BEIJING,
Aug. 27,
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 second quarter ended June
30, 2024.
"We delivered another solid quarter through
continued strong execution of our effective dual-core development
strategy," said Josh Sheng Chen,
Founder, Executive Chairperson and interim Chief Executive Officer
of VNET. "The wholesale IDC business remained our key growth
driver, highlighted by three new orders totaling 235MW for our
Ulanqab IDC Campus in the Greater Beijing
Area. Climbing utilization rates and a high pre-commitment
rate for capacity under construction demonstrate our reliable,
high-quality IDC services' enduring customer appeal in the
competitive market. Furthermore, we advanced our AI data center
development with steady progress on our green, high-tech Ulanqab
IDC Campus, enabling us to seamlessly meet the increasing AI-driven
demand. Going forward, we will continue to strengthen our
innovative service offerings, vast high-power density resources and
diverse AI-related capabilities to drive our healthy development
and create value for all of our stakeholders."
Qiyu Wang, Chief
Financial Officer of VNET, commented, "In the second quarter, we
remained focused on high-quality revenue businesses while enhancing
efficiency and profitability, tactics that continued to yield
positive outcomes. Our total net revenues increased by 9.4% year
over year to RMB1.99 billion, mainly
driven by wholesale revenue growth of 81% year over year, while
operating expenses decreased by 7.7% year over year and 36.8%
quarter over quarter. Our adjusted EBITDA also grew by 7.3% year
over year to RMB573.8 million. In
addition, we recorded a net income of RMB71.8 million in the second quarter, a
significant improvement from the net loss of RMB159.0 million in the first quarter of 2024,
representing a quarter over quarter increase of RMB230.9 million, thanks to our consistent
operational improvements. Supported by our robust business
fundamentals and healthy cash position, we will continue to invest
in our core capabilities and AI-driven opportunities, propelling
high-quality, sustainable growth."
Second Quarter 2024 Financial
Highlights
- Total net revenues increased by 9.4% to RMB1.99 billion (US$274.4
million) from RMB1.82 billion
in the same period of 2023.
- Net revenues from the IDC business[1] increased by
12.1% to RMB1.37 billion
(US$188.1 million) from RMB1.22 billion in the same period of 2023.
- Net revenues from the wholesale IDC business ("wholesale
revenues") increased by 81.0% to RMB402.0
million (US$55.3 million) from
RMB222.1 million in the same period
of 2023.
- Net revenues from the retail IDC business ("retail revenues")
decreased by 3.2% to RMB964.8 million
(US$132.8 million) from RMB996.6 million in the same period of 2023.
- Net revenues from the non-IDC business[2] increased
by 4.0% to RMB627.0 million
(US$86.3 million) from RMB603.1 million in the same period of 2023.
- Adjusted cash gross profit (non-GAAP) increased by 6.0% to
RMB787.3 million (US$108.3 million) from RMB742.9 million in the same period of 2023.
Adjusted cash gross margin (non-GAAP) was 39.5%, compared with
40.8% in the same period of 2023.
- Adjusted EBITDA (non-GAAP) increased by 7.3% to RMB573.8 million (US$79.0
million) from RMB535.0 million
in the same period of 2023. Adjusted EBITDA margin (non-GAAP) was
28.8%, compared with 29.4% in the same period of 2023.
- Net income increased by RMB309.4
million and RMB230.9 million
to RMB71.8 million (US$9.9 million) in the second quarter, compared
with a net loss of RMB237.6 million
in the same period of 2023 and a net loss of RMB159.0 million in the first quarter of 2024,
respectively.
Second Quarter 2024 Operational
Highlights
Wholesale IDC Business[3]
- Capacity in service was 332MW as of June
30, 2024, compared with 332MW as of March 31, 2024, and 224MW as of June 30, 2023. Capacity under construction was
279MW as of June 30, 2024.
- Capacity utilized by customers reached 252MW as of June 30, 2024, compared with 236MW as of
March 31, 2024, and 142MW as of
June 30, 2023. The sequential
increase during the second quarter of 2024 was 16MW, which was
mainly contributed by E-JS Campus 02 C data center.
- Utilization rate[4] of wholesale capacity was 75.9%
as of June 30, 2024, compared with
71.0% as of March 31, 2024, and 63.4%
as of June 30, 2023.
- Utilization rate of mature wholesale capacity[5] was
94.9% as of June 30, 2024, compared
with 94.6% as of March 31, 2024, and
94.2% as of June 30, 2023.
- Utilization rate of ramp-up wholesale capacity[6]
was 45.7% as of June 30, 2024,
compared with 33.6% as of March 31,
2024, and 39.9% as of June 30,
2023.
- Total capacity committed[7] was 326MW as of
June 30, 2024, compared with 326MW as
of March 31, 2024, and 194MW as of
June 30, 2023.
- Commitment rate[8] for capacity in service was
98.1% as of June 30, 2024, compared
with 98.1% as of March 31, 2024 and
86.7% as of June 30,
2023.
- Total capacity pre-committed[9] was 238MW and
pre-commitment rate[10] for capacity under
construction was 85.5% as of June 30,
2024.
Retail IDC Business[11]
- Capacity in service was 52,177 cabinets as of June 30, 2024, compared with 52,068 cabinets as
of March 31, 2024, and 53,702
cabinets as of June 30, 2023.
- Capacity utilized by customers reached 33,253 cabinets as of
June 30, 2024, compared with 33,312
cabinets as of March 31, 2024, and
33,320 cabinets as of June 30,
2023.
- Utilization rate of retail capacity was 63.7% as of
June 30, 2024, compared with 64.0% as
of March 31, 2024, and 62.0% as of
June 30, 2023.
- Utilization rate of mature retail capacity[12] was
72.5% as of June 30, 2024, compared
with 72.8% as of March 31, 2024, and
73.5% as of June 30, 2023.
- Utilization rate of ramp-up retail capacity[13] was
12.7% as of June 30, 2024, compared
with 13.0% as of March 31, 2024, and
16.3% as of June 30, 2023.
- Monthly recurring revenue (MRR) per retail cabinet was
RMB8,753 in the second quarter of
2024, compared with RMB8,742 in the
first quarter of 2024 and RMB8,931 in
the second 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 our 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 that such projects had
been delivered to the client based on the terms of the
MOU.
|
[4]
Utilization rate is calculated by dividing capacity utilized 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 a 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 June 30, 2023,
March 31, 2024, and June 30, 2024, 4,426, 4,426, and 4,150 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.
|
Second Quarter 2024 Financial Results
TOTAL NET REVENUES: Total net revenues in
the second quarter of 2024 were RMB1.99
billion (US$274.4 million),
representing an increase of 9.4% from RMB1.82 billion in the same period of 2023. The
year-over-year increase was mainly driven by the continued growth
of our wholesale IDC business.
Net revenues from IDC business
increased by 12.1% to RMB1.37 billion
(US$188.1 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 81.0% to
RMB402.0 million (US$55.3 million) from RMB222.1 million in the same period of 2023.
- Retail revenues decreased to RMB964.8 million (US$132.8
million) from RMB996.6 million
in the same period of 2023.
Net revenues from non-IDC business
increased by 4.0% to RMB627.0 million
(US$86.3 million) from RMB603.1 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 second
quarter of 2024 was RMB424.9 million
(US$58.5 million), representing an
increase of 24.0% from RMB342.7
million in the same period of 2023. Gross margin in the
second quarter of 2024 was 21.3%, compared with 18.8% 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 RMB787.3
million (US$108.3 million) in
the second quarter of 2024, compared with RMB742.9 million in the same period of 2023.
Adjusted cash gross margin (non-GAAP) in the second quarter of 2024
was 39.5%, compared with 40.8% in the same period of 2023.
OPERATING EXPENSES: Total operating
expenses in the second quarter of 2024 were RMB230.3 million (US$31.7
million), compared with RMB249.5
million in the same period of 2023. The decrease in
operating expenses was primarily due to a decrease in professional
service fees and personnel costs.
Sales and marketing expenses were
RMB58.2 million (US$8.0 million) in the second quarter of 2024,
compared with RMB63.1 million in the
same period of 2023.
Research and development expenses
were RMB62.0 million (US$8.5 million) in the second quarter of 2024,
compared with RMB81.1 million in the
same period of 2023.
General and administrative expenses
were RMB107.3 million (US$14.8 million) in the second quarter of 2024,
compared with RMB128.0 million in the
same period of 2023.
ADJUSTED OPERATING EXPENSES (non-GAAP),
which exclude share-based compensation expenses, were RMB243.2 million (US$33.5
million) in the second quarter of 2024, compared with
RMB241.5 million in the same period
of 2023. As a percentage of total net revenues, adjusted operating
expenses (non-GAAP) in the second quarter of 2024 were 12.2%,
compared with 13.3% in the same period of 2023.
ADJUSTED EBITDA (non-GAAP): Adjusted
EBITDA in the second quarter of 2024 was RMB573.8 million (US$79.0
million), representing an increase of 7.3% from RMB535.0 million in the same period of 2023.
Adjusted EBITDA margin (non-GAAP) in the second quarter of 2024 was
28.8%, compared with 29.4% in the same period of 2023.
NET INCOME/LOSS ATTRIBUTABLE TO VNET GROUP,
INC.: Net income attributable to VNET Group, Inc. in the second
quarter of 2024 was RMB63.7 million
(US$8.8 million), compared with a net
loss attributable to VNET Group, Inc. of RMB232.9 million in the same period of 2023. The
year-over-year increase was mainly due to our consistent
operational improvement and decreases in sales and marketing
expenses, research and development expenses, general and
administrative expenses and foreign exchange loss.
EARNINGS PER SHARE: Basic and
diluted earnings per share in the second quarter of 2024 were both
RMB0.04 (US$0.01), equivalent to both RMB0.24 (US$0.06)
per American depositary share ("ADS"). Each ADS represents six
Class A ordinary shares. Diluted earnings per share is calculated
using adjusted net income attributable to ordinary shareholders
divided by the weighted average number of diluted shares
outstanding.
LIQUIDITY: As of June 30, 2024, the aggregate amount of the
Company's cash and cash equivalents, restricted cash and short-term
investments was RMB2.22 billion
(US$306.0 million).
Total short-term debt consisting of short-term
bank borrowings and the current portion of long-term borrowings was
RMB1.67 billion (US$230.1 million). Total long-term debt was
RMB8.45 billion (US$1.16 billion), comprised of long-term
borrowings of RMB6.67 billion
(US$917.7 million) and convertible
promissory notes of RMB1.78 billion
(US$245.1 million).
Net cash generated from operating activities in
the second quarter of 2024 was RMB405.2
million (US$55.8 million),
compared with RMB423.5 million in the
same period of 2023. During the second quarter of 2024, the Company
obtained new debt financing, refinancing facilities and other
financings of RMB1.45 billion
(US$199.3 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 Tuesday, August 27,
2024, or 9:00 AM Beijing Time
on Wednesday, August 28, 2024.
For participants who wish to join the call,
please access the links provided below to complete the online
registration process.
English line:
https://s1.c-conf.com/diamondpass/10041484-y4obcl.html
Chinese line (listen-only mode):
https://s1.c-conf.com/diamondpass/10041485-qdkvjp.html
Participants can choose between the English and
Chinese options for pre-registration above. Please note that the
Chinese option will be in listen-only mode. Upon registration, each
participant will receive an email containing details for the
conference call, including dial-in numbers, a conference call
passcode and a unique access PIN, which will be used to join the
conference call.
Additionally, a live and archived webcast of the
conference call will be available on the Company's investor
relations website at http://ir.vnet.com.
A replay of the conference call will be
accessible through September 4, 2024,
by dialing the following numbers:
US/Canada:
|
1 855 883
1031
|
Mainland
China:
|
400 1209 216
|
Hong Kong,
China:
|
800 930 639
|
International:
|
+61 7 3107
6325
|
Replay PIN (English
line):
|
10041484
|
Replay PIN (Chinese
line):
|
10041485
|
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
RMB7.2672 to US$1.00, the noon buying rate in effect on
June 28, 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
|
|
June 30,
2024
|
|
|
RMB
|
|
RMB
|
|
US$
|
Assets
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
2,243,537
|
|
1,796,105
|
|
247,152
|
Restricted
cash
|
|
2,854,568
|
|
338,846
|
|
46,627
|
Accounts and
notes receivable, net
|
|
1,715,975
|
|
1,802,572
|
|
248,042
|
Short-term
investments
|
|
356,820
|
|
87,871
|
|
12,091
|
Prepaid expenses
and other current assets
|
|
2,375,341
|
|
2,673,585
|
|
367,898
|
Amounts due from
related parties
|
|
277,237
|
|
345,408
|
|
47,530
|
Total current
assets
|
|
9,823,478
|
|
7,044,387
|
|
969,340
|
|
|
|
|
|
|
|
Non-current
assets:
|
|
|
|
|
|
|
Property and
equipment, net
|
|
13,024,393
|
|
14,281,580
|
|
1,965,211
|
Intangible
assets, net
|
|
1,383,406
|
|
1,340,625
|
|
184,476
|
Land use rights,
net
|
|
602,503
|
|
593,309
|
|
81,642
|
Operating lease
right-of-use assets, net
|
|
4,012,329
|
|
4,384,000
|
|
603,258
|
Restricted
cash
|
|
882
|
|
882
|
|
121
|
Deferred tax
assets, net
|
|
247,644
|
|
285,199
|
|
39,245
|
Long-term
investments, net
|
|
757,949
|
|
816,423
|
|
112,344
|
Other non-current
assets
|
|
533,319
|
|
372,144
|
|
51,209
|
Total
non-current assets
|
|
20,562,425
|
|
22,074,162
|
|
3,037,506
|
Total
assets
|
|
30,385,903
|
|
29,118,549
|
|
4,006,846
|
|
|
|
|
|
|
|
Liabilities
and Shareholders' Equity
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Short-term bank
borrowings
|
|
30,000
|
|
562,270
|
|
77,371
|
Accounts and
notes payable
|
|
696,177
|
|
726,827
|
|
100,015
|
Accrued expenses
and other payables
|
|
2,783,102
|
|
2,717,898
|
|
373,995
|
Advances from
customers
|
|
1,605,247
|
|
1,530,852
|
|
210,652
|
Deferred
revenue
|
|
95,477
|
|
87,103
|
|
11,986
|
Income taxes
payable
|
|
35,197
|
|
61,930
|
|
8,522
|
Amounts due to
related parties
|
|
356,080
|
|
379,070
|
|
52,162
|
Current portion
of long-term borrowings
|
|
723,325
|
|
1,110,202
|
|
152,769
|
Current portion
of finance lease liabilities
|
|
115,806
|
|
95,687
|
|
13,167
|
Current portion
of deferred government grants
|
|
8,062
|
|
10,311
|
|
1,419
|
Current portion
of operating lease liabilities
|
|
780,164
|
|
860,446
|
|
118,401
|
Convertible
promissory notes
|
|
4,208,495
|
|
-
|
|
-
|
Total current
liabilities
|
|
11,437,132
|
|
8,142,596
|
|
1,120,459
|
|
|
|
|
|
|
|
Non-current
liabilities:
|
|
|
|
|
|
|
Long-term
borrowings
|
|
5,113,521
|
|
6,668,842
|
|
917,663
|
Convertible
promissory notes
|
|
1,769,946
|
|
1,781,082
|
|
245,085
|
Non-current
portion of finance lease liabilities
|
|
1,159,525
|
|
1,142,194
|
|
157,171
|
Unrecognized tax
benefits
|
|
98,457
|
|
98,457
|
|
13,548
|
Deferred tax
liabilities
|
|
688,362
|
|
698,162
|
|
96,070
|
Deferred
government grants
|
|
145,112
|
|
260,876
|
|
35,898
|
Non-current
portion of operating lease liabilities
|
|
3,270,759
|
|
3,596,438
|
|
494,886
|
Derivative
liability
|
|
188,706
|
|
185,297
|
|
25,498
|
Total
non-current liabilities
|
|
12,434,388
|
|
14,431,348
|
|
1,985,819
|
|
|
|
|
|
|
|
Shareholders'
equity
|
|
|
|
|
|
|
Ordinary
shares
|
|
107
|
|
109
|
|
15
|
Additional
paid-in capital
|
|
17,291,312
|
|
17,260,924
|
|
2,375,182
|
Accumulated other
comprehensive loss
|
|
(14,343)
|
|
(20,084)
|
|
(2,764)
|
Statutory
reserves
|
|
80,615
|
|
80,615
|
|
11,093
|
Accumulated
deficit
|
|
(11,016,323)
|
|
(11,139,653)
|
|
(1,532,867)
|
Treasury
stock
|
|
(326,953)
|
|
(173,427)
|
|
(23,864)
|
Total VNET
Group, Inc. shareholders' equity
|
|
6,014,415
|
|
6,008,484
|
|
826,795
|
Noncontrolling
interest
|
|
499,968
|
|
536,121
|
|
73,773
|
Total
shareholders' equity
|
|
6,514,383
|
|
6,544,605
|
|
900,568
|
Total
liabilities and shareholders' equity
|
|
30,385,903
|
|
29,118,549
|
|
4,006,846
|
VNET GROUP,
INC.
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
(Amount in
thousands of Renminbi ("RMB") and US dollars ("US$") except for
number of shares and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
Six months
ended
|
|
June 30,
2023
|
|
March 31,
2024
|
|
June 30,
2024
|
|
June 30,
2023
|
|
June 30,
2024
|
|
RMB
|
|
RMB
|
|
RMB
|
|
US$
|
|
RMB
|
|
RMB
|
|
US$
|
Net
revenues
|
1,821,744
|
|
1,898,126
|
|
1,993,760
|
|
274,351
|
|
3,627,526
|
|
3,891,886
|
|
535,541
|
Cost of
revenues
|
(1,478,995)
|
|
(1,487,405)
|
|
(1,568,865)
|
|
(215,883)
|
|
(2,932,397)
|
|
(3,056,270)
|
|
(420,557)
|
Gross
profit
|
342,749
|
|
410,721
|
|
424,895
|
|
58,468
|
|
695,129
|
|
835,616
|
|
114,984
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income (expenses)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
13,895
|
|
3,949
|
|
-
|
|
-
|
|
47,274
|
|
3,949
|
|
543
|
Sales and
marketing expenses
|
(63,068)
|
|
(71,743)
|
|
(58,225)
|
|
(8,012)
|
|
(128,844)
|
|
(129,968)
|
|
(17,884)
|
Research and
development expenses
|
(81,126)
|
|
(75,389)
|
|
(61,998)
|
|
(8,531)
|
|
(160,876)
|
|
(137,387)
|
|
(18,905)
|
General and
administrative expenses
|
(128,017)
|
|
(226,297)
|
|
(107,297)
|
|
(14,765)
|
|
(255,464)
|
|
(333,594)
|
|
(45,904)
|
Reversal of
(allowance for) doubtful debt
|
8,833
|
|
5,175
|
|
(2,753)
|
|
(379)
|
|
11,282
|
|
2,422
|
|
333
|
Total
operating expenses
|
(249,483)
|
|
(364,305)
|
|
(230,273)
|
|
(31,687)
|
|
(486,628)
|
|
(594,578)
|
|
(81,817)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
profit
|
93,266
|
|
46,416
|
|
194,622
|
|
26,781
|
|
208,501
|
|
241,038
|
|
33,167
|
Interest
income
|
10,038
|
|
12,129
|
|
5,449
|
|
750
|
|
15,719
|
|
17,578
|
|
2,419
|
Interest
expense
|
(71,709)
|
|
(137,682)
|
|
(92,172)
|
|
(12,683)
|
|
(141,495)
|
|
(229,854)
|
|
(31,629)
|
Other
income
|
14,192
|
|
4,814
|
|
30,475
|
|
4,193
|
|
15,356
|
|
35,289
|
|
4,856
|
Other
expenses
|
(320)
|
|
(1,422)
|
|
(6,900)
|
|
(949)
|
|
(3,912)
|
|
(8,322)
|
|
(1,145)
|
Changes in the
fair value of financial liabilities
|
154
|
|
3,858
|
|
712
|
|
98
|
|
21,452
|
|
4,570
|
|
629
|
Foreign exchange
loss
|
(271,630)
|
|
(28,361)
|
|
(4,387)
|
|
(604)
|
|
(192,997)
|
|
(32,748)
|
|
(4,506)
|
(Loss) income
before income taxes
and gain from equity method investments
|
(226,009)
|
|
(100,248)
|
|
127,799
|
|
17,586
|
|
(77,376)
|
|
27,551
|
|
3,791
|
Income tax
expenses
|
(12,545)
|
|
(61,384)
|
|
(59,149)
|
|
(8,139)
|
|
(57,431)
|
|
(120,533)
|
|
(16,586)
|
Gain from equity
method investments
|
983
|
|
2,606
|
|
3,199
|
|
440
|
|
809
|
|
5,805
|
|
799
|
Net (loss)
income
|
(237,571)
|
|
(159,026)
|
|
71,849
|
|
9,887
|
|
(133,998)
|
|
(87,177)
|
|
(11,996)
|
Net loss (income)
attributable to noncontrolling interest
|
4,692
|
|
(27,979)
|
|
(8,174)
|
|
(1,125)
|
|
(16,588)
|
|
(36,153)
|
|
(4,975)
|
Net (loss)
income attributable to the VNET Group,
Inc.
|
(232,879)
|
|
(187,005)
|
|
63,675
|
|
8,762
|
|
(150,586)
|
|
(123,330)
|
|
(16,971)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) earnings
per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
(0.26)
|
|
(0.12)
|
|
0.04
|
|
0.01
|
|
(0.17)
|
|
(0.08)
|
|
(0.01)
|
Diluted
|
(0.26)
|
|
(0.12)
|
|
0.04
|
|
0.01
|
|
(0.19)
|
|
(0.08)
|
|
(0.01)
|
Shares used in
(loss) earnings per share
computation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic*
|
888,705,981
|
|
1,568,300,360
|
|
1,594,662,099
|
|
1,594,662,099
|
|
888,555,145
|
|
1,581,481,229
|
|
1,581,481,229
|
Diluted*
|
888,705,981
|
|
1,568,300,360
|
|
1,595,517,338
|
|
1,595,517,338
|
|
905,386,636
|
|
1,581,481,229
|
|
1,581,481,229
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) earnings per ADS
(6 ordinary shares equal to 1 ADS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
(1.56)
|
|
(0.72)
|
|
0.24
|
|
0.06
|
|
(1.02)
|
|
(0.48)
|
|
(0.06)
|
Diluted
|
(1.56)
|
|
(0.72)
|
|
0.24
|
|
0.06
|
|
(1.14)
|
|
(0.48)
|
|
(0.06)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Shares used in
(loss) earnings 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$"))
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
Six months
ended
|
|
June 30,
2023
|
|
March 31,
2024
|
|
June 30,
2024
|
|
June 30,
2023
|
|
June 30,
2024
|
|
RMB
|
|
RMB
|
|
RMB
|
|
US$
|
|
RMB
|
|
RMB
|
|
US$
|
Gross
profit
|
342,749
|
|
410,721
|
|
424,895
|
|
58,468
|
|
695,129
|
|
835,616
|
|
114,985
|
Plus:
depreciation and amortization
|
400,173
|
|
352,604
|
|
364,616
|
|
50,173
|
|
802,050
|
|
717,220
|
|
98,693
|
Plus: share-based
compensation expenses
|
-
|
|
2,190
|
|
(2,190)
|
|
(301)
|
|
-
|
|
-
|
|
-
|
Adjusted cash
gross profit
|
742,922
|
|
765,515
|
|
787,321
|
|
108,340
|
|
1,497,179
|
|
1,552,836
|
|
213,678
|
Adjusted
cash gross margin
|
40.8 %
|
|
40.3 %
|
|
39.5 %
|
|
39.5 %
|
|
41.3 %
|
|
39.9 %
|
|
39.9 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
(249,483)
|
|
(364,305)
|
|
(230,273)
|
|
(31,687)
|
|
(486,628)
|
|
(594,578)
|
|
(81,817)
|
Plus: share-based
compensation expenses
|
8,006
|
|
111,681
|
|
(12,962)
|
|
(1,784)
|
|
16,342
|
|
98,719
|
|
13,584
|
Adjusted
operating expenses
|
(241,477)
|
|
(252,624)
|
|
(243,235)
|
|
(33,471)
|
|
(470,286)
|
|
(495,859)
|
|
(68,233)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
profit
|
93,266
|
|
46,416
|
|
194,622
|
|
26,781
|
|
208,501
|
|
241,038
|
|
33,168
|
Plus:
depreciation and amortization
|
433,735
|
|
379,551
|
|
394,334
|
|
54,262
|
|
866,364
|
|
773,885
|
|
106,490
|
Plus: share-based
compensation expenses
|
8,006
|
|
113,871
|
|
(15,152)
|
|
(2,085)
|
|
16,342
|
|
98,719
|
|
13,584
|
Adjusted
EBITDA
|
535,007
|
|
539,838
|
|
573,804
|
|
78,958
|
|
1,091,207
|
|
1,113,642
|
|
153,242
|
Adjusted
EBITDA margin
|
29.4 %
|
|
28.4 %
|
|
28.8 %
|
|
28.8 %
|
|
30.1 %
|
|
28.6 %
|
|
28.6 %
|
VNET GROUP,
INC.
|
CONDENSED
CONSOLIDATED STATEMENT OF CASH FLOWS
|
(Amount in
thousands of Renminbi ("RMB") and US dollars
("US$"))
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
June 30,
2023
|
|
March 31,
2024
|
|
June 30,
2024
|
|
RMB
|
|
RMB
|
|
RMB
|
|
US$
|
CASH FLOWS
FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
Net (loss)
income
|
(237,571)
|
|
(159,026)
|
|
71,849
|
|
9,887
|
Adjustments to
reconcile net (loss) income to net cash generated from operating
activities:
|
|
|
|
|
|
|
Depreciation and
amortization
|
433,015
|
|
377,086
|
|
388,711
|
|
53,488
|
Share-based compensation
expenses
|
8,006
|
|
113,871
|
|
(15,152)
|
|
(2,085)
|
Others
|
357,787
|
|
137,297
|
|
101,890
|
|
14,021
|
Changes in
operating assets and liabilities
|
|
|
|
|
|
|
|
Accounts and notes
receivable
|
8,388
|
|
(226,973)
|
|
142,469
|
|
19,604
|
Prepaid expenses and other
current assets
|
70,627
|
|
(44,104)
|
|
(79,893)
|
|
(10,993)
|
Accounts and notes
payable
|
33,434
|
|
77,668
|
|
(47,018)
|
|
(6,470)
|
Accrued expenses and other
payables
|
(5,950)
|
|
56,105
|
|
(61,463)
|
|
(8,458)
|
Deferred
revenue
|
(35,743)
|
|
5,626
|
|
(14,000)
|
|
(1,926)
|
Advances from
customers
|
(114,977)
|
|
(11,090)
|
|
(63,305)
|
|
(8,711)
|
Others
|
(93,540)
|
|
(58,873)
|
|
(18,884)
|
|
(2,599)
|
Net cash
generated from operating activities
|
423,476
|
|
267,587
|
|
405,204
|
|
55,758
|
|
|
|
|
|
|
|
|
CASH FLOWS
FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
Purchases of
property and equipment
|
(394,812)
|
|
(1,005,368)
|
|
(998,489)
|
|
(137,397)
|
Purchases of
intangible assets
|
(10,178)
|
|
(5,965)
|
|
(7,594)
|
|
(1,045)
|
(Payments for)
proceeds from investments
|
(655,815)
|
|
359,239
|
|
(138,224)
|
|
(19,020)
|
Proceeds from
other investing activities
|
9,295
|
|
1,154
|
|
117,209
|
|
16,128
|
Net cash used
in investing activities
|
(1,051,510)
|
|
(650,940)
|
|
(1,027,098)
|
|
(141,334)
|
|
|
|
|
|
|
|
|
CASH FLOWS
FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
Proceeds from
bank borrowings
|
169,204
|
|
1,156,279
|
|
690,848
|
|
95,064
|
Repayments of
bank borrowings
|
(55,865)
|
|
(51,441)
|
|
(533,324)
|
|
(73,388)
|
Repurchase of
2025 Convertible Notes
|
(380,333)
|
|
-
|
|
-
|
|
-
|
Repurchase of
2026 Convertible Notes
|
-
|
|
(4,262,340)
|
|
-
|
|
-
|
Payments for
finance leases
|
(67,172)
|
|
(39,602)
|
|
(9,586)
|
|
(1,319)
|
Proceeds from
other financing activities
|
285,013
|
|
591,446
|
|
516,493
|
|
71,072
|
Net cash (used
in) generated from financing activities
|
(49,153)
|
|
(2,605,658)
|
|
664,431
|
|
91,429
|
|
|
|
|
|
|
|
|
Effect of
foreign exchange rate changes on cash, cash
equivalents and restricted cash
|
51,314
|
|
(20,050)
|
|
3,370
|
|
464
|
Net (decrease)
increase in cash, cash equivalents and
restricted cash
|
(625,873)
|
|
(3,009,061)
|
|
45,907
|
|
6,317
|
Cash, cash
equivalents and restricted cash at
beginning of
period
|
3,242,842
|
|
5,098,987
|
|
2,089,926
|
|
287,583
|
Cash, cash
equivalents and restricted cash at end of
period
|
2,616,969
|
|
2,089,926
|
|
2,135,833
|
|
293,900
|
View original
content:https://www.prnewswire.com/news-releases/vnet-reports-unaudited-second-quarter-2024-financial-results-302231598.html
SOURCE VNET Group, Inc.