Exhibit No.
|
| |
Description
|
|
| | Kingsoft Cloud Holdings Limited Makes Supplemental and Updated Disclosures | |
| Date: December 23, 2022 | | | By: | | |
/s/ Haijian He
|
| |||
| | | | | | | Name: | | | Haijian He | |
| | | | | | | Title: | | | Chief Financial Officer | |
| | | | | 1 | | | |
| | | | | 8 | | | |
| | | | | 42 | | | |
| | | | | 52 | | | |
| | | | | 57 | | | |
| | | | | 73 | | | |
| | | | | 126 | | | |
| | | | | 135 | | | |
| | | | | 189 | | | |
| | | | | 201 | | | |
| | | | | 202 | | |
| |
The following section presents updates relating to selected information 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.
|
| |
| | |
For the Nine Months Ended
September 30 |
| |||||||||
| | |
2021*
|
| |
2022
|
| ||||||
Public Cloud Services | | | | | | | | | | | | | |
Number of Public Cloud Service Premium Customers
|
| | | | 217 | | | | | | 204 | | |
– Including: | | | | | | | | | | | | | |
New customers acquired in the period
|
| | | | 41 | | | | | | 41 | | |
Existing customers
|
| | | | 176 | | | | | | 163 | | |
Net dollar retention rate of Public Cloud Service Premium Customers(1)
|
| | | | 113.8% | | | | | | 85.4% | | |
Average revenues per Public Cloud Service Premium Customers (RMB in million)(3)
|
| | | | 20.8 | | | | | | 19.4 | | |
Enterprise Cloud Services | | | | | | | | | | | | | |
Number of Enterprise Cloud Service Premium Customers
|
| | | | 339 | | | | | | 316 | | |
– Including: | | | | | | | | | | | | | |
New customers acquired in the period
|
| | | | 300 | | | | | | 277 | | |
Existing customers
|
| | | | 39 | | | | | | 39 | | |
Average revenues per Enterprise Cloud Services Premium Customers (RMB in million)(3)
|
| | | | 5.2 | | | | | | 6.3 | | |
Total | | | | | | | | | | | | | |
Number of Premium Customers(2)
|
| | | | 554 | | | | | | 515 | | |
– Including: | | | | | | | | | | | | | |
New customers acquired in the period
|
| | | | 344 | | | | | | 318 | | |
Existing customers
|
| | | | 210 | | | | | | 197 | | |
Average revenues per Premium Customer (RMB in million)(3)
|
| | | | 11.4 | | | | | | 11.5 | | |
Number of Enterprise Cloud Projects(4)
|
| | | | 522 | | | | | | 631 | | |
| | |
For the Three Months Ended September 30
|
| |||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||||||||||||||
| | |
(unaudited)
|
| |||||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Public cloud services
|
| | | | 1,685,999 | | | | | | 69.8% | | | | | | 1,346,038 | | | | | | 189,223 | | | | | | 68.4% | | |
Enterprise cloud services
|
| | | | 726,865 | | | | | | 30.1% | | | | | | 621,975 | | | | | | 87,436 | | | | | | 31.6% | | |
Others
|
| | | | 971 | | | | | | 0.1% | | | | | | 774 | | | | | | 109 | | | | | | 0.0% | | |
Total revenues
|
| | | | 2,413,835 | | | | | | 100.0% | | | | | | 1,968,787 | | | | | | 276,768 | | | | | | 100.0% | | |
Cost of revenues
|
| | | | (2,325,423) | | | | | | (96.3)% | | | | | | (1,846,368) | | | | | | (259,558) | | | | | | (93.8)% | | |
Gross profit
|
| | | | 88,412 | | | | | | 3.7% | | | | | | 122,419 | | | | | | 17,210 | | | | | | 6.2% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling and marketing expenses
|
| | | | (132,202) | | | | | | (5.5)% | | | | | | (143,363) | | | | | | (20,154) | | | | | | (7.3)% | | |
General and administrative expenses
|
| | | | (156,573) | | | | | | (6.5)% | | | | | | (235,077) | | | | | | (33,047) | | | | | | (11.9)% | | |
Research and development expenses
|
| | | | (268,721) | | | | | | (11.1)% | | | | | | (248,149) | | | | | | (34,884) | | | | | | (12.6)% | | |
Total operating expenses
|
| | | | (557,496) | | | | | | (23.1)% | | | | | | (626,589) | | | | | | (88,085) | | | | | | (31.8)% | | |
Operating loss
|
| | | | (469,084) | | | | | | (19.4)% | | | | | | (504,170) | | | | | | (70,875) | | | | | | (25.6)% | | |
| | |
As of
June 30, 2022 |
| |
As of
September 30, 2022 |
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||
Current assets: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 2,732,331 | | | | | | 3,163,210 | | | | | | 444,677 | | |
Restricted cash
|
| | | | 44,439 | | | | | | 43,144 | | | | | | 6,065 | | |
Accounts receivable, net
|
| | | | 2,872,904 | | | | | | 2,566,969 | | | | | | 360,859 | | |
Short-term investments
|
| | | | 2,619,701 | | | | | | 2,165,674 | | | | | | 304,446 | | |
Prepayments and other assets
|
| | | | 1,694,048 | | | | | | 1,734,108 | | | | | | 243,779 | | |
Amounts due from related parties
|
| | | | 357,853 | | | | | | 365,853 | | | | | | 51,431 | | |
Total current assets
|
| | | | 10,321,276 | | | | | | 10,038,958 | | | | | | 1,411,257 | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | |
Short-term bank loans
|
| | | | 1,266,270 | | | | | | 1,041,045 | | | | | | 146,348 | | |
Accounts payable
|
| | | | 2,409,134 | | | | | | 2,454,610 | | | | | | 345,064 | | |
Accrued expenses and other current liabilities
|
| | | | 2,748,407 | | | | | | 2,708,447 | | | | | | 380,748 | | |
Income tax payable
|
| | | | 43,163 | | | | | | 40,926 | | | | | | 5,753 | | |
Amounts due to related parties
|
| | | | 826,042 | | | | | | 851,851 | | | | | | 119,751 | | |
Current operating lease liabilities
|
| | | | 100,620 | | | | | | 104,528 | | | | | | 14,694 | | |
Total current liabilities
|
| | | | 7,393,636 | | | | | | 7,201,407 | | | | | | 1,012,358 | | |
Total Net Current Assets
|
| | | | 2,927,640 | | | | | | 2,837,551 | | | | | | 398,899 | | |
| |
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.
|
| |
| | |
As at the Latest
Practicable Date |
| |
Immediately after the Closing of
Camelot Merger Agreement |
| ||||||||||||||||||
| | |
Number of
Approximate Shares |
| |
%
|
| |
Number of
Approximate Shares |
| |
%
|
| ||||||||||||
Kingsoft Corporation
|
| | | | 1,423,246,584 | | | | | | 37.40% | | | | | | 1,423,246,584 | | | | | | 36.81% | | |
Xiaomi Corporation
|
| | | | 449,701,000 | | | | | | 11.82% | | | | | | 449,701,000 | | | | | | 11.63% | | |
Camelot shareholders in relation to Closing of
Camelot Merger Agreement (including Camelot Founders and non-founder shareholders of Camelot)(1) (“Relevant Camelot Shareholders”) |
| | | | 213,137,581 | | | | | | 5.60% | | | | | | 274,799,078(2) | | | | | | 7.11% | | |
Other shareholders
|
| | | | 1,719,199,636 | | | | | | 45.18% | | | | | | 1,719,199,636 | | | | | | 44.46% | | |
Total | | | | | 3,805,284,801 | | | | | | 100.00% | | | | | | 3,866,946,298 | | | | | | 100.00% | | |
| | |
As at the Latest
Practicable Date |
| |
Immediately after the Closing of
Camelot Merger Agreement |
| ||||||||||||||||||
| | |
Number of
Approximate Shares |
| |
%
|
| |
Number of
Approximate Shares |
| |
%
|
| ||||||||||||
Kingsoft Corporation
|
| | | | 1,423,246,584 | | | | | | 37.40% | | | | | | 1,423,246,584 | | | | | | 30.62% | | |
Xiaomi Corporation
|
| | | | 449,701,000 | | | | | | 11.82% | | | | | | 449,701,000 | | | | | | 9.68% | | |
Relevant Camelot Shareholders(1)
|
| | | | 213,137,581 | | | | | | 5.60% | | | | | | 1,055,202,402(2) | | | | | | 22.71% | | |
Other shareholders
|
| | | | 1,719,199,636 | | | | | | 45.18% | | | | | | 1,719,199,636 | | | | | | 36.99% | | |
Total | | | | | 3,805,284,801 | | | | | | 100.00% | | | | | | 4,647,349,622 | | | | | | 100.00% | | |
| | |
As at the Latest
Practicable Date |
| |
Immediately after the Closing of
Camelot Merger Agreement |
| ||||||||||||||||||
| | |
Number of
Approximate Shares |
| |
%
|
| |
Number of
Approximate Shares |
| |
%
|
| ||||||||||||
Kingsoft Corporation
|
| | | | 1,423,246,584 | | | | | | 37.40% | | | | | | 1,423,246,584 | | | | | | 36.31% | | |
Xiaomi Corporation
|
| | | | 449,701,000 | | | | | | 11.82% | | | | | | 449,701,000 | | | | | | 11.47% | | |
Relevant Camelot Shareholders(1)
|
| | | | 213,137,581 | | | | | | 5.60% | | | | | | 328,046,213(2) | | | | | | 8.37% | | |
Other shareholders
|
| | | | 1,719,199,636 | | | | | | 45.18% | | | | | | 1,719,199,636 | | | | | | 43.85% | | |
Total | | | | | 3,805,284,801 | | | | | | 100.00% | | | | | | 3,920,193,433 | | | | | | 100.00% | | |
| |
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 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.
|
| |
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 Group 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 |
|
| | |
Acquisition of Camelot
|
| |
Acquisition of 3.19% of
Camelot Technology |
| |
Acquisition of 9.50% of
Camelot Technology |
|
Date of agreement(s)
|
| | July 31, 2021 | | | November 16, 2022 | | | October 21, 2022 | |
Shares and equity
acquired |
| |
100% of the issued capital of Camelot
|
| | 3.19% of the equity interests in Camelot Technology | | | 9.50% of the equity interests in Camelot Technology | |
Means of acquisition
|
| | Merger agreement | | | Equity transfer agreement | | | Equity transfer agreement | |
Parties to the agreements
|
| | Camelot Founders and entities wholly owned by them | | | Original Camelot Incentive Platforms and the employees of Camelot Group ultimately holding interests in these platforms, being Independent Third Parties | | | Shanghai Jiawo and Tongxiang Jiawo, being Independent Third Parties except with respect to their holdings in Camelot Technology | |
Consideration*
|
| | Cash: approximately RMB760.9 million Shares: approximately RMB4.0 billion | | | Cash: RMB43,980,750 Shares: RMB131,942,250 | | | Cash consideration of RMB456 million | |
Payment terms
|
| |
1.
First tranche consideration (other than Holdback Shares) settled in September 2021 to be payable to the Camelot Founders included:
Cash: approximately RMB350 million Shares: approximately RMB2.87 billion through the issuance of 247,475,446 Shares
|
| |
Cash consideration to be settled by end of 2022 and payable to the Original Camelot Incentive Platforms
27,500,715 restricted share units have been granted to relevant employees and former employees of Camelot Group under the 2021 Share Incentive Plan
|
| | To be settled in five installments by the end of 2024 and payable to Shanghai Jiawo and Tongxiang Jiawo | |
| | |
2.
Holdback Shares of First Tranche Consideration of approximately RMB180 million to be settled by June 30, 2023 and payable to the Camelot Founders*
|
| | | | | | |
| | |
3.
Second tranche consideration to be settled by June 30, 2023 and payable to Camelot Non-Founder Shareholders included:
|
| | | | | | |
| | |
Acquisition of Camelot
|
| |
Acquisition of 3.19% of
Camelot Technology |
| |
Acquisition of 9.50% of
Camelot Technology |
|
| | |
Cash: approximately RMB260.9 million Shares: approximately RMB782.6 million**
|
| | | | | | |
| | |
*
The consideration for the acquisition of Camelot Group are determined based on negotiations on arm’s length basis between the Group and the relevant shareholders of Camelot Group, taking into account among others, (i) the financial positions of Camelot Group at the material time prior to the relevant acquisitions, (ii) the business performance of Camelot Group, (iii) the valuation of comparable companies, including the Price to Earnings ratio of Shenzhen Farben Information Technology Co., Ltd. (a company listed on the Shenzhen Stock Exchange, stock code: 300925) at the relevant time, and (iv) the prevailing market conditions at the time of the relevant acquisitions
**
The number of the Shares to be issued for the purpose of settling Holdback Shares of the first tranche and the second tranche share consideration shall be determined and calculated based on the volume-weighted average price of the Company’s ADSs listed on the Nasdaq for thirty (30) trading days immediately preceding June 30, 2023
|
| | | | | | |
| |
The following section sets forth updated and supplemental information relating to selected aspects of our business and operations subsequent to our 2021 Form 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 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 globally renowned, 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.
|
| |
| | |
June 30, 2022
|
| |||||||||
Function
|
| |
Number of
employees |
| |
Percentage
|
| ||||||
Research and development
|
| | | | 127 | | | | | | 1.6% | | |
Sales and marketing
|
| | | | 140 | | | | | | 1.7% | | |
General and administrative
|
| | | | 482 | | | | | | 6.0% | | |
Solution development services
|
| | | | 7,279 | | | | | | 90.7% | | |
Total | | | | | 8,028 | | | | | | 100.0% | | |
Category
|
| |
Underlying Technology
|
| |
Revenue and Fee 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.
|
| |
Usage basis – based on utilization and duration. Customers are typically charged a monthly service fee based on the actual consumption of cloud products.
|
| |
Operated on off-premise infrastructure and can be delivered over the internet. Such off-premise infrastructure is owned or leased by us. Underlying infrastructure can be shared by any customer.
Our agreements with public cloud customers are typically one to three years, which can be renewed upon mutual agreement.
|
| |
•
Low cost of ownership and maintenance cost
•
On-demand scalability
•
High reliability
|
|
Enterprise cloud services | | |
•
For enterprise cloud services originated by our Group:
Revenue is recognized at a point in time based on performance completion. Customers are typically charged on a project basis with a pre-determined service fee pursuant to negotiations with the customers.
•
For enterprise cloud services offered by Camelot Group:
Revenue is recognized over time as service is performed. Customers are typically charged on performance completed to date. Service fees are pursuant to negotiations with customers.
|
| |
Operated on on-premise infrastructure. Underlying infrastructure is dedicated to specific customers.
We help customers establish cloud environment on the infrastructure, such as setting up network and architecture, installation of management software, configuration of system and connection, among others. Duration of enterprise cloud service projects varies from project to project based on the actual workload, and usually ranges from 3 to 9 months, as applicable.
|
| |
•
High control over security and privacy
•
Compliance with regulatory standards
•
Customizable to cater to specific business needs
|
|
| | |
For the year ended December 31,
|
| |
For the six months
ended June 30, |
| ||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||
Number of Enterprise Cloud Services Projects | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Service
|
| | | | 118 | | | | | | 225 | | | | | | 166 | | | | | | 85 | | | | | | 45 | | |
Healthcare
|
| | | | — | | | | | | 5 | | | | | | 4 | | | | | | 4 | | | | | | 8 | | |
Financial Service
|
| | | | 32 | | | | | | 13 | | | | | | 42 | | | | | | 23 | | | | | | 20 | | |
Camelot Group
|
| | | | —(1) | | | | | | —(1) | | | | | | 440 | | | | | | —(1) | | | | | | 479 | | |
Total | | | | | 150 | | | | | | 243 | | | | | | 652 | | | | | | 112 | | | | | | 552 | | |
| | |
For the year ended
December 31, |
| |
For the six months
ended June 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| ||||||||||||
Number of Enterprise Cloud Service Premium Customers | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Service
|
| | | | 53 | | | | | | 107 | | | | | | 94 | | | | | | 41 | | |
Healthcare
|
| | | | — | | | | | | 4 | | | | | | 2 | | | | | | 7 | | |
Financial Service
|
| | | | 14 | | | | | | 13 | | | | | | 28 | | | | | | 14 | | |
Camelot Group
|
| | | | —(1) | | | | | | —(1) | | | | | | 258 | | | | | | 233 | | |
Total | | | | | 67 | | | | | | 124 | | | | | | 382 | | | | | | 295 | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
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 | | | | | | 2,942,610 | | | | | | 73.8 | | | | | | 2,669,951 | | | | | | 398,613 | | | | | | 65.5 | | |
Enterprise cloud services
|
| | | | 486,308 | | | | | | 12.3 | | | | | | 1,372,689 | | | | | | 20.9 | | | | | | 2,897,817 | | | | | | 454,731 | | | | | | 32.0 | | | | | | 1,042,177 | | | | | | 26.1 | | | | | | 1,409,083 | | | | | | 210,371 | | | | | | 34.5 | | |
Others(1) | | | | | 11,202 | | | | | | 0.3 | | | | | | 37,767 | | | | | | 0.6 | | | | | | 3,882 | | | | | | 609 | | | | | | 0.0 | | | | | | 2,432 | | | | | | 0.1 | | | | | | 1,273 | | | | | | 190 | | | | | | 0.0 | | |
Total Revenues
|
| | | | 3,956,353 | | | | | | 100.0 | | | | | | 6,577,307 | | | | | | 100.0 | | | | | | 9,060,784 | | | | | | 1,421,835 | | | | | | 100.0 | | | | | | 3,987,219 | | | | | | 100.0 | | | | | | 4,080,307 | | | | | | 609,174 | | | | | | 100.0 | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||||||||||||||
Public cloud services | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Computing
|
| | | | 1,017,515 | | | | | | 25.8 | | | | | | 1,586,890 | | | | | | 24.2 | | | | | | 2,103,956 | | | | | | 23.5 | | | | | | 999,798 | | | | | | 25.8 | | | | | | 1,235,189 | | | | | | 29.8 | | |
Storage
|
| | | | 298,314 | | | | | | 7.6 | | | | | | 285,061 | | | | | | 4.3 | | | | | | 268,999 | | | | | | 3.0 | | | | | | 138,136 | | | | | | 3.6 | | | | | | 138,301 | | | | | | 3.4 | | |
Delivery
|
| | | | 2,137,355 | | | | | | 54.2 | | | | | | 3,318,413 | | | | | | 50.5 | | | | | | 3,845,696 | | | | | | 43.1 | | | | | | 1,819,584 | | | | | | 47.0 | | | | | | 1,364,268 | | | | | | 33.1 | | |
Enterprise cloud services
|
| | | | 489,713 | | | | | | 12.4 | | | | | | 1,378,811 | | | | | | 21.0 | | | | | | 2,710,165 | | | | | | 30.4 | | | | | | 911,576 | | | | | | 23.6 | | | | | | 1,389,022 | | | | | | 33.7 | | |
Total Gross Billings
|
| | | | 3,942,897 | | | | | | 100.0 | | | | | | 6,569,175 | | | | | | 100.0 | | | | | | 8,928,816 | | | | | | 100.0 | | | | | | 3,869,094 | | | | | | 100.0 | | | | | | 4,126,781 | | | | | | 100.0 | | |
Five Largest
Customers for the Year Ended December 31, 2019 |
| |
Background and Business Profile
|
| |
Registered Capital
|
| |
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 | | |
A China-based technology company operating a range of leading content platforms
|
| | US$100.0 million | | |
Public cloud services
|
| |
2016
|
| | 1,222,723 | | | 30.9% | |
Xiaomi | | |
A China-based consumer electronics and smart manufacturing company listed on the Hong Kong Stock Exchange, whose primary business includes development and sales of smartphones, IoT and lifestyle products, provision of internet services
|
| | RMB1,850.0 million | | |
Public cloud services
|
| |
2012
|
| | 570,551 | | | 14.4% | |
Customer B | | |
A China-based technology company operating content and social platforms listed on the Hong Kong Stock Exchange, whose primary business includes online marketing services, live streaming services and other services
|
| | RMB101.0 million | | |
Public cloud services
|
| |
2015
|
| | 461,927 | | | 11.7% | |
Customer C | | |
A China-based technology company listed on the Nasdaq and the Hong Kong Stock Exchange, whose primary business includes operation of providing online entertainment services to users
|
| | RMB2,500.0 million | | |
Public cloud services
|
| |
2017
|
| | 234,755 | | | 5.9% | |
Kingsoft Group | | |
A China-based software and internet services company listed on the Hong Kong Stock Exchange, whose primary business includes design, research and development and sales and marketing of the office software products and services of WPS Office, as well as research and development of games, and provision of PC games and mobile games services
|
| | US$1.2 million | | |
Public cloud services
|
| |
2014
|
| | 109,177 | | | 2.8% | |
Five Largest
Customers for the Year Ended December 31, 2020 |
| |
Background and Business Profile
|
| |
Registered Capital
|
| |
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 | | |
A China-based technology company operating a range of leading content platforms
|
| | US$100.0 million | | |
Public cloud services
|
| |
2016
|
| | 1,851,315 | | | 28.1% | |
Customer B | | |
A China-based technology company operating content and social platforms listed on the Hong Kong Stock Exchange, whose primary business includes online marketing services, live streaming services and other services
|
| | RMB101.0 million | | |
Public cloud services
|
| |
2015
|
| | 987,773 | | | 15.0% | |
Xiaomi | | |
A China-based consumer electronics and smart manufacturing company listed on the Hong Kong Stock Exchange, whose primary business includes development and sales of smartphones, IoT and lifestyle products, provision of internet services
|
| | RMB1,850.0 million | | |
Public cloud services
|
| |
2012
|
| | 655,247 | | | 10.0% | |
Customer C | | |
A China-based technology company listed on the Nasdaq and the Hong Kong Stock Exchange, whose primary business includes operation of providing online entertainment services to users
|
| | RMB2,500.0 million | | |
Public cloud services
|
| |
2017
|
| | 302,206 | | | 4.6% | |
Customer D | | |
A U.S. technology company listed on the Nasdaq, whose primary business includes design, manufacturing and marketing smartphones, personal computers, tablets, wearables and accessories, and offering a variety of related services
|
| | N/A | | |
Public cloud services
|
| |
2019
|
| | 249,704 | | | 3.8% | |
Five Largest
Customers for the Year Ended December 31, 2021 |
| |
Background and Business Profile
|
| |
Registered Capital
|
| |
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 | | |
A China-based technology company operating a range of leading content platforms
|
| | US$100.0 million | | |
Public cloud services;
enterprise cloud services |
| |
2016
|
| | 1,983,204 | | | 21.9% | |
Customer B | | |
A China-based technology company operating content and social platforms listed on the Hong Kong Stock Exchange, whose primary business includes online marketing services, live streaming services and other services
|
| | RMB101.0 million | | |
Public cloud services;
enterprise cloud services |
| |
2015
|
| | 1,186,105 | | | 13.1% | |
Xiaomi | | |
A China-based consumer electronics and smart manufacturing company listed on the Hong Kong Stock Exchange, whose primary business includes development and sales of smartphones, IoT and lifestyle products, provision of internet services
|
| | RMB1,850.0 million | | |
Public cloud services;
enterprise cloud services |
| |
2012
|
| | 772,454 | | | 8.5% | |
Customer C | | |
A China-based technology company listed on the Nasdaq and the Hong Kong Stock Exchange, whose primary business includes operation of providing online entertainment services to users
|
| | RMB2,500.0 million | | | Public cloud services | | |
2017
|
| | 352,860 | | | 3.9% | |
Customer D | | |
A U.S. technology company listed on the Nasdaq, whose primary business includes design, manufacturing and marketing smartphones, personal computers, tablets, wearables and accessories, and offering a variety of related services
|
| | N/A | | | Public cloud services | | |
2019
|
| | 281,365 | | | 3.1% | |
Five Largest
Customers for the Six Months Ended June 30, 2022 |
| |
Background and Business Profile
|
| |
Registered Capital
|
| |
Objects of Transaction
|
| |
Year of
Commencement of Relationship with the Group |
| |
Transaction
Amounts |
| |
Percentage
Contribution to the Group’s Total Revenue |
|
| | | | | | | | | | | | | | |
(RMB’000)
(unaudited) |
| | | |
Customer A | | |
A China-based technology company operating a range of leading content platforms
|
| | US$100.0 million | | |
Public cloud services;
enterprise cloud services |
| |
2016
|
| | 787,620 | | | 19.3% | |
Xiaomi | | |
A China-based consumer electronics and smart manufacturing company listed on the Hong Kong Stock Exchange, whose primary business includes development and sales of smartphones, IoT and lifestyle products, provision of internet services
|
| | RMB1,850.0 million | | |
Public cloud services;
enterprise cloud services |
| |
2012
|
| | 465,355 | | | 11.4% | |
Customer B | | |
A China-based technology company operating content and social platforms listed on the Hong Kong Stock Exchange, whose primary business includes online marketing services, live streaming services and other services
|
| | RMB101.0 million | | |
Public cloud services;
enterprise cloud services |
| |
2015
|
| | 346,554 | | | 8.5% | |
Customer E | | |
A China-based based technology company listed on the Nasdaq the Hong Kong Stock Exchange providing technology infrastructure and marketing reach to merchants, brands, retailers and other businesses
|
| | US$153.0 million | | |
Enterprise cloud services
|
| |
2017
|
| | 312,234 | | | 7.7% | |
Customer D | | |
A U.S. technology company listed on the Nasdaq, whose primary business includes design, manufacturing and marketing smartphones, personal computers, tablets, wearables and accessories, and offering a variety of related services
|
| | N/A | | | Public cloud services | | |
2019
|
| | 161,997 | | | 4.0% | |
| | |
For the year ended December 31,
|
| |
For the six months ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||||||||||||||
| | |
(RMB in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Internet Sector
|
| | | | 3,458,843 | | | | | | 87.4 | | | | | | 5,166,851 | | | | | | 78.5 | | | | | | 6,159,085 | | | | | | 68.0 | | | | | | 2,942,610 | | | | | | 73.8 | | | | | | 2,669,951 | | | | | | 65.5 | | |
Public Service
|
| | | | 406,681 | | | | | | 10.3 | | | | | | 1,164,183 | | | | | | 17.7 | | | | | | 1,369,674 | | | | | | 15.1 | | | | | | 762,446 | | | | | | 19.1 | | | | | | 186,312 | | | | | | 4.6 | | |
Healthcare
|
| | | | — | | | | | | 0.0 | | | | | | 55,111 | | | | | | 0.8 | | | | | | 307,191 | | | | | | 3.4 | | | | | | 63,922 | | | | | | 1.6 | | | | | | 24,530 | | | | | | 0.6 | | |
Financial Service
|
| | | | 79,627 | | | | | | 2.0 | | | | | | 153,395 | | | | | | 2.4 | | | | | | 402,424 | | | | | | 4.4 | | | | | | 215,809 | | | | | | 5.4 | | | | | | 60,871 | | | | | | 1.4 | | |
Camelot Group
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 818,528 | | | | | | 9.0 | | | | | | — | | | | | | — | | | | | | 1,137,370 | | | | | | 27.9 | | |
Others
|
| | | | 11,202 | | | | | | 0.3 | | | | | | 37,767 | | | | | | 0.6 | | | | | | 3,882 | | | | | | 0.0 | | | | | | 2,432 | | | | | | 0.1 | | | | | | 1,273 | | | | | | 0.0 | | |
Total revenue
|
| | |
|
3,956,353
|
| | | |
|
100.0
|
| | | |
|
6,577,307
|
| | | |
|
100.0
|
| | | |
|
9,060,784
|
| | | |
|
100.0
|
| | | |
|
3,987,219
|
| | | |
|
100.0
|
| | | |
|
4,080,307
|
| | | |
|
100.0
|
| |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Gross
profit (loss) |
| |
Gross
profit (loss) margin |
| |
Gross
profit (loss) |
| |
Gross
profit (loss) margin |
| |
Gross
profit (loss) |
| |
Gross
profit (loss) margin |
| |
Gross
profit (loss) |
| |
Gross
profit (loss) margin |
| |
Gross
profit (loss) |
| |
Gross
profit (loss) margin |
| ||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||||||||||||||
| | |
(RMB in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Internet Sector
|
| | | | (60,891) | | | | | | (1.8) | | | | | | 204,558 | | | | | | 4.0 | | | | | | (11,736) | | | | | | (0.2) | | | | | | 117,839 | | | | | | 4.0 | | | | | | (76,395) | | | | | | (2.9) | | |
Public Service
|
| | | | 54,235 | | | | | | 13.3 | | | | | | 114,548 | | | | | | 9.8 | | | | | | 113,932 | | | | | | 8.3 | | | | | | 87,130 | | | | | | 11.4 | | | | | | 18,709 | | | | | | 10.0 | | |
Healthcare
|
| | | | — | | | | | | — | | | | | | 7,723 | | | | | | 14.0 | | | | | | 23,322 | | | | | | 7.6 | | | | | | 8,811 | | | | | | 13.8 | | | | | | 2,469 | | | | | | 10.1 | | |
Financial Service
|
| | | | 12,462 | | | | | | 15.7 | | | | | | 26,723 | | | | | | 17.4 | | | | | | 54,036 | | | | | | 13.4 | | | | | | 19,277 | | | | | | 8.9 | | | | | | 29,534 | | | | | | 48.5 | | |
Camelot Group
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 170,528 | | | | | | 20.8 | | | | | | — | | | | | | — | | | | | | 169,747 | | | | | | 14.9 | | |
Others
|
| | | | 1,903 | | | | | | 17.0 | | | | | | 3,431 | | | | | | 9.1 | | | | | | 1,206 | | | | | | 31.1 | | | | | | 1,928 | | | | | | 79.3 | | | | | | 1,098 | | | | | | 86.3 | | |
Total
|
| | |
|
7,709
|
| | | |
|
0.2
|
| | | |
|
356,983
|
| | | |
|
5.4
|
| | | |
|
351,288
|
| | | |
|
3.9
|
| | | |
|
234,985
|
| | | |
|
5.9
|
| | | |
|
145,162
|
| | | |
|
3.6
|
| |
Five Largest
Suppliers for the Year Ended December 31, 2019 |
| |
Background and Business Profile
|
| |
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 integrated telecommunications operator in China listed on the Shanghai Stock Exchange and the Hong Kong Stock Exchange, which provides a wide range of telecommunications services and telecommunications products | | |
IDC services
|
| |
2014
|
| |
463,347
|
| |
10.0%
|
|
Supplier B | | | A China-based company listed on the Shenzhen Stock Exchange, which sells computer-related equipment and other mechanical equipment, internet installation and integration services and software development, among others | | |
Server and
equipment |
| |
2018
|
| |
278,974
|
| |
6.0%
|
|
Supplier C | | | A China-based company whose primary business includes provision of technology promotion services, computer system integration, and computer software and hardware retailing, among others | | |
Server and
equipment |
| |
2016
|
| |
272,097
|
| |
5.9%
|
|
Supplier D | | | An integrated telecommunications operator in China listed on the Shanghai Stock Exchange and the Hong Kong Stock Exchange, which provides a wide range of telecommunications services and telecommunications products | | |
IDC services
|
| |
2014
|
| |
234,349
|
| |
5.1%
|
|
Supplier E | | | An integrated telecommunications operator in China listed on the Shanghai Stock Exchange and the Hong Kong Stock Exchange, which provides a wide range of telecommunications services and telecommunications products | | |
IDC services
|
| |
2014
|
| |
224,158
|
| |
4.8%
|
|
Five Largest
Suppliers for the Year Ended December 31, 2020 |
| |
Background and Business Profile
|
| |
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 integrated telecommunications operator in China listed on the Shanghai Stock Exchange and the Hong Kong Stock Exchange, which provides a wide range of telecommunications services and telecommunications products | | |
IDC services
|
| |
2014
|
| |
606,777
|
| |
9.3%
|
|
Supplier E | | | An integrated telecommunications operator in China listed on the Shanghai Stock Exchange and the Hong Kong Stock Exchange, which provides a wide range of telecommunications services and telecommunications products | | |
IDC services
|
| |
2014
|
| |
597,242
|
| |
9.2%
|
|
Supplier D | | | An integrated telecommunications operator in China listed on the Shanghai Stock Exchange and the Hong Kong Stock Exchange, which provides a wide range of telecommunications services and telecommunications products | | |
IDC services
|
| |
2014
|
| |
288,017
|
| |
4.4%
|
|
Supplier B | | | A China-based company listed on the Shenzhen Stock Exchange, which sells computer-related equipment and other mechanical equipment, internet installation and integration services and software development, among others | | |
Server and
equipment |
| |
2018
|
| |
196,035
|
| |
3.0%
|
|
Supplier F | | | A China-based technology company listed on the Shenzhen Stock Exchange, whose primary business includes provision of information technology consulting services, information system integration services, sales of hardware and software, and software development, among others | | |
Server and
equipment |
| |
2014
|
| |
140,888
|
| |
2.2%
|
|
Five Largest
Suppliers for the Year Ended December 31, 2021 |
| |
Background and Business Profile
|
| |
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 integrated telecommunications operator in China listed on the Shanghai Stock Exchange and the Hong Kong Stock Exchange, which provides a wide range of telecommunications services and telecommunications products | | |
IDC services
|
| |
2014
|
| |
769,721
|
| |
8.5%
|
|
Supplier A | | | An integrated telecommunications operator in China listed on the Shanghai Stock Exchange and the Hong Kong Stock Exchange, which provides a wide range of telecommunications services and telecommunications products | | |
IDC services
|
| |
2014
|
| |
646,645
|
| |
7.1%
|
|
Supplier D | | | An integrated telecommunications operator in China listed on the Shanghai Stock Exchange and the Hong Kong Stock Exchange, which provides a wide range of telecommunications services and telecommunications products | | |
IDC services
|
| |
2014
|
| |
240,167
|
| |
2.6%
|
|
Supplier G | | | A China-based company whose primary business includes technical development, technical service, technical training, technical consultation, software development and sales of computers, software, auxiliary equipment and mechanical equipment | | |
Server and
equipment |
| |
2017
|
| |
204,086
|
| |
2.2%
|
|
Supplier H | | | A China-based company whose primary business includes manufacturing, installing and selling microcomputers and servers, selling computer software and auxiliary equipment, and providing information technology services and internet information services | | |
Server and
equipment |
| |
2018
|
| |
146,162
|
| |
1.6%
|
|
Five Largest
Suppliers for the Six Months Ended June 30, 2022 |
| |
Background and Business Profile
|
| |
Products
Purchased |
| |
Year of
Commencement of Relationship with the Group |
| |
Transaction
Amounts |
| |
Percentage
Contribution to the Group’s Total Purchases* |
|
| | | | | | | | | | | |
(RMB’000)
(unaudited) |
| | | |
Supplier E | | | An integrated telecommunications operator in China listed on the Shanghai Stock Exchange and the Hong Kong Stock Exchange, which provides a wide range of telecommunications services and telecommunications products | | |
IDC services
|
| |
2014
|
| |
340,512
|
| |
8.7%
|
|
Supplier A | | | An integrated telecommunications operator in China listed on the Shanghai Stock Exchange and the Hong Kong Stock Exchange, which provides a wide range of telecommunications services and telecommunications products | | |
IDC services
|
| |
2014
|
| |
278,737
|
| |
7.1%
|
|
Supplier D | | | An integrated telecommunications operator in China listed on the Shanghai Stock Exchange and the Hong Kong Stock Exchange, which provides a wide range of telecommunications services and telecommunications products | | |
IDC services
|
| |
2014
|
| |
93,914
|
| |
2.4%
|
|
Supplier H | | | A China-based company whose primary business includes manufacturing, installing and selling microcomputers and servers, selling computer software and auxiliary equipment, and providing information technology services and internet information services | | |
Server and
equipment |
| |
2018
|
| |
76,690
|
| |
2.0%
|
|
Supplier I | | | A China-based technology services company providing a wide range of technology services | | |
Technology
services |
| |
2021
|
| |
57,587
|
| |
1.5%
|
|
| | |
December 31, 2019
|
| |
December 31, 2020
|
| |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||||||||||||||||||||||||||||||||
Function
|
| |
Number of
employees |
| |
Percentage
|
| |
Number of
employees |
| |
Percentage
|
| |
Number of
employees |
| |
Percentage
|
| |
Number of
employees |
| |
Percentage
|
| ||||||||||||||||||||||||
Research and development
|
| | | | 1,150 | | | | | | 62.5% | | | | | | 1,286 | | | | | | 59.4% | | | | | | 1,216 | | | | | | 11.9% | | | | | | 1,017 | | | | | | 10.4% | | |
Sales and marketing
|
| | | | 400 | | | | | | 21.7% | | | | | | 533 | | | | | | 24.6% | | | | | | 398 | | | | | | 3.9% | | | | | | 348 | | | | | | 3.6% | | |
General and administrative
|
| | | | 209 | | | | | | 11.4% | | | | | | 256 | | | | | | 11.8% | | | | | | 288 | | | | | | 2.8% | | | | | | 273 | | | | | | 2.8% | | |
Solution development and services
|
| | | | 82 | | | | | | 4.5% | | | | | | 91 | | | | | | 4.2% | | | | | | 111 | | | | | | 1.1% | | | | | | 98 | | | | | | 1.0% | | |
| | |
December 31, 2019
|
| |
December 31, 2020
|
| |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||||||||||||||||||||||||||||||||
Function
|
| |
Number of
employees |
| |
Percentage
|
| |
Number of
employees |
| |
Percentage
|
| |
Number of
employees |
| |
Percentage
|
| |
Number of
employees |
| |
Percentage
|
| ||||||||||||||||||||||||
Camelot Group
|
| | | | —(1) | | | | | | —(1) | | | | | | —(1) | | | | | | —(1) | | | | | | 8,196 | | | | | | 80.3% | | | | | | 8,028 | | | | | | 82.2% | | |
Total
|
| | | | 1,841 | | | | | | 100% | | | | | | 2,166 | | | | | | 100% | | | | | | 10,209 | | | | | | 100% | | | | | | 9,764 | | | | | | 100% | | |
|
| | |
Risks and Impact
|
| |
Our responses
|
|
Short-term
|
| | Extreme Weather (Physical Risk): Extreme weather disasters are caused by climate change worldwide, such as floods, typhoons and earthquakes. All these natural disasters may seriously affect the safe and stable operation and business continuity of our data center. Service interruption or major equipment damage will bring serious business continuity and economic interests risks to us. | | | To tackle issues caused by climate change, we strictly follows the Emergency Operating Procedure (EOP) for extreme weather in the data center. In case of extreme weather conditions, insulation and protective measures are taken to ensure the temperature of the equipment room and the stable operation of the data center. In addition, we found that a safe geographical location is the best defense against natural disasters by comparing the cases of data centers suffering from extreme weather at home and abroad. | |
| | | Reputational Risks (Transition Risk): Global investors are increasingly concerned about environmental performance, climate change and other topics. As a public company and a key player in the cloud services industry, any inaction or slow response to the environmental performance could affect our reputation, investment decisions, or even lost business opportunities. | | | To proactively address such risks, our risk control department has incorporated climate-related risks into its risk assessment model and has studied the possible impact on reputation and taken the next steps. In addition, we have established a transparent information disclosure mechanism to better communicate to our stakeholders our efforts and objectives related to ESG. | |
Medium-term
|
| | Policy Risk (Transition Risk): Regulatory policies relevant to power restriction, carbon emission and such may increase our | | | In the context of a tighter regional policy of power restriction, we have taken the initiative to adopt more stringent management | |
| | |
Risks and Impact
|
| |
Our responses
|
|
| | | operational compliance costs and affect the normal operation of the data centers. | | | measures, such as avoiding high-power data centers and establishing a data center energy consumption assessment and risk warning mechanism. | |
| | | Technology Risk (Transition Risk): With the rapid development of low-carbon technologies, the Internet of Things and other emerging technologies, failure to identify and apply emerging technologies promptly may present greater climate-related risks to our operations. | | | To reduce such risk, we actively explore the possibility of heat recovery technology and other emerging technologies | |
| | | Market Risk (Transition Risk): Our suppliers may have to deal with rising costs due to climate change, indirectly leading to cost increases in our operational costs. | | | To mitigate such risk, we seek suppliers that are less vulnerable to climate change, such as using alternative energy like wind power or hydropower. | |
Long-term
|
| | Chronic risks triggered by climate change (Physical Risk): Climate change may lead to operation instability and higher costs in the long term. For example, geological hazards can lead to operational disruptions or loss of assets; sea-level rise can affect the normal operation of coastal data centers; and prolonged droughts can lead to higher water bills in the area where they are located. | | | We actively addresses chronic risks and continues to promote data center sustainability transformation, thereby reducing the impact of data center operations on the natural environment and making efforts to slow down climate change. We are exploring wind power and hydropower developed areas for data center construction; conducting green power research on the transmission lines of wind power and solar power input in Beijing; and using natural resources and waste heat recovery for server cooling to improve energy utilization. | |
| | |
For the Year Ended
December 31, |
| |
For the Six
Months Ended June 30, |
| ||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
Total GHG emissions (scope 1 and 2) (tons)*
|
| | | | 18,460.48 | | | | | | 22,004.52 | | | | | | 13,688.50 | | |
Total GHG emissions (scope 1 and 2) per unit of revenue (tons per
million RMB)* |
| | | | 2.81 | | | | | | 2.43 | | | | | | 3.35 | | |
Total comprehensive energy consumption (MWh)
|
| | | | 26,245.26 | | | | | | 31,164.12 | | | | | | 19,493.46 | | |
Total energy consumption in offices per unit of revenue (MWh per
million RMB) |
| | | | 3.99 | | | | | | 3.44 | | | | | | 4.78 | | |
Running water consumption (tons)
|
| | | | 47,763.00 | | | | | | 63,318.00 | | | | | | 53,979.00 | | |
Running water consumption per unit of revenue (tons per
million RMB) |
| | | | 7.26 | | | | | | 6.99 | | | | | | 13.23 | | |
Non-hazardous waste (tons)
|
| | | | 110.74 | | | | | | 371.05 | | | | | | N/A** | | |
Non-hazardous waste per unit of revenue (tons per million RMB)
|
| | | | 0.02 | | | | | | 0.04 | | | | | | N/A** | | |
Hazardous waste (tons)
|
| | | | N/A*** | | | | | | 0.092 | | | | | | N/A** | | |
Hazardous waste per unit of revenue (tons per million RMB)
|
| | | | N/A*** | | | | | | 0.00001 | | | | | | N/A** | | |
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 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.
|
| |
| |
The following section sets forth supplemental financial information for the years ended December 31, 2019, 2020 and 2021 and the six months ended June 30, 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,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||
Public Cloud Services | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Number of Public Cloud Service Premium Customers
|
| | | | 175 | | | | | | 191 | | | | | | 222 | | | | | | 210 | | | | | | 196 | | |
– Including: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
New customers acquired in the year/period
|
| | | | 63 | | | | | | 35 | | | | | | 50 | | | | | | 31 | | | | | | 20 | | |
Existing customers
|
| | | | 112 | | | | | | 156 | | | | | | 172 | | | | | | 179 | | | | | | 176 | | |
Net dollar retention rate of Public Cloud Service Premium Customers(1)
|
| | | | 155% | | | | | | 146% | | | | | | 114% | | | | | | 110%(5) | | | | | | 88%(5) | | |
Average revenues per Public Cloud Service Premium Customers (RMB in million)(3)
|
| | | | 19.2 | | | | | | 26.4 | | | | | | 27.3 | | | | | | 13.8(4) | | | | | | 13.4(4) | | |
Enterprise Cloud Services | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Number of Enterprise Cloud Service Premium Customers
|
| | | | 67 | | | | | | 124 | | | | | | 382 | | | | | | 76 | | | | | | 295 | | |
– Including: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
New customers acquired in the year/period
|
| | | | 57 | | | | | | 104 | | | | | | 335 | | | | | | 58 | | | | | | 255 | | |
Existing customers
|
| | | | 10 | | | | | | 20 | | | | | | 47 | | | | | | 18 | | | | | | 40 | | |
Average revenues per Enterprise Cloud Services
Premium Customers (RMB in million)(3) |
| | | | 7.2 | | | | | | 11.0 | | | | | | 10.7 | | | | | | 13.7(4)(6) | | | | | | 4.7(4)(6) | | |
Total | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Number of Premium Customers(2)
|
| | | | 243 | | | | | | 322 | | | | | | 597 | | | | | | 288 | | | | | | 488 | | |
– Including: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
New customers acquired in the year/period
|
| | | | 123 | | | | | | 146 | | | | | | 383 | | | | | | 84 | | | | | | 279 | | |
Existing customers
|
| | | | 120 | | | | | | 176 | | | | | | 214 | | | | | | 204 | | | | | | 209 | | |
Average revenues per Premium Customer (RMB
in million)(3) |
| | | | 15.9 | | | | | | 20.0 | | | | | | 17.0 | | | | | | 13.6(4)(6) | | | | | | 8.2(4)(6) | | |
Number of customers
|
| | | | 4,244 | | | | | | 3,864 | | | | | | 7,951 | | | | | | 6,738 | | | | | | 4,091 | | |
– Including: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
New customers acquired in the year/period
|
| | | | N/A(5) | | | | | | 2,256 | | | | | | 5,519 | | | | | | N/A(4) | | | | | | 1,707 | | |
Existing customers
|
| | | | N/A(5) | | | | | | 1,608 | | | | | | 2,432 | | | | | | N/A(4) | | | | | | 2,384 | | |
| | |
For the Year Ended December 31, 2021
|
| |
For the Six Months Ended June 30, 2022
|
| ||||||||||||||||||||||||||||||
| | |
Group
|
| |
Camelot
Group’s financial results |
| |
Camelot
Group’s financial results as % of the Group |
| |
Group
|
| |
Camelot
Group’s financial results |
| |
Camelot
Group’s financial results as % of the Group |
| ||||||||||||||||||
| | |
(RMB in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||||||||
Total revenues
|
| | | | 9,060,784 | | | | | | 818,528 | | | | | | 9.0% | | | | | | 4,080,307 | | | | | | 1,137,370 | | | | | | 27.9% | | |
Cost of revenues
|
| | | | (8,709,496) | | | | | | (648,000) | | | | | | 7.4% | | | | | | (3,935,145) | | | | | | (967,623) | | | | | | 24.6% | | |
Gross profit
|
| | | | 351,288 | | | | | | 170,528 | | | | | | 48.5% | | | | | | 145,162 | | | | | | 169,747 | | | | | | 116.9% | | |
Selling and marketing expenses
|
| | | | (518,167) | | | | | | (22,492) | | | | | | 4.3% | | | | | | (290,615) | | | | | | (22,851) | | | | | | 7.9% | | |
General and administrative expenses
|
| | | | (601,702) | | | | | | (52,830) | | | | | | 8.8% | | | | | | (471,836) | | | | | | (94,245) | | | | | | 20.0% | | |
Research and development expenses
|
| | | | (1,043,811) | | | | | | (27,204) | | | | | | 2.6% | | | | | | (467,579) | | | | | | (18,722) | | | | | | 4.0% | | |
Operating (loss)/profit
|
| | | | (1,812,392) | | | | | | 68,002 | | | | | | (3.8)% | | | | | | (1,084,868) | | | | | | 33,929 | | | | | | (3.1)% | | |
Net (loss)/profit
|
| | | | (1,591,756) | | | | | | 54,964 | | | | | | (3.5)% | | | | | | (1,365,284) | | | | | | 1,597 | | | | | | (0.1)% | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
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 | | | | | | 2,942,610 | | | | | | 73.8 | | | | | | 2,669,951 | | | | | | 398,613 | | | | | | 65.5 | | |
Enterprise cloud services
|
| | | | 486,308 | | | | | | 12.3 | | | | | | 1,372,689 | | | | | | 20.9 | | | | | | 2,897,817 | | | | | | 454,731 | | | | | | 32.0 | | | | | | 1,042,177 | | | | | | 26.1 | | | | | | 1,409,083 | | | | | | 210,371 | | | | | | 34.5 | | |
Others
|
| | | | 11,202 | | | | | | 0.3 | | | | | | 37,767 | | | | | | 0.6 | | | | | | 3,882 | | | | | | 609 | | | | | | 0.0 | | | | | | 2,432 | | | | | | 0.1 | | | | | | 1,273 | | | | | | 190 | | | | | | 0.0 | | |
Total revenues
|
| | | | 3,956,353 | | | | | | 100.0 | | | | | | 6,577,307 | | | | | | 100.0 | | | | | | 9,060,784 | | | | | | 1,421,835 | | | | | | 100.0 | | | | | | 3,987,219 | | | | | | 100.0 | | | | | | 4,080,307 | | | | | | 609,174 | | | | | | 100.0 | | |
Cost of revenues(1)
|
| | | | (3,948,644) | | | | | | (99.8) | | | | | | (6,220,324) | | | | | | (94.6) | | | | | | (8,709,496) | | | | | | (1,366,710) | | | | | | (96.1) | | | | | | (3,752,234) | | | | | | (94.1) | | | | | | (3,935,145) | | | | | | (587,502) | | | | | | (96.4) | | |
Gross (loss)/profit
|
| | | | 7,709 | | | | | | 0.2 | | | | | | 356,983 | | | | | | 5.4 | | | | | | 351,288 | | | | | | 55,125 | | | | | | 3.9 | | | | | | 234,985 | | | | | | 5.9 | | | | | | 145,162 | | | | | | 21,672 | | | | | | 3.6 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling and marketing expenses(1)
|
| | | | (317,426) | | | | | | (8.0) | | | | | | (409,211) | | | | | | (6.2) | | | | | | (518,167) | | | | | | (81,312) | | | | | | (5.7) | | | | | | (208,884) | | | | | | (5.2) | | | | | | (290,615) | | | | | | (43,388) | | | | | | (7.1) | | |
General and administrative expenses(1)
|
| | | | (238,648) | | | | | | (6.0) | | | | | | (379,892) | | | | | | (5.8) | | | | | | (601,702) | | | | | | (94,420) | | | | | | (6.6) | | | | | | (201,814) | | | | | | (5.1) | | | | | | (471,836) | | | | | | (70,443) | | | | | | (11.6) | | |
Research and development expenses(1)
|
| | | | (595,169) | | | | | | (15.1) | | | | | | (775,130) | | | | | | (11.8) | | | | | | (1,043,811) | | | | | | (163,797) | | | | | | (11.6) | | | | | | (496,888) | | | | | | (12.5) | | | | | | (467,579) | | | | | | (69,808) | | | | | | (11.5) | | |
Total operating expenses
|
| | | | (1,151,243) | | | | | | (29.1) | | | | | | (1,564,233) | | | | | | (23.8) | | | | | | (2,163,680) | | | | | | (339,529) | | | | | | (23.9) | | | | | | (907,586) | | | | | | (22.8) | | | | | | (1,230,030) | | | | | | (183,639) | | | | | | (30.2) | | |
Operating loss
|
| | | | (1,143,534) | | | | | | (28.9) | | | | | | (1,207,250) | | | | | | (18.4) | | | | | | (1,812,392) | | | | | | (284,404) | | | | | | (20.0) | | | | | | (672,601) | | | | | | (16.9) | | | | | | (1,084,868) | | | | | | (161,967) | | | | | | (26.6) | | |
Interest income
|
| | | | 78,612 | | | | | | 1.9 | | | | | | 77,118 | | | | | | 1.2 | | | | | | 71,942 | | | | | | 11,289 | | | | | | 0.8 | | | | | | 36,673 | | | | | | 1.0 | | | | | | 38,647 | | | | | | 5,770 | | | | | | 1.0 | | |
Interest expenses
|
| | | | (4,925) | | | | | | (0.1) | | | | | | (9,453) | | | | | | (0.1) | | | | | | (52,040) | | | | | | (8,166) | | | | | | (0.6) | | | | | | (10,555) | | | | | | (0.3) | | | | | | (68,273) | | | | | | (10,193) | | | | | | (1.7) | | |
Foreign exchange (loss)/gain
|
| | | | (38,961) | | | | | | (1.0) | | | | | | 188,800 | | | | | | 2.9 | | | | | | 37,822 | | | | | | 5,935 | | | | | | 0.5 | | | | | | 22,902 | | | | | | 0.6 | | | | | | (247,978) | | | | | | (37,022) | | | | | | (6.1) | | |
Other gain/(loss), net
|
| | | | — | | | | | | — | | | | | | 14,301 | | | | | | 0.2 | | | | | | 83,606 | | | | | | 13,120 | | | | | | 0.9 | | | | | | 21,139 | | | | | | 0.5 | | | | | | (27,966) | | | | | | (4,175) | | | | | | (0.7) | | |
Other income/(expense), net
|
| | | | 6,612 | | | | | | 0.2 | | | | | | (10,810) | | | | | | (0.2) | | | | | | 95,047 | | | | | | 14,915 | | | | | | 1.0 | | | | | | 6,390 | | | | | | 0.2 | | | | | | 20,001 | | | | | | 2,986 | | | | | | 0.5 | | |
Loss before income taxes
|
| | | | (1,102,196) | | | | | | (27.9) | | | | | | (947,294) | | | | | | (14.4) | | | | | | (1,576,015) | | | | | | (247,311) | | | | | | (17.4) | | | | | | (596,052) | | | | | | (14.9) | | | | | | (1,370,437) | | | | | | (204,601) | | | | | | (33.6) | | |
Income tax (expense)/benefit
|
| | | | (9,003) | | | | | | (0.2) | | | | | | (14,904) | | | | | | (0.2) | | | | | | (15,741) | | | | | | (2,470) | | | | | | (0.2) | | | | | | (6,755) | | | | | | (0.2) | | | | | | 5,153 | | | | | | 769 | | | | | | 0.1 | | |
Net loss
|
| | | | (1,111,199) | | | | | | (28.1) | | | | | | (962,198) | | | | | | (14.6) | | | | | | (1,591,756) | | | | | | (249,781) | | | | | | (17.6) | | | | | | (602,807) | | | | | | (15.1) | | | | | | (1,365,284) | | | | | | (203,832) | | | | | | (33.5) | | |
Net loss attributable to: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Kingsoft Cloud Holdings Limited
|
| | | | (1,111,199) | | | | | | (28.1) | | | | | | (962,259) | | | | | | (14.6) | | | | | | (1,588,712) | | | | | | (249,303) | | | | | | (17.5) | | | | | | (602,818) | | | | | | (15.1) | | | | | | (1,356,246) | | | | | | (202,483) | | | | | | (33.2) | | |
Non-controlling interests
|
| | | | — | | | | | | — | | | | | | 61 | | | | | | 0.0 | | | | | | (3,044) | | | | | | (478) | | | | | | (0.1) | | | | | | 11 | | | | | | 0.0 | | | | | | (9,038) | | | | | | (1,349) | | | | | | (0.3) | | |
| | | | | (1,111,199) | | | | | | (28.1) | | | | | | (962,198) | | | | | | (14.6) | | | | | | (1,591,756) | | | | | | (249,781) | | | | | | (17.6) | | | | | | (602,807) | | | | | | (15.1) | | | | | | (1,365,284) | | | | | | (203,832) | | | | | | (33.5) | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||
| | |
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 | | | | | | 8,460 | | | | | | 6,828 | | | | | | 1,019 | | |
Selling and marketing expenses
|
| | | | 37,808 | | | | | | 62,270 | | | | | | 72,594 | | | | | | 11,392 | | | | | | 38,844 | | | | | | 42,956 | | | | | | 6,413 | | |
General and administrative expenses
|
| | | | 31,988 | | | | | | 169,101 | | | | | | 193,886 | | | | | | 30,425 | | | | | | 70,600 | | | | | | 101,833 | | | | | | 15,204 | | |
Research and development expenses
|
| | | | 42,974 | | | | | | 88,129 | | | | | | 150,389 | | | | | | 23,599 | | | | | | 81,301 | | | | | | 55,122 | | | | | | 8,229 | | |
Total
|
| | | | 121,279 | | | | | | 330,114 | | | | | | 434,350 | | | | | | 68,159 | | | | | | 199,205 | | | | | | 206,739 | | | | | | 30,865 | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||
| | |
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) | | | | | | (602,807) | | | | | | (1,365,284) | | | | | | (203,832) | | |
Adjustment: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share-based compensation
|
| | | | 121,279 | | | | | | 330,114 | | | | | | 434,350 | | | | | | 68,159 | | | | | | 199,205 | | | | | | 206,739 | | | | | | 30,865 | | |
Adjusted net loss (Non-GAAP Financial Measure)
|
| | | | (989,920) | | | | | | (632,084) | | | | | | (1,157,406) | | | | | | (181,622) | | | | | | (403,602) | | | | | | (1,158,545) | | | | | | (172,967) | | |
Adjusted net loss (Non-GAAP Financial Measure)
|
| | | | (989,920) | | | | | | (632,084) | | | | | | (1,157,406) | | | | | | (181,622) | | | | | | (403,602) | | | | | | (1,158,545) | | | | | | (172,967) | | |
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | (78,612) | | | | | | (77,118) | | | | | | (71,942) | | | | | | (11,289) | | | | | | (36,673) | | | | | | (38,647) | | | | | | (5,770) | | |
Interest expense
|
| | | | 4,925 | | | | | | 9,453 | | | | | | 52,040 | | | | | | 8,166 | | | | | | 10,555 | | | | | | 68,273 | | | | | | 10,193 | | |
Income tax expense/(benefit)
|
| | | | 9,003 | | | | | | 14,904 | | | | | | 15,741 | | | | | | 2,470 | | | | | | 6,755 | | | | | | (5,153) | | | | | | (769) | | |
Depreciation and amortization
|
| | | | 604,581 | | | | | | 758,038 | | | | | | 855,604 | | | | | | 134,263 | | | | | | 369,589 | | | | | | 578,237 | | | | | | 86,329 | | |
Adjusted EBITDA (Non-GAAP Financial Measure)
|
| | | | (450,023) | | | | | | 73,193 | | | | | | (305,963) | | | | | | (48,012) | | | | | | (53,376) | | | | | | (555,835) | | | | | | (82,984) | | |
| | |
For the Year Ended
December 31, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
| | |
(%)
|
| |||||||||||||||||||||||||||
Net loss margin
|
| | | | (28.1) | | | | | | (14.6) | | | | | | (17.6) | | | | | | (15.1) | | | | | | (33.5) | | |
Adjusted net loss margin (Non-GAAP Financial Measure)
|
| | | | (25.0) | | | | | | (9.6) | | | | | | (12.8) | | | | | | (10.1) | | | | | | (28.4) | | |
Adjusted EBITDA margin (Non-GAAP Financial Measure)
|
| | | | (11.4) | | | | | | 1.1 | | | | | | (3.4) | | | | | | (1.3) | | | | | | (13.6) | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| | | | | | | |
(unaudited)
|
| | | | | | | ||||||||||||
| | |
(in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Public cloud services | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Computing
|
| | | | 1,019,182 | | | | | | 25.8 | | | | | | 1,579,701 | | | | | | 24.0 | | | | | | 2,083,803 | | | | | | 326,994 | | | | | | 23.0 | | | | | | 994,758 | | | | | | 24.9 | | | | | | 1,204,597 | | | | | | 179,842 | | | | | | 29.5 | | |
Storage
|
| | | | 298,803 | | | | | | 7.6 | | | | | | 283,770 | | | | | | 4.3 | | | | | | 266,422 | | | | | | 41,807 | | | | | | 2.9 | | | | | | 137,440 | | | | | | 3.4 | | | | | | 134,876 | | | | | | 20,136 | | | | | | 3.3 | | |
Delivery
|
| | | | 2,140,858 | | | | | | 54.0 | | | | | | 3,303,380 | | | | | | 50.2 | | | | | | 3,808,860 | | | | | | 597,694 | | | | | | 42.0 | | | | | | 1,810,412 | | | | | | 45.4 | | | | | | 1,330,478 | | | | | | 198,635 | | | | | | 32.7 | | |
Total Public Cloud Services Revenues
|
| | | | 3,458,843 | | | | | | 87.4 | | | | | | 5,166,851 | | | | | | 78.5 | | | | | | 6,159,085 | | | | | | 966,495 | | | | | | 68.0 | | | | | | 2,942,610 | | | | | | 73.8 | | | | | | 2,669,951 | | | | | | 398,613 | | | | | | 65.5 | | |
Enterprise cloud services | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
KC Enterprise Cloud Services
|
| | | | 486,308 | | | | | | 12.3 | | | | | | 1,372,689 | | | | | | 20.9 | | | | | | 2,079,289 | | | | | | 326,286 | | | | | | 22.9 | | | | | | 1,042,177 | | | | | | 26.1 | | | | | | 271,713 | | | | | | 40,566 | | | | | | 6.7 | | |
Camelot Group
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 818,528 | | | | | | 128,445 | | | | | | 9.0 | | | | | | — | | | | | | — | | | | | | 1,137,370 | | | | | | 169,805 | | | | | | 27.9 | | |
Total Enterprise Cloud Services Revenues
|
| | | | 486,308 | | | | | | 12.3 | | | | | | 1,372,689 | | | | | | 20.9 | | | | | | 2,897,817 | | | | | | 454,731 | | | | | | 32.0 | | | | | | 1,042,177 | | | | | | 26.1 | | | | | | 1,409,083 | | | | | | 210,371 | | | | | | 34.5 | | |
Others
|
| | | | 11,202 | | | | | | 0.3 | | | | | | 37,767 | | | | | | 0.6 | | | | | | 3,882 | | | | | | 609 | | | | | | 0.0 | | | | | | 2,432 | | | | | | 0.1 | | | | | | 1,273 | | | | | | 190 | | | | | | 0.0 | | |
Total Revenues
|
| | | | 3,956,353 | | | | | | 100.0 | | | | | | 6,577,307 | | | | | | 100.0 | | | | | | 9,060,784 | | | | | | 1,421,835 | | | | | | 100.0 | | | | | | 3,987,219 | | | | | | 100.0 | | | | | | 4,080,307 | | | | | | 609,174 | | | | | | 100.0 | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
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 | | | | | | 2,368,700 | | | | | | 63.1 | | | | | | 2,139,404 | | | | | | 319,405 | | | | | | 54.4 | | |
Depreciation and amortization
costs |
| | | | 599,193 | | | | | | 15.2 | | | | | | 746,245 | | | | | | 12.0 | | | | | | 785,173 | | | | | | 123,211 | | | | | | 9.0 | | | | | | 357,932 | | | | | | 9.5 | | | | | | 495,235 | | | | | | 73,937 | | | | | | 12.6 | | |
Fulfillment costs
|
| | | | 411,438 | | | | | | 10.4 | | | | | | 1,206,679 | | | | | | 19.4 | | | | | | 1,851,342 | | | | | | 290,516 | | | | | | 21.3 | | | | | | 914,082 | | | | | | 24.4 | | | | | | 209,196 | | | | | | 31,232 | | | | | | 5.3 | | |
Solution development and services costs
|
| | | | 43,954 | | | | | | 1.2 | | | | | | 37,148 | | | | | | 0.6 | | | | | | 678,178 | | | | | | 106,421 | | | | | | 7.8 | | | | | | 21,000 | | | | | | 0.6 | | | | | | 965,067 | | | | | | 144,081 | | | | | | 24.5 | | |
Other costs
|
| | | | 37,468 | | | | | | 0.9 | | | | | | 171,404 | | | | | | 2.8 | | | | | | 293,275 | | | | | | 46,021 | | | | | | 3.3 | | | | | | 90,520 | | | | | | 2.4 | | | | | | 126,243 | | | | | | 18,847 | | | | | | 3.2 | | |
Total cost of revenues
|
| | | | 3,948,644 | | | | | | 100.0 | | | | | | 6,220,324 | | | | | | 100.0 | | | | | | 8,709,496 | | | | | | 1,366,710 | | | | | | 100.0 | | | | | | 3,752,234 | | | | | | 100.0 | | | | | | 3,935,145 | | | | | | 587,502 | | | | | | 100.0 | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| | | | | | | |
(unaudited)
|
| | | | | | | ||||||
Bandwidth costs | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Committed
|
| | | | 179,322 | | | | | | 6.3 | | | | | | 470,861 | | | | | | 11.6 | | | | | | 1,000,918 | | | | | | 19.6 | | | | | | 478,245 | | | | | | 20.2 | | | | | | 416,093 | | | | | | 19.4 | | |
– Upfront procurement(1)
|
| | | | 2,029,932 | | | | | | 71.1 | | | | | | 2,611,261 | | | | | | 64.3 | | | | | | 2,675,314 | | | | | | 52.4 | | | | | | 1,220,504 | | | | | | 51.5 | | | | | | 973,747 | | | | | | 45.5 | | |
– Subtotal
|
| | | | 2,209,254 | | | | | | 77.4 | | | | | | 3,082,122 | | | | | | 75.9 | | | | | | 3,676,232 | | | | | | 72.0 | | | | | | 1,698,749 | | | | | | 71.7 | | | | | | 1,389,840 | | | | | | 64.9 | | |
Rack costs | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Committed
|
| | | | 35,191 | | | | | | 1.2 | | | | | | 95,755 | | | | | | 2.4 | | | | | | 315,408 | | | | | | 6.2 | | | | | | 142,022 | | | | | | 6.0 | | | | | | 181,392 | | | | | | 8.5 | | |
– Upfront procurement(1)
|
| | | | 497,869 | | | | | | 17.4 | | | | | | 738,512 | | | | | | 18.2 | | | | | | 646,903 | | | | | | 12.7 | | | | | | 308,751 | | | | | | 13.0 | | | | | | 365,714 | | | | | | 17.1 | | |
– Subtotal
|
| | | | 533,060 | | | | | | 18.6 | | | | | | 834,267 | | | | | | 20.6 | | | | | | 962,311 | | | | | | 18.9 | | | | | | 450,773 | | | | | | 19.0 | | | | | | 547,106 | | | | | | 25.6 | | |
Other IDC costs(2)
|
| | | | 114,277 | | | | | | 4.0 | | | | | | 142,459 | | | | | | 3.5 | | | | | | 462,985 | | | | | | 9.1 | | | | | | 219,178 | | | | | | 9.3 | | | | | | 202,458 | | | | | | 9.5 | | |
Total IDC costs
|
| | | | 2,856,591 | | | | | | 100.0 | | | | | | 4,058,848 | | | | | | 100.0 | | | | | | 5,101,528 | | | | | | 100.0 | | | | | | 2,368,700 | | | | | | 100.0 | | | | | | 2,139,404 | | | | | | 100.0 | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| | |||||||||||||||||||||||||||||||||||||||||||||||
| | |
Gross
profit (loss) |
| |
Gross
profit (loss) margin |
| |
Gross
profit (loss) |
| |
Gross
profit (loss) margin |
| |
Gross
profit (loss) |
| |
Gross
profit (loss) margin |
| |
Gross
profit (loss) |
| |
Gross
profit (loss) margin |
| |
Gross
profit (loss) |
| |
Gross
profit (loss) margin |
| | ||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| | ||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| | | | | | | |
(unaudited)
|
| | | | | | | | | | ||||||
| | |
(RMB in thousands, except for percentages)
|
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Public Cloud Services | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Computing
|
| | | | 71,845 | | | | | | 7.0 | | | | | | 158,555 | | | | | | 10.0 | | | | | | 218,135 | | | | | | 10.5 | | | | | | 162,836 | | | | | | 16.4 | | | | | | 24,323 | | | | | | 2.0 | | | | ||
Storage
|
| | | | 106,109 | | | | | | 35.5 | | | | | | 35,379 | | | | | | 12.5 | | | | | | 13,137 | | | | | | 4.9 | | | | | | 8,574 | | | | | | 6.2 | | | | | | 11,716 | | | | | | 8.7 | | | | ||
Delivery
|
| | | | (238,845) | | | | | | (11.2) | | | | | | 10,624 | | | | | | 0.3 | | | | | | (243,008) | | | | | | (6.4) | | | | | | (53,571) | | | | | | (3.0) | | | | | | (112,434) | | | | | | (8.5) | | | | ||
Subtotal | | | | | (60,891) | | | | | | (1.8) | | | | | | 204,558 | | | | | | 4.0 | | | | | | (11,736) | | | | | | (0.2) | | | | | | 117,839 | | | | | | 4.0 | | | | | | (76,395) | | | | | | (2.9) | | | | ||
Enterprise Cloud Services | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
KC Enterprise Cloud Services
|
| | | | 66,697 | | | | | | 13.7 | | | | | | 148,994 | | | | | | 10.9 | | | | | | 191,290 | | | | | | 9.2 | | | | | | 115,218 | | | | | | 11.1 | | | | | | 50,712 | | | | | | 18.7 | | | | ||
Camelot Group
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 170,528 | | | | | | 20.8 | | | | | | — | | | | | | — | | | | | | 169,747 | | | | | | 14.9 | | | | ||
Subtotal | | | | | 66,697 | | | | | | 13.7 | | | | | | 148,994 | | | | | | 10.9 | | | | | | 361,818 | | | | | | 12.5 | | | | | | 115,218 | | | | | | 11.1 | | | | | | 220,459 | | | | | | 15.6 | | | | ||
Others | | | | | 1,903 | | | | | | 17.0 | | | | | | 3,431 | | | | | | 9.1 | | | | | | 1,206 | | | | | | 31.1 | | | | | | 1,928 | | | | | | 79.3 | | | | | | 1,098 | | | | | | 86.3 | | | | ||
Total | | | | | 7,709 | | | | | | 0.2 | | | | | | 356,983 | | | | | | 5.4 | | | | | | 351,288 | | | | | | 3.9 | | | | | | 234,985 | | | | | | 5.9 | | | | | | 145,162 | | | | | | 3.6 | | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
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 | | | | | | 496,888 | | | | | | 54.8 | | | | | | 467,579 | | | | | | 69,808 | | | | | | 38.0 | | |
Selling and marketing expenses
|
| | | | 317,426 | | | | | | 27.6 | | | | | | 409,211 | | | | | | 26.2 | | | | | | 518,167 | | | | | | 81,312 | | | | | | 23.9 | | | | | | 208,884 | | | | | | 23.0 | | | | | | 290,615 | | | | | | 43,388 | | | | | | 23.6 | | |
General and administrative expenses
|
| | | | 238,648 | | | | | | 20.7 | | | | | | 379,892 | | | | | | 24.3 | | | | | | 601,702 | | | | | | 94,420 | | | | | | 27.8 | | | | | | 201,814 | | | | | | 22.2 | | | | | | 471,836 | | | | | | 70,443 | | | | | | 38.4 | | |
Total operating expenses
|
| | | | 1,151,243 | | | | | | 100.0 | | | | | | 1,564,233 | | | | | | 100.0 | | | | | | 2,163,680 | | | | | | 339,529 | | | | | | 100.0 | | | | | | 907,586 | | | | | | 100.0 | | | | | | 1,230,030 | | | | | | 183,639 | | | | | | 100.0 | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
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 | | | | | | 348,791 | | | | | | 70.2 | | | | | | 345,394 | | | | | | 51,566 | | | | | | 73.9 | | |
Share-based compensation
|
| | | | 42,974 | | | | | | 7.2 | | | | | | 88,129 | | | | | | 11.4 | | | | | | 150,389 | | | | | | 23,599 | | | | | | 14.4 | | | | | | 81,301 | | | | | | 16.4 | | | | | | 55,122 | | | | | | 8,229 | | | | | | 11.8 | | |
Other miscellaneous expenses
|
| | | | 68,887 | | | | | | 11.6 | | | | | | 96,521 | | | | | | 12.4 | | | | | | 148,725 | | | | | | 23,339 | | | | | | 14.2 | | | | | | 66,796 | | | | | | 13.4 | | | | | | 67,063 | | | | | | 10,013 | | | | | | 14.3 | | |
Total research and development expenses
|
| | | | 595,169 | | | | | | 100.0 | | | | | | 775,130 | | | | | | 100.0 | | | | | | 1,043,811 | | | | | | 163,797 | | | | | | 100.0 | | | | | | 496,888 | | | | | | 100.0 | | | | | | 467,579 | | | | | | 69,808 | | | | | | 100.0 | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
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 | | | | | | 129,439 | | | | | | 62.0 | | | | | | 142,792 | | | | | | 21,318 | | | | | | 49.1 | | |
Share-based compensation
|
| | | | 37,808 | | | | | | 11.9 | | | | | | 62,270 | | | | | | 15.2 | | | | | | 72,594 | | | | | | 11,392 | | | | | | 14.0 | | | | | | 38,844 | | | | | | 18.6 | | | | | | 42,956 | | | | | | 6,413 | | | | | | 14.8 | | |
Marketing and promotion expenses
|
| | | | 29,271 | | | | | | 9.2 | | | | | | 15,348 | | | | | | 3.8 | | | | | | 24,039 | | | | | | 3,772 | | | | | | 4.6 | | | | | | 13,104 | | | | | | 6.3 | | | | | | 4,543 | | | | | | 678 | | | | | | 1.6 | | |
Depreciation and amortization expenses
|
| | | | 662 | | | | | | 0.2 | | | | | | 841 | | | | | | 0.2 | | | | | | 50,559 | | | | | | 7,934 | | | | | | 9.8 | | | | | | 422 | | | | | | 0.2 | | | | | | 74,352 | | | | | | 11,100 | | | | | | 25.6 | | |
Other miscellaneous expenses
|
| | | | 61,777 | | | | | | 19.5 | | | | | | 69,684 | | | | | | 17.0 | | | | | | 62,898 | | | | | | 9,870 | | | | | | 12.1 | | | | | | 27,075 | | | | | | 12.9 | | | | | | 25,972 | | | | | | 3,879 | | | | | | 8.9 | | |
Total selling and marketing expenses
|
| | | | 317,426 | | | | | | 100.0 | | | | | | 409,211 | | | | | | 100.0 | | | | | | 518,167 | | | | | | 81,312 | | | | | | 100.0 | | | | | | 208,884 | | | | | | 100.0 | | | | | | 290,615 | | | | | | 43,388 | | | | | | 100.0 | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
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 | | | | | | 57,829 | | | | | | 28.7 | | | | | | 149,164 | | | | | | 22,270 | | | | | | 31.6 | | |
Share-based compensation
|
| | | | 31,988 | | | | | | 13.4 | | | | | | 169,101 | | | | | | 44.5 | | | | | | 193,886 | | | | | | 30,425 | | | | | | 32.2 | | | | | | 70,600 | | | | | | 35.0 | | | | | | 101,833 | | | | | | 15,204 | | | | | | 21.6 | | |
Credit losses
|
| | | | 61,920 | | | | | | 25.9 | | | | | | 31,881 | | | | | | 8.4 | | | | | | 114,124 | | | | | | 17,909 | | | | | | 19.0 | | | | | | 17,677 | | | | | | 8.8 | | | | | | 140,156 | | | | | | 20,925 | | | | | | 29.7 | | |
Other miscellaneous expenses
|
| | | | 54,586 | | | | | | 22.9 | | | | | | 99,320 | | | | | | 26.1 | | | | | | 127,831 | | | | | | 20,059 | | | | | | 21.2 | | | | | | 55,708 | | | | | | 27.5 | | | | | | 80,683 | | | | | | 12,044 | | | | | | 17.1 | | |
Total general and administrative expenses
|
| | | | 238,648 | | | | | | 100.0 | | | | | | 379,892 | | | | | | 100.0 | | | | | | 601,702 | | | | | | 94,420 | | | | | | 100.0 | | | | | | 201,814 | | | | | | 100.0 | | | | | | 471,836 | | | | | | 70,443 | | | | | | 100.0 | | |
| | |
As of December 31,
|
| |
As of June 30,
|
| | ||||||||||||||||||||||||||||||||
| | |
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 | | | | | | 10,321,276 | | | | | | 1,540,925 | | | | ||
Total non-current assets(1)
|
| | | | 1,882,082 | | | | | | 2,384,496 | | | | | | 8,665,224 | | | | | | 1,359,763 | | | | | | 8,679,058 | | | | | | 1,295,748 | | | | ||
Total assets
|
| | | | 6,031,821 | | | | | | 11,929,214 | | | | | | 21,078,040 | | | | | | 3,307,604 | | | | | | 19,000,334 | | | | | | 2,836,673 | | | | ||
Net current assets
|
| | | | 1,729,748 | | | | | | 6,079,119 | | | | | | 4,896,936 | | | | | | 768,436 | | | | | | 2,927,640 | | | | | | 437,085 | | | | ||
LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ (DEFICIT) EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Total current liabilities
|
| | | | 2,419,991 | | | | | | 3,465,599 | | | | | | 7,515,880 | | | | | | 1,179,405 | | | | | | 7,393,636 | | | | | | 1,103,840 | | | | ||
Total non-current liabilities(1)
|
| | | | 74,557 | | | | | | 223,565 | | | | | | 2,069,737 | | | | | | 324,787 | | | | | | 891,440 | | | | | | 133,088 | | | | ||
Total liabilities
|
| | | | 2,494,548 | | | | | | 3,689,164 | | | | | | 9,585,617 | | | | | | 1,504,192 | | | | | | 8,285,076 | | | | | | 1,236,928 | | | | ||
Net assets
|
| | | | 3,537,273 | | | | | | 8,240,050 | | | | | | 11,492,423 | | | | | | 1,803,412 | | | | | | 10,715,258 | | | | | | 1,599,745 | | | | ||
Total mezzanine equity
|
| | | | 7,734,532 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Total shareholders’ (deficit)
equity |
| | | | (4,197,259) | | | | | | 8,239,989 | | | | | | 10,603,949 | | | | | | 1,663,991 | | | | | | 9,843,171 | | | | | | 1,469,546 | | | | ||
Non-controlling interests
|
| | | | — | | | | | | 61 | | | | | | 888,474 | | | | | | 139,421 | | | | | | 872,087 | | | | | | 130,199 | | | | ||
Total liabilities, mezzanine equity
and shareholders’ (deficit) equity |
| | | | 6,031,821 | | | | | | 11,929,214 | | | | | | 21,078,040 | | | | | | 3,307,604 | | | | | | 19,000,334 | | | | | | 2,836,673 | | | |
| | |
As of December 31,
|
| |
As of June 30,
|
| |
As of October 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 | | | | | | 2,732,331 | | | | | | 407,926 | | | | | | 3,423,476 | | | | | | 468,661 | | |
Restricted cash
|
| | | | — | | | | | | — | | | | | | 239,093 | | | | | | 37,519 | | | | | | 44,439 | | | | | | 6,635 | | | | | | 16,555 | | | | | | 2,266 | | |
Accounts receivable, net of allowance
|
| | | | 1,347,481 | | | | | | 2,334,871 | | | | | | 3,570,975 | | | | | | 560,364 | | | | | | 2,872,904 | | | | | | 428,913 | | | | | | 2,757,789 | | | | | | 377,531 | | |
Short-term investments
|
| | | | 225,425 | | | | | | 2,693,019 | | | | | | 2,491,056 | | | | | | 390,901 | | | | | | 2,619,701 | | | | | | 391,111 | | | | | | 1,343,616 | | | | | | 183,936 | | |
Prepayments and other
assets |
| | | | 421,938 | | | | | | 887,086 | | | | | | 1,687,021 | | | | | | 264,730 | | | | | | 1,694,048 | | | | | | 252,914 | | | | | | 1,848,041 | | | | | | 252,989 | | |
Amounts due from related parties
|
| | | | 131,632 | | | | | | 205,068 | | | | | | 207,143 | | | | | | 32,505 | | | | | | 357,853 | | | | | | 53,426 | | | | | | 391,278 | | | | | | 53,565 | | |
Total current assets
|
| | | | 4,149,739 | | | | | | 9,544,718 | | | | | | 12,412,816 | | | | | | 1,947,841 | | | | | | 10,321,276 | | | | | | 1,540,925 | | | | | | 9,780,755 | | | | | | 1,338,948 | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | | 1,254,589 | | | | | | 2,057,355 | | | | | | 2,938,632 | | | | | | 461,135 | | | | | | 2,409,134 | | | | | | 359,674 | | | | | | 2,601,590 | | | | | | 356,148 | | |
Accrued expenses and other current liabilities
|
| | | | 949,213 | | | | | | 845,374 | | | | | | 2,223,840 | | | | | | 348,969 | | | | | | 2,748,407 | | | | | | 410,326 | | | | | | 2,787,323 | | | | | | 381,574 | | |
Short-term bank loans
|
| | | | — | | | | | | 278,488 | | | | | | 1,348,166 | | | | | | 211,557 | | | | | | 1,266,270 | | | | | | 189,049 | | | | | | 1,059,500 | | | | | | 145,042 | | |
Long-term bank loan, current portion
|
| | | | 100,000 | | | | | | 74,351 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Income tax payable
|
| | | | 11,930 | | | | | | 20,564 | | | | | | 60,217 | | | | | | 9,449 | | | | | | 43,163 | | | | | | 6,444 | | | | | | 38,660 | | | | | | 5,292 | | |
Amounts due to related
parties |
| | | | 104,259 | | | | | | 112,998 | | | | | | 836,435 | | | | | | 131,255 | | | | | | 826,042 | | | | | | 123,325 | | | | | | 575,898 | | | | | | 78,838 | | |
Current operating lease liabilities
|
| | | | — | | | | | | 76,469 | | | | | | 108,590 | | | | | | 17,040 | | | | | | 100,620 | | | | | | 15,022 | | | | | | 105,212 | | | | | | 14,403 | | |
Total current liabilities
|
| | | | 2,419,991 | | | | | | 3,465,599 | | | | | | 7,515,880 | | | | | | 1,179,405 | | | | | | 7,393,636 | | | | | | 1,103,840 | | | | | | 7,168,183 | | | | | | 981,297 | | |
Net current assets
|
| | | | 1,729,748 | | | | | | 6,079,119 | | | | | | 4,896,936 | | | | | | 768,436 | | | | | | 2,927,640 | | | | | | 437,085 | | | | | | 2,612,572 | | | | | | 357,651 | | |
| | |
For the Year Ended
December 31, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
| | |
(days)
|
| |||||||||||||||||||||||||||
Average accounts receivable (net of allowance) turnover days
|
| | | | 97 | | | | | | 109 | | | | | | 126 | | | | | | 140 | | | | | | 155 | | |
Average accounts receivable (net of allowance) and contract assets turnover days
|
| | | | 97 | | | | | | 109 | | | | | | 137 | | | | | | 140 | | | | | | 179 | | |
| | |
As of December 31,
|
| |
As of June 30,
|
| |
Subsequent
Settlement of accounts receivables as of June 30, 2022, As of November 30, |
| |||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Accounts receivable,
net of allowance |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Not yet due
|
| | | | 1,158,160 | | | | | | 979,843 | | | | | | 2,411,907 | | | | | | 378,481 | | | | | | 1,470,283 | | | | | | 219,507 | | | | | | (907,449) | | |
Past due by: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Within 3 months
|
| | | | 75,604 | | | | | | 1,084,616 | | | | | | 478,156 | | | | | | 75,033 | | | | | | 496,280 | | | | | | 74,093 | | | | | | (302,674) | | |
Between 4 months and
6 months |
| | | | 69,616 | | | | | | 118,015 | | | | | | 202,060 | | | | | | 31,708 | | | | | | 235,706 | | | | | | 35,190 | | | | | | (69,482) | | |
Between 7 months and
1 year |
| | | | 41,254 | | | | | | 135,057 | | | | | | 371,200 | | | | | | 58,249 | | | | | | 538,523 | | | | | | 80,399 | | | | | | (145,571) | | |
More than 1 year
|
| | | | 2,847 | | | | | | 17,340 | | | | | | 107,652 | | | | | | 16,893 | | | | | | 132,112 | | | | | | 19,724 | | | | | | (32,476) | | |
Total
|
| | | | 1,347,481 | | | | | | 2,334,871 | | | | | | 3,570,975 | | | | | | 560,364 | | | | | | 2,872,904 | | | | | | 428,913 | | | | | | (1,457,652) | | |
| | |
As of December 31,
|
| |
As of June 30,
|
| ||||||||||||||||||||||||||||||
| | |
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 | | | | | | 162,998 | | | | | | 24,335 | | |
Contract costs
|
| | | | 12,979 | | | | | | 13,882 | | | | | | 145,628 | | | | | | 22,852 | | | | | | 202,629 | | | | | | 30,252 | | |
Contract assets, net
|
| | | | — | | | | | | — | | | | | | 550,068 | | | | | | 86,318 | | | | | | 542,967 | | | | | | 81,063 | | |
VAT prepayments
|
| | | | 360,401 | | | | | | 470,567 | | | | | | 619,391 | | | | | | 97,196 | | | | | | 582,751 | | | | | | 87,002 | | |
Interest receivable
|
| | | | 3,114 | | | | | | 14,204 | | | | | | 21,463 | | | | | | 3,368 | | | | | | 14,931 | | | | | | 2,229 | | |
Deferred IPO costs
|
| | | | 11,971 | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,815 | | | | | | 3,705 | | |
Individual income tax receivable
|
| | | | — | | | | | | 231,377 | | | | | | 48,949 | | | | | | 7,681 | | | | | | 7,051 | | | | | | 1,053 | | |
Others
|
| | | | 17,570 | | | | | | 78,435 | | | | | | 138,994 | | | | | | 21,811 | | | | | | 155,906 | | | | | | 23,275 | | |
Sub-total
|
| | | | 421,938 | | | | | | 887,086 | | | | | | 1,687,021 | | | | | | 264,730 | | | | | | 1,694,048 | | | | | | 252,914 | | |
Non-current portion: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Prepayments for electronic equipment
|
| | | | 33,970 | | | | | | 8,978 | | | | | | 25,388 | | | | | | 3,984 | | | | | | 20,372 | | | | | | 3,042 | | |
Others
|
| | | | 2,498 | | | | | | 2,846 | | | | | | 3,678 | | | | | | 577 | | | | | | 2,065 | | | | | | 308 | | |
Sub-total
|
| | | | 36,468 | | | | | | 11,824 | | | | | | 29,066 | | | | | | 4,561 | | | | | | 22,437 | | | | | | 3,350 | | |
Total
|
| | | | 458,406 | | | | | | 898,910 | | | | | | 1,716,087 | | | | | | 269,291 | | | | | | 1,716,485 | | | | | | 256,264 | | |
| | |
As of December 31,
|
| |
As of June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Intangible assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | | — | | | | | | — | | | | | | 620,100 | | | | | | 97,307 | | | | | | 620,500 | | | | | | 92,638 | | |
Patents and technologies
|
| | | | — | | | | | | — | | | | | | 67,900 | | | | | | 10,655 | | | | | | 60,900 | | | | | | 9,092 | | |
Trademarks and domain names
|
| | | | 7,041 | | | | | | 7,020 | | | | | | 497,098 | | | | | | 78,006 | | | | | | 497,150 | | | | | | 74,223 | | |
Software and copyrights
|
| | | | 6,564 | | | | | | 20,807 | | | | | | 71,752 | | | | | | 11,259 | | | | | | 79,726 | | | | | | 11,903 | | |
Others
|
| | | | 4,598 | | | | | | 7,469 | | | | | | 3,637 | | | | | | 571 | | | | | | 3,707 | | | | | | 553 | | |
Sub-total
|
| | | | 18,203 | | | | | | 35,296 | | | | | | 1,260,487 | | | | | | 197,798 | | | | | | 1,261,983 | | | | | | 188,409 | | |
Less: accumulated amortization | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | | — | | | | | | — | | | | | | (32,637) | | | | | | (5,121) | | | | | | (81,605) | | | | | | (12,183) | | |
Patents and technologies
|
| | | | — | | | | | | — | | | | | | (8,138) | | | | | | (1,277) | | | | | | (12,688) | | | | | | (1,894) | | |
Trademarks and domain names
|
| | | | (2,309) | | | | | | (3,035) | | | | | | (20,722) | | | | | | (3,252) | | | | | | (45,589) | | | | | | (6,806) | | |
Software and copyrights
|
| | | | (5,128) | | | | | | (10,268) | | | | | | (26,692) | | | | | | (4,189) | | | | | | (32,679) | | | | | | (4,879) | | |
Others
|
| | | | (3,338) | | | | | | (5,420) | | | | | | (2,531) | | | | | | (397) | | | | | | (2,908) | | | | | | (435) | | |
Intangible assets, net
|
| | | | 7,428 | | | | | | 16,573 | | | | | | 1,169,767 | | | | | | 183,562 | | | | | | 1,086,514 | | | | | | 162,212 | | |
| | |
For the Year Ended
December 31, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
| | |
(days)
|
| |||||||||||||||||||||||||||
Average accounts payable turnover days
|
| | | | 98 | | | | | | 101 | | | | | | 107 | | | | | | 115 | | | | | | 124 | | |
| | |
As of December 31,
|
| |
As of June 30,
|
| ||||||||||||||||||||||||||||||
| | |
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 | | | | | | 741,829 | | | | | | 110,752 | | |
Between 4 months and 1 year
|
| | | | 158,132 | | | | | | 449,649 | | | | | | 1,209,146 | | | | | | 189,741 | | | | | | 1,175,698 | | | | | | 175,527 | | |
More than 1 year
|
| | | | 78,393 | | | | | | 160,741 | | | | | | 388,824 | | | | | | 61,015 | | | | | | 491,607 | | | | | | 73,395 | | |
Total
|
| | | | 1,254,589 | | | | | | 2,057,355 | | | | | | 2,938,632 | | | | | | 461,135 | | | | | | 2,409,134 | | | | | | 359,674 | | |
| | |
As of December 31,
|
| |
As of June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Customer advances
|
| | | | 79,608 | | | | | | 191,357 | | | | | | 378,957 | | | | | | 59,467 | | | | | | 376,016 | | | | | | 56,138 | | |
Salary and welfare payable
|
| | | | 136,762 | | | | | | 117,506 | | | | | | 600,775 | | | | | | 94,275 | | | | | | 573,403 | | | | | | 85,607 | | |
Purchase of property and equipment
|
| | | | 609,363 | | | | | | 181,038 | | | | | | 759,391 | | | | | | 119,165 | | | | | | 264,385 | | | | | | 39,472 | | |
Acquisition of equity investments
|
| | | | 15,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accrued expenses
|
| | | | 67,027 | | | | | | 44,559 | | | | | | 116,021 | | | | | | 18,206 | | | | | | 119,826 | | | | | | 17,890 | | |
Other tax and surcharges payable
|
| | | | 10,608 | | | | | | 25,227 | | | | | | 91,287 | | | | | | 14,325 | | | | | | 100,617 | | | | | | 15,022 | | |
Deferred government grants
|
| | | | 7,919 | | | | | | 10,321 | | | | | | 8,488 | | | | | | 1,332 | | | | | | 12,257 | | | | | | 1,830 | | |
Purchase consideration payable
|
| | | | — | | | | | | — | | | | | | 148,038 | | | | | | 23,230 | | | | | | 1,219,591 | | | | | | 182,080 | | |
Individual income tax payable
|
| | | | — | | | | | | 231,377 | | | | | | 48,949 | | | | | | 7,681 | | | | | | 3,801 | | | | | | 567 | | |
| | |
As of December 31,
|
| |
As of June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Others
|
| | | | 22,426 | | | | | | 43,989 | | | | | | 71,934 | | | | | | 11,288 | | | | | | 78,511 | | | | | | 11,720 | | |
Total
|
| | | | 949,213 | | | | | | 845,374 | | | | | | 2,223,840 | | | | | | 348,969 | | | | | | 2,748,407 | | | | | | 410,326 | | |
|
| | |
As of December 31,
|
| |
As at June 30,
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| ||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||
| | |
(in thousands)
|
| |||||||||||||||||||||
Amounts due from related parties: | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade related: | | | | | | | | | | | | | | | | | | | | | | | | | |
Xiaomi Group
|
| | | | 63,859 | | | | | | 165,568 | | | | | | 175,170 | | | | | | 280,042 | | |
Cheetah Group
|
| | | | 1,932 | | | | | | — | | | | | | — | | | | | | — | | |
Kingsoft Group
|
| | | | 34,800 | | | | | | 35,653 | | | | | | 26,868 | | | | | | 49,498 | | |
Others
|
| | | | — | | | | | | — | | | | | | — | | | | | | 22,334 | | |
Non-trade related: | | | | | | | | | | | | | | | | | | | | | | | | | |
Kingsoft Group*
|
| | | | 8,916 | | | | | | 9,605 | | | | | | 10,863 | | | | | | 10,868 | | |
Senior executives**
|
| | | | 24,461 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 133,968 | | | | | | 210,826 | | | | | | 212,901 | | | | | | 362,742 | | |
Amounts due to related parties: | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade related: | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
As of December 31,
|
| |
As at June 30,
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| ||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||
| | |
(in thousands)
|
| |||||||||||||||||||||
Kingsoft Group
|
| | | | 52,625 | | | | | | 51,010 | | | | | | 15,092 | | | | | | 13,272 | | |
Xiaomi Group
|
| | | | 22,350 | | | | | | 32,704 | | | | | | 55,853 | | | | | | 41,794 | | |
Non-trade related: | | | | | | | | | | | | | | | | | | | | | | | | | |
Kingsoft Group***
|
| | | | 29,284 | | | | | | 29,284 | | | | | | 529,284 | | | | | | 529,284 | | |
Xiaomi Group****
|
| | | | — | | | | | | — | | | | | | 709,088 | | | | | | 596,084 | | |
| | | | | 104,259 | | | | | | 112,998 | | | | | | 1,309,317 | | | | | | 1,180,434 | | |
|
| | |
As of or for the year
ended December 31, |
| |
As of or for the
Six Months Ended June 30, |
| ||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Revenue growth
|
| | | | N/A | | | | | | 66.2% | | | | | | 37.8% | | | | | | N/A | | | | | | 2.3% | | |
Gross profit margin
|
| | | | 0.2% | | | | | | 5.4% | | | | | | 3.9% | | | | | | 5.9% | | | | | | 3.6% | | |
Gearing Ratio*
|
| | | | 4.9% | | | | | | 7.4% | | | | | | 24.6% | | | | | | N/A | | | | | | 25.5% | | |
Current Ratio**
|
| | | | 1.7 | | | | | | 2.8 | | | | | | 1.7 | | | | | | N/A | | | | | | 1.4 | | |
| | |
For the Year Ended December 31,
|
| |
For the Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Operating cash flows before movements in working capital
|
| | | | (325,807) | | | | | | 9,109 | | | | | | (283,269) | | | | | | (44,451) | | | | | | (34,006) | | | | | | (147,296) | | | | | | (21,991) | | |
Changes in operating assets and liabilities
|
| | | | (113,325) | | | | | | (299,542) | | | | | | (425,600) | | | | | | (66,785) | | | | | | (726,795) | | | | | | (135,105) | | | | | | (20,170) | | |
Net cash used in operating activities
|
| | | | (439,132) | | | | | | (290,433) | | | | | | (708,869) | | | | | | (111,236) | | | | | | (760,801) | | | | | | (282,401) | | | | | | (42,161) | | |
Net cash generated from/(used in) investing activities
|
| | | | 883,247 | | | | | | (4,314,003) | | | | | | (421,623) | | | | | | (66,162) | | | | | | (294,546) | | | | | | (1,257,570) | | | | | | (187,750) | | |
Net cash generated from financing
activities |
| | | | 64,507 | | | | | | 6,124,153 | | | | | | 2,212,487 | | | | | | 347,187 | | | | | | 601,302 | | | | | | (214,796) | | | | | | (32,069) | | |
Net increase/(decrease) in cash, cash equivalents and restricted cash
|
| | | | 508,622 | | | | | | 1,519,717 | | | | | | 1,081,995 | | | | | | 169,789 | | | | | | (454,045) | | | | | | (1,754,767) | | | | | | (261,980) | | |
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 | | | | | | 665,356 | | |
Effect of exchange rate changes on cash, cash
equivalents and restricted cash |
| | | | 7,570 | | | | | | (118,306) | | | | | | (50,048) | | | | | | (7,854) | | | | | | (16,010) | | | | | | 74,916 | | | | | | 11,185 | | |
Cash, cash equivalents and restricted cash at end of the year/period
|
| | | | 2,023,263 | | | | | | 3,424,674 | | | | | | 4,456,621 | | | | | | 699,341 | | | | | | 2,954,619 | | | | | | 2,776,770 | | | | | | 414,561 | | |
| | |
For the Year Ended
December 31, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||||||||
| | |
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) | | | | | | (602,818) | | | | | | (1,356,246) | | |
IFRS adjustments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred Shares
|
| | | | (612,234) | | | | | | (286,270) | | | | | | — | | | | | | — | | | | | | — | | |
Operating leases
|
| | | | (230) | | | | | | (7,401) | | | | | | (5,217) | | | | | | (2,833) | | | | | | (1,691) | | |
Equity investments
|
| | | | (4,825) | | | | | | (11,033) | | | | | | (46,156) | | | | | | 779 | | | | | | (9,310) | | |
Share-based compensation
|
| | | | 11,385 | | | | | | 16,728 | | | | | | 6,561 | | | | | | 1,792 | | | | | | 4,891 | | |
Issuance costs
|
| | | | (8,920) | | | | | | (11,745) | | | | | | — | | | | | | — | | | | | | (21,273) | | |
Provision for credit losses
|
| | | | 6,634 | | | | | | (4,645) | | | | | | — | | | | | | — | | | | | | — | | |
Net loss attributable to ordinary shareholders as reported under IFRS (unaudited)
|
| | | | (1,769,114) | | | | | | (1,286,393) | | | | | | (1,633,524) | | | | | | (603,080) | | | | | | (1,383,629) | | |
| | |
As of December 31,
|
| |
As of June 30,
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| ||||||||||||
| | |
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 | | | | | | 10,715,258 | | |
IFRS adjustments | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred Shares
|
| | | | 794,689 | | | | | | — | | | | | | — | | | | | | — | | |
Operating leases
|
| | | | (223) | | | | | | (7,629) | | | | | | (12,842) | | | | | | (14,539) | | |
Equity investments
|
| | | | (4,825) | | | | | | (15,858) | | | | | | (62,014) | | | | | | (71,324) | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance costs
|
| | | | (9,003) | | | | | | — | | | | | | — | | | | | | (21,862) | | |
Provision for credit losses
|
| | | | (1,039) | | | | | | (5,684) | | | | | | — | | | | | | — | | |
Total shareholders’ (deficit) equity as reported under IFRS (unaudited)
|
| | | | (3,417,660) | | | | | | 8,210,879 | | | | | | 11,417,567 | | | | | | 10,607,533 | | |
| | |
As of December 31,
|
| |
As of June 30,
|
| |
As of October 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2022(1)
|
| |||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Borrowings: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank loans
|
| | | | 174,351 | | | | | | 352,839 | | | | | | 1,348,166 | | | | | | 211,557 | | | | | | 1,266,270 | | | | | | 189,049 | | | | | | 1,059,500 | | | | | | 145,042 | | |
Loans from related parties
|
| | | | — | | | | | | — | | | | | | 1,209,088 | | | | | | 189,732 | | | | | | 1,096,084 | | | | | | 163,641 | | | | | | 907,910 | | | | | | 124,290 | | |
Operating lease liabilities
|
| | | | — | | | | | | 259,427 | | | | | | 266,879 | | | | | | 41,879 | | | | | | 239,053 | | | | | | 35,690 | | | | | | 236,905 | | | | | | 32,431 | | |
Finance lease liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 125,984 | | | | | | 18,809 | | | | | | 128,480 | | | | | | 17,588 | | |
Purchase consideration payable to acquire Camelot Group
|
| | | | — | | | | | | — | | | | | | 1,328,508 | | | | | | 208,472 | | | | | | 1,219,591 | | | | | | 182,080 | | | | | | 1,204,160 | | | | | | 164,845 | | |
| | |
For the year ended
December 31, |
| |
For the period
from January 1 to September 3, |
| ||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
(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, |
| ||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
(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, |
| ||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
(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 | | |
| | |
Consolidated net
tangible assets attributable to the shareholders of the Company as at June 30, 2022 |
| |
Estimated
listing expenses |
| |
Unaudited pro
forma adjusted consolidated net tangible assets attributable to the shareholders of the Company |
| |
Unaudited pro
forma adjusted consolidated net tangible assets attributable to the shareholders of the Company per Share |
| |
Unaudited pro
forma adjusted net tangible assets attributable to the shareholders of the Company per ADS |
| |||||||||||||||||||||||||||
| | |
RMB’000
|
| |
RMB’000
|
| |
RMB’000
|
| |
RMB
|
| |
HK$
|
| |
RMB
|
| |
HK$
|
| |||||||||||||||||||||
| | |
(Note 1)
|
| |
(Notes 2, 5)
|
| | | | | | | |
(Note 3)
|
| |
(Note 5)
|
| |
(Note 4)
|
| |
(Note 5)
|
| ||||||||||||||||||
Based on 3,663,417,840
Shares in issue and outstanding immediately prior to the Introduction |
| | | | 4,150,933 | | | | | | (91,965) | | | | | | 4,058,968 | | | | | | 1.11 | | | | | | 1.24 | | | | | | 16.65 | | | | | | 18.67 | | |
| |
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
|
|
|
No.
|
| |
Transactions
|
| |
Applicable
Listing Rules |
| |
Waiver(s) sought
|
| |
Proposed annual cap for the
year ending December 31, |
| ||||||
|
2022
|
| |
2023
|
| |
2024
|
| ||||||||||||
| | | | | | | | | | | | |
(RMB in millions)
|
| ||||||
| Fully-exempt continuing connected transactions | | ||||||||||||||||||
| 1. | | | Intellectual Property Licenses | | | 14A.52, 14A.76(1) | | | N/A | | |
N/A
|
| |
N/A
|
| |
N/A
|
|
| Partially-exempt continuing connected transactions | | ||||||||||||||||||
|
2.
|
| |
Framework Agreement with Kingsoft Corporation
|
| |
14A.35, 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
|
| ||||||||||||||||||
|
15.3
|
| |
16.1
|
| |
16.4
|
|
|
No.
|
| |
Transactions
|
| |
Applicable
Listing Rules |
| |
Waiver(s) sought
|
| |
Proposed annual cap for the
year ending December 31, |
| ||||||
|
2022
|
| |
2023
|
| |
2024
|
| ||||||||||||
| | | | | | | | | | | | |
(RMB in millions)
|
| ||||||
| Non-exempt continuing connected transactions | | ||||||||||||||||||
|
3.
|
| |
Framework Agreement with Xiaomi
|
| |
14A.35, 14A.36,
and 14A.105 |
| |
Waiver from announcement, and independent shareholders’ approval, circular
|
| |
Provision of services to Xiaomi Group
|
| ||||||
|
1,111.8
|
| |
1,343.0
|
| |
1,622.7
|
| ||||||||||||
|
Products provided by Xiaomi Group
|
| ||||||||||||||||||
|
101.3
|
| |
401.3
|
| |
601.3
|
| ||||||||||||
|
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 six
months ended June 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| ||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||
| | |
(RMB’000)
|
| |||||||||||||||||||||
Provision of services to Kingsoft Group | | | | | | | | | | | | | | | | | | | | | | | | | |
Provision of cloud services to Kingsoft Group
|
| | | | 109,177 | | | | | | 119,011 | | | | | | 157,070 | | | | | | 98,267 | | |
Services provided by Kingsoft Group | | | | | | | | | | | | | | | | | | | | | | | | | |
Provision of comprehensive property management and administrative services from Kingsoft Group
|
| | | | 12,752 | | | | | | 13,801 | | | | | | 12,027 | | | | | | 6,530 | | |
| | |
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 property management and administrative services from Kingsoft Group
|
| | | | 15.3 | | | | | | 16.1 | | | | | | 16.4 | | |
| | |
Historical transaction amount
|
| |||||||||||||||||||||
| | |
for the year ended December 31,
|
| |
for the six
months ended June 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| ||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||
| | |
(RMB’000)
|
| |||||||||||||||||||||
Provision of services to Xiaomi Group | | | | | | | | | | | | | | | | | | | | | | | | | |
Provision of cloud services to Xiaomi Group
|
| | | | 570,551 | | | | | | 655,247 | | | | | | 772,454 | | | | | | 465,355 | | |
Products provided by Xiaomi Group | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase of customized terminal devices and software from Xiaomi Group
|
| | | | 2,707 | | | | | | 2,177 | | | | | | 1,349 | | | | | | 58 | | |
| | |
as at December 31,
|
| |
as at
June 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| ||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||
Finance Leases provided by Xiaomi Group(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
Total balance of Finance Leases and interests
|
| | | | Nil | | | | | | Nil | | | | | | 709,088 | | | | | | 596,084 | | |
| | |
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
|
| | | | 1,111.8 | | | | | | 1,343.0 | | | | | | 1,622.7 | | |
Products provided by Xiaomi Group | | | | | | | | | | | | | | | | | | | |
Purchase of customized terminal devices and software from Xiaomi Group
|
| | | | 101.3 | | | | | | 401.3 | | | | | | 601.3 | | |
Finance Leases provided by Xiaomi Group(1) | | | | | | | | | | | | | | | | | | | |
Maximum outstanding 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 immediately upon completion of the Introduction(1) |
| ||||||
| | | | | | | | | | | |
(%)
|
| |||
Kingsoft Corporation
|
| | Beneficial owner | | | | | 1,423,246,584 | | | | | | 37.40 | | |
Xiaomi Corporation(2)
|
| | Beneficial owner | | | | | 449,701,000 | | | | | | 11.82 | | |
Mr. Lei Jun(2)
|
| |
Interest in controlled corporation
|
| | | | 449,701,000 | | | | | | 11.82 | | |
| |
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) |
| |
53
|
| |
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,
Executive Director and acting CEO |
| | December 2016 | | | January 2012 | | | Responsible for the Group’s business development, daily operations and management | |
Mr. He Haijian
(何海建) |
| |
41
|
| | Executive Director and Chief Financial Officer | | | December 2022 | | | January 2020 | | | Responsible for the Group’s financial planning, treasury, legal affairs, strategic investments, and investor relations affairs | |
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) |
| |
50
|
| |
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. Zou Tao
(鄒濤) |
| | 47 | | | Vice Chairman, Executive Director and acting CEO | | | January 2012 | | | Responsible for the Group’s business development, daily operations and management | |
Mr. He Haijian
(何海建) |
| | 41 | | | Executive Director and 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) |
| | 43 | | | Chief Operating Officer | | | February 2015 | | | Responsible for the management of operation system, edge cloud business and certain enterprise cloud business of the Group | |
Name
|
| |
Age
|
| |
Position
|
| |
Date of joining
our Group |
| |
Role and responsibilities
|
|
Mr. Wang Shouhu
(王首虎) |
| | 53 | | | President | | | December 2021 | | | Responsible for overall operation and management of the public service clients of the Group and Camelot Group | |
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) |
| | 37 | | | Vice President | | | October 2014 | | | Responsible for operation and technology development of certain business verticals of the Group | |