | | | | 12,699 | | |
Balance at December 31, 2019
|
| | | | | | | | | | 140,876,940 | | | | | | 1 | | | | | | 116,065 | | | | | | 430 | | | | | | 146,084 | | | | | | 262,580 | | | | | | 288,833 | | | | | | 551,413 | | |
| | |
Camelot Employee Scheme, Inc.’s shareholders
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||
| | | | | | | | |
Ordinary shares
|
| |
Additional
paid-in capital |
| |
Accumulated
other comprehensive income (loss) |
| |
Retained
earnings |
| |
Total
|
| |
Non-controlling
interests |
| |
Total
equity |
| |||||||||||||||||||||||||||
| | |
Notes
|
| |
Number of
shares |
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||||||||||||||
Balance at January 1, 2020
|
| | | | | | | | | | 140,876,940 | | | | | | 1 | | | | | | 116,065 | | | | | | 430 | | | | | | 146,084 | | | | | | 262,580 | | | | | | 288,833 | | | | | | 551,413 | | |
Net profit for the year
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 52,940 | | | | | | 52,940 | | | | | | 56,244 | | | | | | 109,184 | | |
Issuance of ordinary shares and cancellation of subsidiary’s ordinary shares
|
| | | | 13 | | | | | | 109,484,940 | | | | | | 1 | | | | | | 229,826 | | | | | | — | | | | | | — | | | | | | 229,827 | | | | | | (229,827) | | | | | | — | | |
Other comprehensive
income (loss) |
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (437) | | | | | | — | | | | | | (437) | | | | | | 18 | | | | | | (419) | | |
Share-based compensation
|
| | | | 12 | | | | | | — | | | | | | — | | | | | | 49,691 | | | | | | — | | | | | | — | | | | | | 49,691 | | | | | | — | | | | | | 49,691 | | |
Balance at December 31, 2020
|
| | | | | | | | | | 250,361,880 | | | | | | 2 | | | | | | 395,582 | | | | | | (7) | | | | | | 199,024 | | | | | | 594,601 | | | | | | 115,268 | | | | | | 709,869 | | |
| | |
Camelot Employee Scheme, Inc.’s shareholders
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||
| | | | | | | | |
Ordinary shares
|
| |
Additional
paid-in capital |
| |
Accumulated
other comprehensive income (loss) |
| |
Retained
earnings |
| |
Total
|
| |
Non-
controlling interests |
| |
Total
equity |
| |||||||||||||||||||||||||||
| | |
Note
|
| |
Number of
shares |
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||||||||||||||
Balance at January 1, 2021
|
| | | | | | | | | | 250,361,880 | | | | | | 2 | | | | | | 395,582 | | | | | | (7) | | | | | | 199,024 | | | | | | 594,601 | | | | | | 115,268 | | | | | | 709,869 | | |
Adoption of ASC 326
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,885) | | | | | | (1,885) | | | | | | (409) | | | | | | (2,294) | | |
Net profit for the period
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 37,202 | | | | | | 37,202 | | | | | | 8,082 | | | | | | 45,284 | | |
Other comprehensive income (loss)
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 740 | | | | | | — | | | | | | 740 | | | | | | (183) | | | | | | 557 | | |
Share-based compensation
|
| | | | 12 | | | | | | — | | | | | | — | | | | | | 2,971 | | | | | | — | | | | | | — | | | | | | 2,971 | | | | | | — | | | | | | 2,971 | | |
Balance at September 3, 2021
|
| | | | | | | | | | 250,361,880 | | | | | | 2 | | | | | | 398,553 | | | | | | 733 | | | | | | 234,341 | | | | | | 633,629 | | | | | | 122,758 | | | | | | 756,387 | | |
| | | | | | | | |
Year ended December 31
|
| |
The period from
January 1, 2021 to September 3 2021 |
| ||||||||||||
| | |
Notes
|
| |
2019
|
| |
2020
|
| |||||||||||||||
| | | | | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income:
|
| | | | | | | | | | 109,784 | | | | | | 109,184 | | | | | | 45,284 | | |
Adjustments to reconcile net income to net cash generated from (used in) operating activities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | | | | | | | 2,171 | | | | | | 2,799 | | | | | | 2,398 | | |
Share-based compensation
|
| | | | 12 | | | | | | 12,699 | | | | | | 49,691 | | | | | | 2,971 | | |
Provision (reversal of provision) for credit losses
|
| | | | | | | | | | (1,609) | | | | | | 1,724 | | | | | | 10,373 | | |
Impairment of contract costs
|
| | | | 6 | | | | | | 3,659 | | | | | | 2,724 | | | | | | 1,030 | | |
Loss on disposal of property and equipment
|
| | | | | | | | | | 73 | | | | | | 415 | | | | | | 4 | | |
Loss on disposal of intangible assets
|
| | | | | | | | | | — | | | | | | — | | | | | | 320 | | |
Loss on disposal of a subsidiary
|
| | | | | | | | | | — | | | | | | — | | | | | | 360 | | |
Foreign exchange (gain) loss
|
| | | | | | | | | | (7,530) | | | | | | 5,275 | | | | | | 18,787 | | |
Deferred taxes
|
| | | | 9 | | | | | | (6,266) | | | | | | (6,813) | | | | | | (11,517) | | |
Non-cash operating lease expense
|
| | | | 8 | | | | | | — | | | | | | 7,997 | | | | | | 9,918 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | | | | | | | 34,592 | | | | | | 55,274 | | | | | | (36,282) | | |
Prepayment and other assets
|
| | | | | | | | | | (20,868) | | | | | | (24,359) | | | | | | (105,510) | | |
Accounts payable
|
| | | | | | | | | | (23,477) | | | | | | (12,367) | | | | | | (17,169) | | |
Accrued expenses and other current liabilities
|
| | | | | | | | | | 34,103 | | | | | | 58,047 | | | | | | 54,433 | | |
Amounts due to related parties
|
| | | | | | | | | | (27,981) | | | | | | (2,520) | | | | | | (9,087) | | |
Operating lease liabilities
|
| | | | | | | | | | — | | | | | | (10,419) | | | | | | (10,385) | | |
Income tax payable
|
| | | | | | | | | | 979 | | | | | | 9,341 | | | | | | (3,409) | | |
Net cash generated from (used in) operating activities
|
| | | | | | | | | | 110,329 | | | | | | 245,993 | | | | | | (47,481) | | |
| | |
Year ended December 31
|
| |
The period from
January 1, 2021 to September 3 2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (4,857) | | | | | | (2,882) | | | | | | (2,846) | | |
Purchases of intangible assets
|
| | | | (1,050) | | | | | | — | | | | | | — | | |
Proceeds from disposal of property and equipment
|
| | | | 70 | | | | | | 32 | | | | | | 3 | | |
Disposal of a subsidiary
|
| | | | — | | | | | | — | | | | | | (356) | | |
Net cash used in investing activities
|
| | | | (5,837) | | | | | | (2,850) | | | | | | (3,199) | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | |
Repayment of short-term bank loans
|
| | | | (110,000) | | | | | | (107,930) | | | | | | (10,000) | | |
Proceeds from short-term bank loans
|
| | | | 84,955 | | | | | | 69,000 | | | | | | 20,000 | | |
Proceeds from early exercise of share-based awards
|
| | | | — | | | | | | 7,898 | | | | | | — | | |
Net cash (used in) generated from financing activities
|
| | | | (25,045) | | | | | | (31,032) | | | | | | 10,000 | | |
Effect of exchange rate changes on cash, cash equivalents and restricted cash
|
| | | | 6,673 | | | | | | (7,586) | | | | | | (18,676) | | |
Net increase (decrease) in cash, cash equivalents, and restricted cash
|
| | | | 79,447 | | | | | | 212,111 | | | | | | (40,680) | | |
Cash, cash equivalents, and restricted cash at beginning of year/period
|
| | | | 388,276 | | | | | | 474,396 | | | | | | 678,921 | | |
Cash, cash equivalents, and restricted cash at end of year/period
|
| | |
|
474,396
|
| | | |
|
678,921
|
| | | |
|
619,565
|
| |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | | | | | | | |
Restricted cash
|
| | | | 211 | | | | | | 4,477 | | | | | | 1,126 | | |
Income taxes paid
|
| | | | 7,579 | | | | | | 11,192 | | | | | | 21,213 | | |
Interest paid
|
| | | | 3,710 | | | | | | 2,642 | | | | | | 301 | | |
Cash payments for operating leases
|
| | | | — | | | | | | 9,561 | | | | | | 10,295 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | | | | | | | |
Right-of-use assets obtained in exchange for operating lease liabilities
|
| | | | — | | | | | | 19,371 | | | | | | 23,971 | | |
Name
|
| |
Place of
establishment |
| |
Date of
establishment/ acquisition |
| |
Percentage of
equity interest attributable to CES |
| |
Principal activities
|
|
| | | | | | | | |
%
|
| | | |
Camelot Technology Co., Ltd. (“Beijing Camelot”) | | |
PRC
|
| |
March 12, 2001
|
| |
82.15
|
| |
Enterprise digital solutions
and related services |
|
Camelot Information Technology Co., Ltd. (“Huaqiao”) | | |
PRC
|
| |
June 29, 2009
|
| |
82.15
|
| |
Enterprise digital solutions
and related services |
|
Beijing Yinfeng Technology Development Co., Ltd. (“Yinfeng”) | | |
PRC
|
| |
April 1, 2008
|
| |
82.15
|
| |
Enterprise digital solutions
and related services |
|
Dalian Yuandong Digital Co., Ltd. (“Dalian Yuandong”) | | |
PRC
|
| |
January 1, 2006
|
| |
82.15
|
| |
Enterprise digital solutions
and related services |
|
Entoh Digital Co., Ltd. (“DL-JP”) | | |
Japan
|
| |
January 1, 2006
|
| |
82.15
|
| |
Enterprise digital solutions
and related services |
|
Skylink Technology Co., Ltd. (“Skylink”) | | |
PRC
|
| |
January 19, 2020
|
| |
82.15
|
| |
Enterprise digital solutions
and related services |
|
| | |
For the year ended
December 31 |
| |
For the
period ended September 3 2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Revenues: | | | | | | | | | | | | | | | | | | | |
Enterprise digital solutions and services | | | | | | | | | | | | | | | | | | | |
Recognized over time
|
| | | | 1,431,324 | | | | | | 1,487,161 | | | | | | 1,207,664 | | |
Recognized at a point in time
|
| | | | 216,239 | | | | | | 188,817 | | | | | | 81,056 | | |
Others recognized over time
|
| | | | 81 | | | | | | 44 | | | | | | — | | |
| | | | | 1,647,644 | | | | | | 1,676,022 | | | | | | 1,288,720 | | |
| | |
As at December 31
|
| |
As at
September 3 2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Within 1 year
|
| | | | 4,919 | | | | | | 7,942 | | | | | | 4,992 | | |
More than 1 year
|
| | | | 214 | | | | | | 782 | | | | | | 433 | | |
Total
|
| | | | 5,133 | | | | | | 8,724 | | | | | | 5,425 | | |
| | |
For the year ended
December 31 |
| |
For the
period ended September 3 2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Revenue recognized from amounts included in contract liabilities at the beginning of the year/period
|
| | | | 86,291 | | | | | | 81,399 | | | | | | 45,664 | | |
| | |
As at December 31
|
| |
As at
September 3 2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Accounts receivable
|
| | | | 319,056 | | | | | | 259,532 | | | | | | 296,058 | | |
Allowance for credit losses
|
| | | | (29,815) | | | | | | (25,798) | | | | | | (35,181) | | |
Accounts receivable, net
|
| | | | 289,241 | | | | | | 233,734 | | | | | | 260,877 | | |
| | |
As at December 31
|
| |
As at
September 3 2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Balance at beginning of the year/period
|
| | | | 33,446 | | | | | | 29,815 | | | | | | 25,798 | | |
Adoption of ASC 326*
|
| | | | — | | | | | | — | | | | | | 630 | | |
Provision for expected credit losses
|
| | | | 2,613 | | | | | | 3,483 | | | | | | 10,314 | | |
Recoveries during the year/period
|
| | | | (6,244) | | | | | | (3,250) | | | | | | (1,561) | | |
Write-offs charged against the allowance
|
| | | | — | | | | | | (4,250) | | | | | | — | | |
Balance at end of the year/period
|
| | | | 29,815 | | | | | | 25,798 | | | | | | 35,181 | | |
| | |
As at December 31
|
| |
As at September 3
2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Current portion: | | | | | | | | | | | | | | | | | | | |
Contract assets*
|
| | | | 392,685 | | | | | | 451,538 | | | | | | 522,346 | | |
Contract costs**
|
| | | | 112,365 | | | | | | 81,844 | | | | | | 107,245 | | |
Prepayments to suppliers
|
| | | | 3,307 | | | | | | 2,833 | | | | | | 1,358 | | |
| | |
As at December 31
|
| |
As at September 3
2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Value-added tax prepayments
|
| | | | 15,396 | | | | | | 8,245 | | | | | | 7,832 | | |
Others
|
| | | | 15,095 | | | | | | 7,383 | | | | | | 13,828 | | |
| | | | | 538,848 | | | | | | 551,843 | | | | | | 652,609 | | |
Non-current portion: | | | | | | | | | | | | | | | | | | | |
Prepayments
|
| | | | 165 | | | | | | 165 | | | | | | 165 | | |
| | | | | 165 | | | | | | 165 | | | | | | 165 | | |
|
| | |
As at December 31
|
| |
As at September 3
2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Electronic equipment
|
| | | | 11,444 | | | | | | 7,153 | | | | | | 7,891 | | |
Office equipment and fixtures
|
| | | | 4,358 | | | | | | 2,338 | | | | | | 3,051 | | |
Buildings
|
| | | | 15,373 | | | | | | 17,081 | | | | | | 17,533 | | |
Motor vehicles
|
| | | | 5,363 | | | | | | 5,363 | | | | | | 5,363 | | |
| | | | | 36,538 | | | | | | 31,935 | | | | | | 33,838 | | |
Less: accumulated depreciation
|
| | | | (23,313) | | | | | | (18,780) | | | | | | (20,046) | | |
Property and equipment, net
|
| | | | 13,225 | | | | | | 13,155 | | | | | | 13,792 | | |
| | |
As at December 31
2020 |
| |
As at September 3
2021 |
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
For the year/period ended: | | | | | | | | | | | | | |
2021
|
| | | | 10,048 | | | | | | — | | |
2022
|
| | | | 6,000 | | | | | | 12,349 | | |
2023
|
| | | | 4,104 | | | | | | 10,103 | | |
2024
|
| | | | — | | | | | | 2,413 | | |
Total future lease payments
|
| | | | 20,152 | | | | | | 24,865 | | |
Less: imputed interest
|
| | | | (781) | | | | | | (894) | | |
Total lease liability balance
|
| | | | 19,371 | | | | | | 23,971 | | |
| | |
For the year ended
December 31 |
| |
For the period ended
September 3 2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
PRC
|
| | | | 125,008 | | | | | | 121,569 | | | | | | 51,959 | | |
Non-PRC
|
| | | | 2,428 | | | | | | 1,843 | | | | | | (2,147) | | |
Total
|
| | | | 127,436 | | | | | | 123,412 | | | | | | 49,812 | | |
| | |
For the year ended
December 31 |
| |
For the period ended
September 3 2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Current income tax expense
|
| | | | 23,918 | | | | | | 21,041 | | | | | | 16,045 | | |
Deferred income tax benefit
|
| | | | (6,266) | | | | | | (6,813) | | | | | | (11,517) | | |
Income tax expense
|
| | | | 17,652 | | | | | | 14,228 | | | | | | 4,528 | | |
| | |
For the year ended
December 31 |
| |
For the period ended
September 3 2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Profit before income tax
|
| | | | 127,436 | | | | | | 123,412 | | | | | | 49,812 | | |
Income tax computed at the PRC statutory tax rate of 25%
|
| | | | 31,859 | | | | | | 30,853 | | | | | | 12,453 | | |
Effect of tax holiday and preferential tax rates
|
| | | | (9,537) | | | | | | (23,092) | | | | | | (6,209) | | |
Effect of different tax rates in different jurisdictions
|
| | | | 153 | | | | | | 136 | | | | | | 404 | | |
Non-deductible expenses
|
| | | | 751 | | | | | | 698 | | | | | | 303 | | |
Non-taxable income
|
| | | | (204) | | | | | | — | | | | | | (159) | | |
Share-based compensation costs
|
| | | | 3,175 | | | | | | 12,423 | | | | | | 743 | | |
Research and development super deduction
|
| | | | (7,236) | | | | | | (12,574) | | | | | | (6,576) | | |
| | |
For the year ended
December 31 |
| |
For the period ended
September 3 2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Statutory (income) expense
|
| | | | (18,480) | | | | | | 6,564 | | | | | | (7,277) | | |
Unrecognized tax benefits
|
| | | | 10,997 | | | | | | (2,242) | | | | | | 4,180 | | |
Change in valuation allowance
|
| | | | 6,870 | | | | | | 2,152 | | | | | | 9,430 | | |
Tax rate change on deferred items
|
| | | | (3,154) | | | | | | (4,341) | | | | | | (4,657) | | |
Late payment interest
|
| | | | 1,324 | | | | | | 2,856 | | | | | | 1,891 | | |
Others
|
| | | | 1,134 | | | | | | 795 | | | | | | 2 | | |
Income tax expense
|
| | | | 17,652 | | | | | | 14,228 | | | | | | 4,528 | | |
|
| | |
As at December 31
|
| |
As at September 3
2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Deferred tax assets: | | | | | | | | | | | | | | | | | | | |
Tax loss carried forward
|
| | | | 3,404 | | | | | | 4,222 | | | | | | 17,387 | | |
Accrued expenses
|
| | | | 50,047 | | | | | | 58,619 | | | | | | 64,610 | | |
Impairment of contract costs
|
| | | | 1,380 | | | | | | 1,096 | | | | | | 1,215 | | |
Allowance for doubtful accounts
|
| | | | 10,710 | | | | | | 10,569 | | | | | | 12,241 | | |
Operating lease liabilities
|
| | | | — | | | | | | 3,621 | | | | | | 4,726 | | |
Less: valuation allowance
|
| | | | (29,452) | | | | | | (31,604) | | | | | | (41,034) | | |
| | | | | 36,089 | | | | | | 46,523 | | | | | | 59,145 | | |
Deferred tax liabilities: | | | | | | | | | | | | | | | | | | | |
Operating lease right-of-use assets
|
| | | | — | | | | | | (3,621) | | | | | | (4,726) | | |
Deferred tax assets, net
|
| | | | 36,089 | | | | | | 42,902 | | | | | | 54,419 | | |
| | |
As at December 31
|
| |
As at September 3
2021 |
| ||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Balance at beginning of the year/period
|
| | | | 19,185 | | | | | | 30,183 | | | | | | 27,941 | | |
Additions based on tax positions related to current
year/period |
| | | | 12,155 | | | | | | 3,645 | | | | | | 6,447 | | |
Reversal based on tax position related to prior year/period
|
| | | | (1,157) | | | | | | (5,887) | | | | | | (2,267) | | |
Balance at end of the year/period
|
| | | | 30,183 | | | | | | 27,941 | | | | | | 32,121 | | |
| | |
As at December 31
|
| |
As at September 3
2021 |
| | ||||||||||||||
| | |
2019
|
| |
2020
|
| | | | ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| | |||||||||||
Current portion: | | | | | | | | | | | | | | | | | | | | | ||
Customer advances*
|
| | | | 98,164 | | | | | | 76,812 | | | | | | 94,653 | | | | ||
Salary and welfare payable
|
| | | | 354,359 | | | | | | 406,405 | | | | | | 425,796 | | | | ||
Accrued expenses
|
| | | | 7,255 | | | | | | 6,310 | | | | | | 26,638 | | | | ||
Other tax and surcharges payable
|
| | | | 23,452 | | | | | | 26,246 | | | | | | 33,373 | | | | ||
Others
|
| | | | 59,028 | | | | | | 82,773 | | | | | | 71,295 | | | | ||
| | | | | 542,258 | | | | | | 598,546 | | | | | | 651,755 | | | | ||
Non-current portion: | | | | | | | | | | | | | | | | | | | | | ||
Uncertain tax position
|
| | | | 30,183 | | | | | | 27,941 | | | | | | 26,647 | | | | ||
Others
|
| | | | 4,866 | | | | | | 7,722 | | | | | | 9,613 | | | | ||
| | | | | 35,049 | | | | | | 35,663 | | | | | | 36,260 | | | |
| | |
Number of
options |
| |
Weighted-
average exercise price |
| |
Weighted-
average grant date fair value |
| |
Weighted-
average remaining contractual term |
| |
Aggregate
Intrinsic Value |
| |||||||||||||||
| | | | | | | | |
RMB
|
| |
RMB
|
| |
Years
|
| |
RMB
|
| ||||||||||||
Outstanding, January 1, 2019
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Granted
|
| | | | 2,176,889 | | | | | | 0.99 | | | | | | 5.83 | | | | | | | | | | | | | | |
Outstanding, December 31, 2019
|
| | | | 2,176,889 | | | | | | 0.99 | | | | | | 5.83 | | | | | | — | | | | | | 5.81 | | |
Vested and expected to vest at December 31, 2019
|
| | | | 2,176,889 | | | | | | 0.99 | | | | | | 5.83 | | | | | | — | | | | | | 5.81 | | |
Exercisable at December 31, 2019
|
| | | | 2,176,889 | | | | | | 0.99 | | | | | | 5.83 | | | | | | — | | | | | | 5.81 | | |
Outstanding, December 31, 2019
|
| | | | 2,176,889 | | | | | | 0.99 | | | | | | 5.83 | | | | | | — | | | | | | 5.81 | | |
Granted
|
| | | | 10,477,745 | | | | | | 0.99 | | | | | | 5.85 | | | | | | | | | | | | | | |
Cancelled
|
| | | | (4,658,134) | | | | | | 0.99 | | | | | | 5.83 | | | | | | | | | | | | | | |
Outstanding, December 31, 2020
|
| | | | 7,996,500 | | | | | | 0.99 | | | | | | 5.89 | | | | | | 2.67 | | | | | | 5.81 | | |
Vested and expected to vest at December 31, 2020
|
| | | | 7,996,500 | | | | | | 0.99 | | | | | | 5.89 | | | | | | 2.67 | | | | | | 5.81 | | |
Exercisable at December 31, 2020
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
Outstanding, December 31, 2020
|
| | | | 7,996,500 | | | | | | 0.99 | | | | | | 5.89 | | | | | | 2.67 | | | | | | 5.81 | | |
Forfeited
|
| | | | (50,625) | | | | | | 0.99 | | | | | | 5.89 | | | | | | | | | | | | | | |
Outstanding, September 3, 2021
|
| | | | 7,945,875 | | | | | | 0.99 | | | | | | 5.89 | | | | | | 2.00 | | | | | | 5.81 | | |
Vested and expected to vest at September 3, 2021
|
| | | | 7,945,875 | | | | | | 0.99 | | | | | | 5.89 | | | | | | 2.00 | | | | | | 5.81 | | |
Exercisable at September 3, 2021
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
2019
|
| |
2020
|
| ||||||
Risk-free interest rate
|
| | | | 2.21% | | | | | | 2.51% | | |
Expected volatility
|
| | | | 48.12% | | | | | | 48.70% | | |
Time to expiration (years)
|
| | | | 1.00 | | | | | | 3.08 | | |
Fair market value options per share as at valuation dates
|
| | | | 5.83 | | | | | | 5.89 | | |
| | |
For the year ended
December 31 |
| |
For the period ended
September 3 2021 |
| | ||||||||||||||
| | |
2019
|
| |
2020
|
| | | | ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| | |||||||||||
Cost of revenue
|
| | | | — | | | | | | 4,419 | | | | | | 816 | | | | ||
Selling and marketing expenses
|
| | | | 118 | | | | | | 16,932 | | | | | | 7 | | | | ||
General and administrative expenses
|
| | | | 12,581 | | | | | | 28,340 | | | | | | 2,148 | | | | ||
| | | | | 12,699 | | | | | | 49,691 | | | | | | 2,971 | | | |
| | |
RMB
|
| |||
Balance as of January 1, 2019
|
| | | | (560) | | |
Foreign currency translation adjustments, net of tax of nil
|
| | | | 990 | | |
Balance as of December 31, 2019
|
| | | | 430 | | |
Foreign currency translation adjustments, net of tax of nil
|
| | | | (437) | | |
Balance as of December 31, 2020
|
| | | | (7) | | |
Foreign currency translation adjustments, net of tax of nil
|
| | | | 740 | | |
Balance as of September 3, 2021
|
| | | | 733 | | |
Name of related parties
|
| |
Relationship with Camelot
|
|
Yiming Ma | | | Principal shareholder of Camelot | |
Heidi Chou | | | Principal shareholder of Camelot | |