BEIJING, May 29, 2024
/PRNewswire/ -- VNET Group, Inc. (Nasdaq: VNET) ("VNET" or the
"Company"), a leading carrier- and cloud-neutral internet data
center services provider in China,
today announced its unaudited financial results for the first
quarter ended March 31, 2024.
"2024 is off to a promising start thanks to
continued strong execution of our dual-core, high-quality
development strategy during the first quarter," said Josh Sheng Chen, Founder, Co-chairperson and
interim Chief Executive Officer of VNET. "Our IDC business gained
momentum as we won bids from new and existing customers and
captured increasing AI-driven demand from a wide variety of
industries. Notably, we secured a new order from one of our
esteemed existing clients for approximately 15MW, scheduled to be
completed within 2024. For our wholesale IDC business, capacity in
service reached 332MW as of the end of the first quarter with the
utilization rate increasing to 71.0%. Looking ahead, we will
continue to leverage our reliable IDC services, high power density
deployment capabilities, and loyal and expanding customer base to
drive quality growth while advancing the development of
China's digital economy."
Qiyu Wang, Chief
Financial Officer of VNET, commented, "We kicked off 2024 with
solid first quarter results. Our total revenues for the first
quarter increased by 5.1% year-over-year to RMB1.9 billion, driven by the 59.1%
year-over-year increase in wholesale revenues. As we move through
2024, our focus will remain on high-quality growth and seizing
market opportunities arising from the AI boom, while delivering
sustainable, long-term value to our stakeholders."
First Quarter 2024 Financial
Highlights
- Net revenues increased by 5.1% to RMB1.90 billion (US$262.9
million) from RMB1.81 billion
in the same period of 2023.
- Net revenues from the IDC business[1] increased by
5.2% to RMB1.28 billion (US$177.9 million) from RMB1.22 billion in the same period of 2023.
- Net revenues from the wholesale IDC business ("wholesale
revenues") increased by 59.1% to RMB361.0
million (US$50.0 million) from
RMB226.9 million in the same period
of 2023.
- Net revenues from the retail IDC business ("retail revenues")
decreased by 7.1% to RMB923.7 million
(US$127.9 million) from RMB994.8 million in the same period of 2023.
- Net revenues from the non-IDC business[2] increased
by 5.0% to RMB613.5 million
(US$85.0 million) from RMB584.1 million in the same period of 2023.
- Adjusted cash gross profit (non-GAAP) increased by 1.5% to
RMB765.5 million (US$106.0 million) from RMB754.3 million in the same period of 2023.
Adjusted cash gross margin (non-GAAP) was 40.3%, compared with
41.8% in the same period of 2023.
- Adjusted EBITDA (non-GAAP) decreased by 2.9% to RMB539.8 million (US$74.8
million) from RMB556.2 million
in the same period of 2023. Adjusted EBITDA margin (non-GAAP) was
28.4%, compared with 30.8% in the same period of 2023.
First Quarter 2024 Operational
Highlights
Wholesale IDC Business[3]
- Capacity in service was 332MW as of March 31, 2024, compared with 332MW as of
December 31, 2023, and 224MW as of
March 31, 2023. Capacity under
construction was 139MW as of March 31,
2024.
- Capacity utilized by customers reached 236MW as of March 31, 2024, compared with 219MW as of
December 31, 2023, and 116MW as of
March 31, 2023. The sequential
increase during the first quarter of 2024 was 17MW, which was
mainly contributed by N-OR06, N-HB03 and E-JS03 data centers.
- Utilization rate[4] of wholesale capacity was 71.0%
as of March 31, 2024, compared with
65.8% as of December 31, 2023, and
51.7% as of March 31, 2023.
- Utilization rate of mature wholesale capacity[5] was
94.6% as of March 31, 2024, compared
with 95.0% as of December 31, 2023,
and 96.0% as of March 31, 2023.
- Utilization rate of ramp-up wholesale capacity[6]
was 33.6% as of March 31, 2024,
compared with 19.7% as of December 31,
2023, and 25.8% as of March 31,
2023.
- Total capacity committed[7] was 326MW as of
March 31, 2024, compared with 326MW
as of December 31, 2023, and 180MW as
of March 31, 2023.
- Commitment rate[8] for capacity in service was 98.1%
as of March 31, 2024, compared with
98.1% as of December 31, 2023 and
80.0% as of March 31, 2023.
- Total capacity pre-committed[9] was 104MW and
pre-commitment rate[10] for capacity under construction
was 74.5% as of March 31, 2024.
Retail IDC Business[11]
- Capacity in service was 52,068 cabinets as of March 31, 2024, compared with 52,233 cabinets as
of December 31, 2023, and 54,105
cabinets as of March 31, 2023.
- Capacity utilized by customers reached 33,312 cabinets as of
March 31, 2024, compared with 33,450
cabinets as of December 31, 2023, and
33,671 cabinets as of March 31,
2023.
- Utilization rate of retail capacity was 64.0% as of
March 31, 2024, compared with 64.0%
as of December 31, 2023, and 62.2% as
of March 31, 2023.
- Utilization rate of mature retail capacity[12] was
72.8% as of March 31, 2024, compared
with 73.2% as of December 31, 2023,
and 74.1% as of March 31, 2023.
- Utilization rate of ramp-up retail capacity[13] was
13.0% as of March 31, 2024, compared
with 10.8% as of December 31, 2023,
and 14.4% as of March 31, 2023.
- Monthly recurring revenue (MRR) per retail cabinet was
RMB8,742 in the first quarter of
2024, compared with RMB8,759 in the
fourth quarter of 2023 and RMB8,874
in the first quarter of 2023.
[1] IDC business
refers to managed hosting services, consisting of the wholesale IDC
business and the retail IDC business. Beginning in the first
quarter of 2024, our IDC business was subdivided into wholesale IDC
business and retail IDC business according to the nature and scale
of our data center projects. Prior to 2024, the subdivision was
based on customer contract types.
[2] Non-IDC business
consists of cloud services and VPN services.
[3] For wholesale IDC
business, certain projects hosted in E-JS02 data center with an
aggregate of 27MW capacity were excluded and are expected to be
continuously excluded from in-service wholesale due to pending
commercial discussion with the client. Such projects were included
as in-service wholesale from the first quarter of 2021 to the
fourth quarter of 2023, given such projects had been delivered to
the client based on the terms of MOU.
[4] Utilization rate is
calculated by dividing utilized capacity by customers by the
capacity in service.
[5] Mature wholesale
capacity refers to wholesale data centers in which utilization rate
is at or above 80%.
[6] Ramp-up wholesale
capacity refers to wholesale data centers in which utilization rate
is below 80%.
[7] Total capacity
committed is the capacity committed to customers pursuant to
customer agreements remaining in effect.
[8] Commitment rate
is calculated by total capacity committed divided by total capacity
in service.
[9] Total capacity
pre-committed is the capacity under construction which is
pre-committed to customers pursuant to customer agreements
remaining in effect.
[10] Pre-commitment
rate is calculated by total capacity pre-committed divided by total
capacity under construction.
[11] For retail IDC
business, since the first quarter of 2024, we have excluded certain
number of reserved cabinets from the capacity in service. Reserved
cabinets refer to those that have not been utilized on a large
scale, those that are planned to be closed, or those that are
planned to be further upgraded. As of March 31, 2023, December 31,
2023, and March 31, 2024, 4,406, 4,426, and 4,426 reserved
cabinets, respectively, were excluded from the calculation of
utilization rate of retail IDC business capacity.
[12] Mature retail
capacity refers to retail data centers that came into service prior
to the past 24 months.
[13] Ramp-up retail
capacity refers to retail data centers that came into service
within the past 24 months, or mature retail data centers that have
undergone improvements within the past 24 months.
|
First Quarter 2024 Financial Results
NET REVENUES: Net revenues in the first
quarter of 2024 were RMB1.90 billion
(US$262.9 million), representing an
increase of 5.1% from RMB1.81 billion
in the same period of 2023. The year-over-year increase was mainly
driven by the continued growth of our core businesses.
Net revenues from IDC business
increased by 5.2% to RMB1.28 billion
(US$177.9 million) from RMB1.22 billion in the same period of 2023. The
year-over-year increase was mainly driven by an increase in
wholesale revenues and partially offset by a decrease in retail
revenues.
- Wholesale revenues increased by 59.1% to
RMB361.0 million (US$50.0 million) from RMB226.9 million in the same period of 2023.
- Retail revenues decreased to RMB923.7 million (US$127.9
million) from RMB994.8 million
in the same period of 2023.
Net revenues from non-IDC business
increased by 5.0% to RMB613.5 million
(US$85.0 million) from RMB584.1 million in the same period of 2023. The
year-over-year increase was driven by cloud and VPN businesses.
GROSS PROFIT: Gross profit in the first
quarter of 2024 was RMB410.7 million
(US$56.9 million), representing an
increase of 16.6% from RMB352.4
million in the same period of 2023. Gross margin in the
first quarter of 2024 was 21.6%, compared with 19.5% in the same
period of 2023. The year-over-year increase was primarily
attributable to a reduction in depreciation expense due to the
change in the estimated useful lives of property and equipment
starting from January 1, 2024.
ADJUSTED CASH GROSS PROFIT (non-GAAP),
which excludes depreciation, amortization, and share-based
compensation expenses, was RMB765.5
million (US$106.0 million) in
the first quarter of 2024, compared with RMB754.3 million in the same period of 2023.
Adjusted cash gross margin (non-GAAP) in the first quarter of 2024
was 40.3%, compared with 41.8% in the same period of 2023, mainly
due to higher utility costs.
OPERATING EXPENSES: Total operating
expenses in the first quarter of 2024 were RMB364.3 million (US$50.5
million), compared with RMB237.1
million in the same period of 2023. The increase in
operating expenses was primarily due to an increase in share-based
compensation resulted from the newly granted RSUs, an increase in
professional fees, and partially offset by a decrease in staff
cost.
Sales and marketing expenses were RMB71.7 million (US$9.9
million) in the first quarter of 2024, compared with
RMB65.8 million in the same period of
2023.
Research and development expenses were RMB75.4 million (US$10.4
million) in the first quarter of 2024, compared with
RMB79.8 million in the same period of
2023.
General and administrative expenses were RMB226.3 million (US$31.3
million) in the first quarter of 2024, compared with
RMB127.4 million in the same period
of 2023.
ADJUSTED OPERATING EXPENSES (non-GAAP),
which exclude depreciation, amortization, and share-based
compensation expenses, were RMB252.6
million (US$35.0 million) in
the first quarter of 2024, compared with RMB228.8 million in the same period of 2023. As a
percentage of net revenues, adjusted operating expenses (non-GAAP)
in the first quarter of 2024 were 13.3%, compared with 12.7% in the
same period of 2023.
ADJUSTED EBITDA (non-GAAP): Adjusted
EBITDA in the first quarter of 2024 was RMB539.8 million (US$74.8
million), representing a decrease of 2.9% from RMB556.2 million in the same period of 2023.
Adjusted EBITDA margin (non-GAAP) in the first quarter of 2024 was
28.4%, compared with 30.8% in the same period of 2023.
NET INCOME/LOSS ATTRIBUTABLE TO VNET GROUP,
INC.: Net loss attributable to VNET Group, Inc. in the first
quarter of 2024 was RMB187.0 million
(US$25.9 million), compared with a
net income attributable to VNET Group, Inc. of RMB82.3 million in the same period of 2023. The
year-over-year decrease was mainly due to a one-off recognition of
the 2026 Convertible Notes transaction costs due to early
redemption, as well as an increase in share-based compensation.
LOSS PER SHARE: Basic and diluted
loss per share in the first quarter of 2024 were both RMB2.65 (US$0.12),
equivalent to both RMB15.88
(US$0.72) per American depositary
share ("ADS"). Each ADS represents six Class A ordinary shares.
Diluted loss per share is calculated using adjusted net loss
attributable to ordinary shareholders divided by the weighted
average number of diluted shares outstanding.
LIQUIDITY: As of March 31, 2024, the aggregate amount of the
Company's cash and cash equivalents as well as restricted cash was
RMB2.09 billion (US$289.5 million).
Total short-term debt consisting of short-term
bank borrowings and the current portion of long-term borrowings was
RMB1.32 billion (US$183.3 million). Total long-term debt was
RMB8.04 billion (US$1.11 billion), comprised of long-term
borrowings of RMB6.27 billion
(US$868.0 million) and convertible
promissory notes of RMB1.77 billion
(US$245.6 million).
Net cash generated from operating activities in
the first quarter of 2024 was RMB267.6
million (US$37.1 million),
compared with RMB455.0 million in the
same period of 2023. During the first quarter of 2024, the Company
obtained new debt financing, refinancing facilities and other
financings of RMB1.86 billion
(US$258.0 million). On February 1, 2024, the Company completed the
repurchase of the Convertible Senior Notes due 2026, in the
aggregate principal amount of US$600
million.
Business Outlook
The Company expects total net revenues for 2024
to be between RMB7,800 million to
RMB8,000 million, representing
year-over-year growth of 5.2% to 7.9%, and adjusted EBITDA
(non-GAAP) to be in the range of RMB2,220
million to RMB2,280 million,
representing year-over-year growth of 8.9% to 11.8%. The above
outlook remains unchanged from the previously provided
estimates.
The forecast reflects the Company's current and
preliminary views on the market and its operational conditions and
is subject to change.
Conference Call
The Company's management will host an earnings
conference call at 9:00 PM U.S.
Eastern Time on Wednesday, May 29,
2024, or 9:00 AM Beijing Time
on Thursday, May 30, 2024.
For participants who wish to join the call,
please access the link provided below to complete the online
registration process and dial in 5 minutes prior to the scheduled
call start time.
Event
Title:
VNET First Quarter 2024 Earnings Conference Call
Registration
Link:
https://register.vevent.com/register/BI823805f3c9104a07a8ce0fba728fff87
Upon registration, each participant will receive
a set of dial-in numbers by location, a personal PIN and an email
with further detailed instructions, which will be used to join the
conference call.
A simultaneous audio webcast and replay of the
conference call will be accessible on the Company's investor
relations website at http://ir.vnet.com.
Non-GAAP Disclosure
In evaluating its business, VNET considers and
uses the following non-GAAP measures defined as non-GAAP financial
measures by the U.S. Securities and Exchange Commission as a
supplemental measure to review and assess its operating
performance: adjusted cash gross profit, adjusted cash gross
margin, adjusted operating expenses, adjusted EBITDA and adjusted
EBITDA margin. The presentation of these non-GAAP financial
measures is not intended to be considered in isolation or as a
substitute for the financial information prepared and presented in
accordance with U.S. GAAP. For more information on these non-GAAP
financial measures, please see the table captioned "Reconciliations
of GAAP and non-GAAP results" set forth at the end of this press
release.
The non-GAAP financial measures are provided as
additional information to help investors compare business trends
among different reporting periods on a consistent basis and to
enhance investors' overall understanding of the Company's current
financial performance and prospects for the future. These non-GAAP
financial measures should be considered in addition to results
prepared in accordance with U.S. GAAP, but should not be considered
a substitute for, or superior to, U.S. GAAP results. In addition,
the Company's calculation of the non-GAAP financial measures may be
different from the calculation used by other companies, and
therefore comparability may be limited.
Exchange Rate
This announcement contains translations of
certain RMB amounts into U.S. dollars ("USD") at specified rates
solely for the convenience of the reader. Unless otherwise stated,
all translations from RMB to USD were made at the rate of
RMB7.2203 to US$1.00, the noon buying rate in effect on
March 29, 2024, in the H.10
statistical release of the Federal Reserve Board. The Company makes
no representation that the RMB or USD amounts referred could be
converted into USD or RMB, as the case may be, at any particular
rate or at all. For analytical presentation, all percentages are
calculated using the numbers presented in the financial statements
contained in this earnings release.
Statement Regarding Unaudited Condensed
Financial Information
The unaudited financial information set forth
above is preliminary and subject to potential adjustments.
Adjustments to the consolidated financial statements may be
identified when audit work has been performed for the Company's
year-end audit, which could result in significant differences from
this preliminary unaudited condensed financial information.
About VNET
VNET Group, Inc. is a leading carrier- and
cloud-neutral internet data center services provider in
China. VNET provides hosting and
related services, including IDC services, cloud services, and
business VPN services to improve the reliability, security, and
speed of its customers' internet infrastructure. Customers may
locate their servers and equipment in VNET's data centers and
connect to China's internet
backbone. VNET operates in more than 30 cities throughout
China, servicing a diversified and
loyal base of over 7,500 hosting and related enterprise customers
that span numerous industries ranging from internet companies to
government entities and blue-chip enterprises to small- to
mid-sized enterprises.
Safe Harbor Statement
This announcement contains forward-looking
statements. These forward-looking statements are made under the
"safe harbor" provisions of the U.S. Private Securities Litigation
Reform Act of 1995. These statements can be identified by
terminology such as "will," "expects," "anticipates," "future,"
"intends," "plans," "target," "believes," "estimates" and similar
statements. Among other things, quotations from management in this
announcement as well as VNET's strategic and operational plans
contain forward-looking statements. VNET may also make written or
oral forward-looking statements in its reports filed with, or
furnished to, the U.S. Securities and Exchange Commission, in its
annual reports to shareholders, in press releases and other written
materials and in oral statements made by its officers, directors or
employees to third parties. Statements that are not historical
facts, including statements about VNET's beliefs and expectations,
are forward-looking statements. Forward-looking statements involve
inherent risks and uncertainties. A number of factors could cause
actual results to differ materially from those contained in any
forward-looking statement, including but not limited to the
following: VNET's goals and strategies; VNET's liquidity
conditions; VNET's expansion plans; the expected growth of the data
center services market; expectations regarding demand for, and
market acceptance of, VNET's services; VNET's expectations
regarding keeping and strengthening its relationships with
customers; VNET's plans to invest in research and development to
enhance its solution and service offerings; and general economic
and business conditions in the regions where VNET provides
solutions and services. Further information regarding these and
other risks is included in VNET's reports filed with, or furnished
to, the U.S. Securities and Exchange Commission. All information
provided in this press release is as of the date of this press
release, and VNET undertakes no duty to update such information,
except as required under applicable law.
Investor Relations Contact:
Xinyuan Liu
Tel: +86 10 8456 2121
Email: ir@vnet.com
VNET GROUP,
INC.
|
CONSOLIDATED
BALANCE SHEETS
|
(Amount in
thousands of Renminbi ("RMB") and US dollars
("US$"))
|
|
|
As
of
|
|
As
of
|
December 31,
2023
|
|
March 31,
2024
|
|
|
RMB
|
|
RMB
|
|
US$
|
Assets
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
2,243,537
|
|
1,782,732
|
|
246,906
|
Restricted
cash
|
|
2,854,568
|
|
306,312
|
|
42,424
|
Accounts and
notes receivable, net
|
|
1,715,975
|
|
1,948,129
|
|
269,813
|
Short-term
Investments
|
|
356,820
|
|
-
|
|
-
|
Prepaid expenses
and other current assets
|
|
2,375,341
|
|
2,481,588
|
|
343,695
|
Amounts due from
related parties
|
|
277,237
|
|
317,717
|
|
44,003
|
Total current
assets
|
|
9,823,478
|
|
6,836,478
|
|
946,841
|
|
|
|
|
|
|
|
Non-current
assets:
|
|
|
|
|
|
|
Property and
equipment, net
|
|
13,024,393
|
|
13,778,444
|
|
1,908,292
|
Intangible
assets, net
|
|
1,383,406
|
|
1,361,055
|
|
188,504
|
Land use rights,
net
|
|
602,503
|
|
597,906
|
|
82,809
|
Operating lease
right-of-use assets, net
|
|
4,012,329
|
|
4,042,957
|
|
559,943
|
Restricted
cash
|
|
882
|
|
882
|
|
122
|
Deferred tax
assets, net
|
|
247,644
|
|
254,358
|
|
35,228
|
Long-term
investments, net
|
|
757,949
|
|
760,552
|
|
105,335
|
Other non-current
assets
|
|
533,319
|
|
516,582
|
|
71,546
|
Total
non-current assets
|
|
20,562,425
|
|
21,312,736
|
|
2,951,779
|
Total
assets
|
|
30,385,903
|
|
28,149,214
|
|
3,898,620
|
|
|
|
|
|
|
|
Liabilities
and Shareholders' Equity
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Short-term bank
borrowings
|
|
30,000
|
|
477,749
|
|
66,167
|
Accounts and
notes payable
|
|
696,177
|
|
773,845
|
|
107,176
|
Accrued expenses
and other payables
|
|
2,783,102
|
|
2,928,158
|
|
405,545
|
Advances from
customers
|
|
1,605,247
|
|
1,594,157
|
|
220,788
|
Deferred
revenue
|
|
95,477
|
|
101,103
|
|
14,003
|
Income taxes
payable
|
|
35,197
|
|
54,071
|
|
7,489
|
Amounts due to
related parties
|
|
356,080
|
|
381,524
|
|
52,840
|
Current portion
of long-term borrowings
|
|
723,325
|
|
845,831
|
|
117,146
|
Current portion
of finance lease liabilities
|
|
115,806
|
|
95,668
|
|
13,250
|
Current portion
of deferred government grants
|
|
8,062
|
|
11,328
|
|
1,569
|
Current portion
of operating lease liabilities
|
|
780,164
|
|
821,000
|
|
113,707
|
Convertible
promissory notes
|
|
4,208,495
|
|
-
|
|
-
|
Total current
liabilities
|
|
11,437,132
|
|
8,084,434
|
|
1,119,680
|
|
|
|
|
|
|
|
Non-current
liabilities:
|
|
|
|
|
|
|
Long-term
borrowings
|
|
5,113,521
|
|
6,266,916
|
|
867,958
|
Convertible
promissory notes
|
|
1,769,946
|
|
1,773,055
|
|
245,565
|
Non-current
portion of finance lease liabilities
|
|
1,159,525
|
|
1,147,268
|
|
158,895
|
Unrecognized tax
benefits
|
|
98,457
|
|
98,457
|
|
13,636
|
Deferred tax
liabilities
|
|
688,362
|
|
693,898
|
|
96,104
|
Deferred
government grants
|
|
145,112
|
|
143,862
|
|
19,925
|
Non-current
portion of operating lease liabilities
|
|
3,270,759
|
|
3,292,955
|
|
456,069
|
Derivative
liability
|
|
188,706
|
|
185,180
|
|
25,647
|
Total
non-current liabilities
|
|
12,434,388
|
|
13,601,591
|
|
1,883,799
|
|
|
|
|
|
|
|
Shareholders'
equity
|
|
|
|
|
|
|
Ordinary
shares
|
|
107
|
|
109
|
|
15
|
Additional
paid-in capital
|
|
17,291,312
|
|
17,403,894
|
|
2,410,411
|
Accumulated other
comprehensive loss
|
|
(14,343)
|
|
(20,623)
|
|
(2,856)
|
Statutory
reserves
|
|
80,615
|
|
80,615
|
|
11,165
|
Accumulated
deficit
|
|
(11,016,323)
|
|
(11,203,328)
|
|
(1,551,643)
|
Treasury
stock
|
|
(326,953)
|
|
(325,425)
|
|
(45,071)
|
Total VNET
Group, Inc. shareholders' equity
|
|
6,014,415
|
|
5,935,242
|
|
822,021
|
Noncontrolling
interest
|
|
499,968
|
|
527,947
|
|
73,120
|
Total
shareholders' equity
|
|
6,514,383
|
|
6,463,189
|
|
895,141
|
Total
liabilities and shareholders' equity
|
|
30,385,903
|
|
28,149,214
|
|
3,898,620
|
|
|
|
|
|
|
|
VNET GROUP,
INC.
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
(Amount in
thousands of Renminbi ("RMB") and US dollars ("US$") except for
number of shares and per share data)
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
March 31,
2023
|
|
December 31,
2023
|
|
March 31,
2024
|
|
RMB
|
|
RMB
|
|
RMB
|
|
US$
|
Net
revenues
|
1,805,782
|
|
1,898,480
|
|
1,898,126
|
|
262,887
|
Cost of
revenues
|
(1,453,402)
|
|
(1,607,602)
|
|
(1,487,405)
|
|
(206,003)
|
Gross
profit
|
352,380
|
|
290,878
|
|
410,721
|
|
56,884
|
|
|
|
|
|
|
|
|
Operating
income (expenses)
|
|
|
|
|
|
|
|
Operating
income
|
33,379
|
|
32,293
|
|
3,949
|
|
547
|
Sales and
marketing expenses
|
(65,776)
|
|
(73,286)
|
|
(71,743)
|
|
(9,936)
|
Research and
development expenses
|
(79,750)
|
|
(80,671)
|
|
(75,389)
|
|
(10,441)
|
General and
administrative expenses
|
(127,447)
|
|
(148,455)
|
|
(226,297)
|
|
(31,342)
|
Reversal of
(allowance for) doubtful debt
|
2,449
|
|
(361,471)
|
|
5,175
|
|
717
|
Impairment of
long-lived assets
|
-
|
|
(506,686)
|
|
-
|
|
-
|
Impairment of
goodwill
|
-
|
|
(1,364,191)
|
|
-
|
|
-
|
Total
operating expenses
|
(237,145)
|
|
(2,502,467)
|
|
(364,305)
|
|
(50,455)
|
|
|
|
|
|
|
|
|
Operating
profit (loss)
|
115,235
|
|
(2,211,589)
|
|
46,416
|
|
6,429
|
Interest
income
|
5,681
|
|
13,196
|
|
12,129
|
|
1,680
|
Interest
expense
|
(69,786)
|
|
(78,877)
|
|
(137,682)
|
|
(19,069)
|
Impairment of
long-term investments
|
-
|
|
(51)
|
|
-
|
|
-
|
Other
income
|
1,164
|
|
4,452
|
|
4,814
|
|
667
|
Other
expenses
|
(3,592)
|
|
(1,199)
|
|
(1,422)
|
|
(197)
|
Changes in the
fair value of financial liabilities
|
21,298
|
|
(187,648)
|
|
3,858
|
|
534
|
Foreign exchange
gain (loss)
|
78,633
|
|
89,426
|
|
(28,361)
|
|
(3,928)
|
Income (loss)
before income taxes and (loss) gain
from
equity method investments
|
148,633
|
|
(2,372,290)
|
|
(100,248)
|
|
(13,884)
|
Income tax
expenses
|
(44,886)
|
|
(50,626)
|
|
(61,384)
|
|
(8,502)
|
(Loss) gain from
equity method investments
|
(174)
|
|
(372)
|
|
2,606
|
|
361
|
Net income
(loss)
|
103,573
|
|
(2,423,288)
|
|
(159,026)
|
|
(22,025)
|
Net profit
attributable to noncontrolling interest
|
(21,280)
|
|
(19,500)
|
|
(27,979)
|
|
(3,875)
|
Net income
(loss) attributable to VNET Group, Inc.
|
82,293
|
|
(2,442,788)
|
|
(187,005)
|
|
(25,900)
|
|
|
|
|
|
|
|
|
Earnings (loss)
per share
|
|
|
|
|
|
|
|
Basic
|
0.09
|
|
(2.65)
|
|
(0.12)
|
|
(0.02)
|
Diluted
|
0.07
|
|
(2.65)
|
|
(0.12)
|
|
(0.02)
|
Shares used in
earnings (loss) per share computation
|
|
|
|
|
|
|
|
Basic*
|
888,383,240
|
|
923,034,050
|
|
1,568,300,360
|
|
1,568,300,360
|
Diluted*
|
1,056,829,494
|
|
923,034,050
|
|
1,568,300,360
|
|
1,568,300,360
|
|
|
|
|
|
|
|
|
Earnings (loss) per ADS
(6 ordinary shares equal to 1 ADS)
|
|
|
|
|
|
|
Basic
|
0.54
|
|
(15.88)
|
|
(0.72)
|
|
(0.12)
|
Diluted
|
0.42
|
|
(15.88)
|
|
(0.72)
|
|
(0.12)
|
|
|
|
|
|
|
|
|
* Shares used in
earnings (loss) per share/ADS computation were computed under
weighted average method.
|
|
|
VNET GROUP,
INC.
|
RECONCILIATIONS OF GAAP AND NON-GAAP
RESULTS
|
(Amount in
thousands of Renminbi ("RMB") and US dollars
("US$"))
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
March 31,
2023
|
|
December 31,
2023
|
|
March 31,
2024
|
|
RMB
|
|
RMB
|
|
RMB
|
|
US$
|
Gross
profit
|
352,380
|
|
290,878
|
|
410,721
|
|
56,884
|
Plus:
depreciation and amortization
|
401,877
|
|
450,859
|
|
352,604
|
|
48,835
|
Plus: share-based
compensation expenses
|
-
|
|
-
|
|
2,190.00
|
|
303
|
Adjusted cash
gross profit
|
754,257
|
|
741,737
|
|
765,515
|
|
106,022
|
Adjusted
cash gross margin
|
41.8 %
|
|
39.1 %
|
|
40.3 %
|
|
40.3 %
|
|
|
|
|
|
|
|
|
Operating
expenses
|
(237,145)
|
|
(2,502,467)
|
|
(364,305)
|
|
(50,456)
|
Plus: share-based
compensation expenses
|
8,336
|
|
9,479
|
|
111,681
|
|
15,468
|
Plus: allowance
of loan receivables
|
-
|
|
287,900
|
|
-
|
|
-
|
Plus: impairment
of long-lived assets
|
-
|
|
506,686
|
|
-
|
|
-
|
Plus: impairment
of goodwill
|
-
|
|
1,364,191
|
|
-
|
|
-
|
Adjusted
operating expenses
|
(228,809)
|
|
(334,211)
|
|
(252,624)
|
|
(34,988)
|
|
|
|
|
|
|
|
|
Operating (loss)
profit
|
115,235
|
|
(2,211,589)
|
|
46,416
|
|
6,429
|
Plus:
depreciation and amortization
|
432,629
|
|
483,579
|
|
379,551
|
|
52,567
|
Plus: share-based
compensation expenses
|
8,336
|
|
9,479
|
|
113,871
|
|
15,771
|
Plus: allowance
of loan receivables
|
-
|
|
287,900
|
|
-
|
|
-
|
Plus: impairment
of long-lived assets
|
-
|
|
506,686
|
|
-
|
|
-
|
Plus: impairment
of goodwill
|
-
|
|
1,364,191
|
|
-
|
|
-
|
Adjusted
EBITDA
|
556,200
|
|
440,246
|
|
539,838
|
|
74,767
|
Adjusted
EBITDA margin
|
30.8 %
|
|
23.2 %
|
|
28.4 %
|
|
28.4 %
|
VNET GROUP,
INC.
|
CONDENSED
CONSOLIDATED STATEMENT OF CASH FLOWS
|
(Amount in
thousands of Renminbi ("RMB") and US dollars
("US$"))
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
March 31,
2023
|
|
December 31,
2023
|
|
March 31,
2024
|
|
RMB
|
|
RMB
|
|
RMB
|
|
US$
|
CASH FLOWS
FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
Net income
(loss)
|
103,573
|
|
(2,423,288)
|
|
(159,026)
|
|
(22,025)
|
Adjustments to
reconcile net income (loss) to net cash generated from operating
activities:
|
|
|
Depreciation and
amortization
|
431,654
|
|
481,067
|
|
377,086
|
|
52,226
|
Share-based compensation
expenses
|
8,336
|
|
9,479
|
|
113,871
|
|
15,771
|
Others
|
62,631
|
|
2,333,785
|
|
137,297
|
|
19,015
|
Changes in
operating assets and liabilities
|
|
|
|
|
|
|
|
Accounts and notes
receivable
|
(254,293)
|
|
311,035
|
|
(226,973)
|
|
(31,435)
|
Prepaid expenses and other
current assets
|
(378,933)
|
|
(9,076)
|
|
(44,104)
|
|
(6,108)
|
Accounts and notes
payable
|
(3,377)
|
|
(76,250)
|
|
77,668
|
|
10,757
|
Accrued expenses and other
payables
|
192,063
|
|
68,523
|
|
56,105
|
|
7,770
|
Deferred
revenue
|
24,139
|
|
(24,005)
|
|
5,626
|
|
779
|
Advances from
customers
|
405,945
|
|
31,500
|
|
(11,090)
|
|
(1,536)
|
Others
|
(136,727)
|
|
27,910
|
|
(58,873)
|
|
(8,154)
|
Net cash
generated from operating activities
|
455,011
|
|
730,680
|
|
267,587
|
|
37,060
|
|
|
|
|
|
|
|
|
CASH FLOWS
FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
Purchases of
property and equipment
|
(608,717)
|
|
(1,017,474)
|
|
(1,005,368)
|
|
(139,242)
|
Purchases of
intangible assets
|
(2,312)
|
|
(20,188)
|
|
(5,965)
|
|
(826)
|
(Payments for)
proceeds from investments
|
-
|
|
(346,056)
|
|
359,239
|
|
49,754
|
(Payments for)
proceeds from other investing activities
|
(90,489)
|
|
(18,217)
|
|
1,154
|
|
160
|
Net cash used
in investing activities
|
(701,518)
|
|
(1,401,935)
|
|
(650,940)
|
|
(90,154)
|
|
|
|
|
|
|
|
|
CASH FLOWS
FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
Proceeds from
borrowings
|
279,916
|
|
638,706
|
|
1,156,279
|
|
160,143
|
Repayments of
borrowings
|
(73,070)
|
|
(85,640)
|
|
(51,441)
|
|
(7,124)
|
Proceeds from
issuance of ordinary shares
|
-
|
|
2,122,123
|
|
-
|
|
-
|
Repurchase of
2026 Convertible Notes
|
-
|
|
-
|
|
(4,262,340)
|
|
(590,327)
|
Payment for
finance leases
|
(84,882)
|
|
(28,482)
|
|
(39,602)
|
|
(5,485)
|
Proceeds from
other financing activities
|
395,096
|
|
110,967
|
|
591,446
|
|
81,914
|
Net cash
generated from (used in) financing activities
|
517,060
|
|
2,757,674
|
|
(2,605,658)
|
|
(360,879)
|
|
|
|
|
|
|
|
|
Effect of
foreign exchange rate changes on cash, cash
equivalents and restricted
cash
|
(17,205)
|
|
(11,645)
|
|
(20,050)
|
|
(2,777)
|
Net increase
(decrease) in cash, cash equivalents and
restricted cash
|
253,348
|
|
2,074,774
|
|
(3,009,061)
|
|
(416,750)
|
Cash, cash
equivalents and restricted cash at beginning of
period
|
2,989,494
|
|
3,024,214
|
|
5,098,987
|
|
706,202
|
Cash, cash
equivalents and restricted cash at end of
period
|
3,242,842
|
|
5,098,988
|
|
2,089,926
|
|
289,452
|
|
|
|
|
|
|
|
|
View original
content:https://www.prnewswire.com/news-releases/vnet-reports-unaudited-first-quarter-2024-financial-results-302158594.html
SOURCE VNET Group, Inc.