VNET Reports Unaudited Fourth Quarter and Full Year 2024 Financial Results
BEIJING,
"We closed 2024 with a strong fourth quarter, highlighted by our wholesale IDC business's remarkable performance as we continued to capitalize on AI-driven demand," said
"Moving into 2025, we remain confident in
Fourth Quarter 2024 Financial Highlights
- Total net revenues increased by 18.3% to
RMB2.25 billion (US$307.8 million ) fromRMB1.90 billion in the same period of 2023.- Net revenues from the IDC business[1] increased by 28.3% to
RMB1.63 billion (US$223.3 million ) fromRMB1.27 billion in the same period of 2023.- Net revenues from the wholesale IDC business ("wholesale revenues") increased by 125.4% to
RMB665.2 million (US$91.1million ) fromRMB295.1 million in the same period of 2023. - Net revenues from the retail IDC business ("retail revenues") decreased slightly by 1.1% to
RMB964.8 million (US$132.2 million ) fromRMB975.2 million in the same period of 2023.
- Net revenues from the wholesale IDC business ("wholesale revenues") increased by 125.4% to
- Net revenues from the non-IDC business[2] decreased by 1.9% to
RMB616.5 million (US$84.5 million ) fromRMB628.2 million in the same period of 2023.
- Net revenues from the IDC business[1] increased by 28.3% to
- Adjusted cash gross profit (non-GAAP) increased by 24.6% to
RMB923.9 million (US$126.6 million ) fromRMB741.7 million in the same period of 2023. Adjusted cash gross margin (non-GAAP) was 41.1%, compared with 39.1% in the same period of 2023. - Adjusted EBITDA (non-GAAP) increased by 63.8% to
RMB721.3 million (US$98.8 million ), includingRMB87.7 million (US$12.0 million ) disposal gain of E-JS02 data center. Adjusted EBITDA margin (non-GAAP) was 32.1%, compared with 23.2% in the same period of 2023. - Net income was
RMB3.5 million compared with a net loss ofRMB2.42 billion in the same period of 2023.
Full Year 2024 Financial Highlights
- Total net revenues increased by 11.4% to
RMB8.26 billion (US$1.13 billion ) fromRMB7.41billion in the full year of 2023.- Net revenues from the IDC business increased by 16.1% to
RMB5.78 billion (US$791.8 million ) fromRMB4.98 billion in the full year of 2023.- Net revenues from the wholesale IDC business ("wholesale revenues") increased by 90.4% to
RMB1.95 billion (US$267.3 million ) fromRMB1.02 billion in the full year of 2023. - Net revenues from the retail IDC business ("retail revenues") decreased slightly by 3.1% to
RMB3.83 billion (US$524.5 million ) fromRMB3.95 billion in the full year of 2023.
- Net revenues from the wholesale IDC business ("wholesale revenues") increased by 90.4% to
- Net revenues from the non-IDC business increased by 1.7% to
RMB2.48 billion (US$339.7 million ) fromRMB2.44 billion in the full year of 2023.
- Net revenues from the IDC business increased by 16.1% to
- Adjusted cash gross profit (non-GAAP) increased by 12.1% to
RMB3.34 billion (US$457.2 million ) fromRMB2.98 billion in the full year of 2023. Adjusted cash gross margin (non-GAAP) was 40.4%, compared with 40.2% in the full year of 2023. - Adjusted EBITDA (non-GAAP) increased by 19.1% to
RMB2.43 billion (US$332.9 million ), includingRMB87.7 million (US$12.0 million ) disposal gain of E-JS02 data center. - Net income increased by
RMB2.85 billion toRMB248.4 million (US$34.0 million ) in the full year of 2024, compared with a net loss ofRMB2.60 billion in the full year of 2023.
Fourth Quarter 2024 Operational Highlights
Wholesale IDC Business
- Capacity in service was 486MW as of
December 31, 2024 , compared with 358MW as ofSeptember 30, 2024 , and 332MW as ofDecember 31, 2023 . Capacity under construction was 406MW as ofDecember 31, 2024 . - Capacity utilized by customers reached 353MW as of
December 31, 2024 , compared with 279MW as ofSeptember 30, 2024 , and 219MW as ofDecember 31, 2023 . The sequential increase during the fourth quarter of 2024 was 73MW, which was mainly contributed by the E-JS Campus 02 data center. - Utilization rate[3] of wholesale capacity was 72.6% as of
December 31, 2024 , compared with 78.0% as ofSeptember 30, 2024 , and 65.8% as ofDecember 31, 2023 .- Utilization rate of mature wholesale capacity[4] was 95.6% as of
December 31, 2024 , compared with 95.6% as ofSeptember 30, 2024 , and 95.0% as ofDecember 31, 2023 . - Utilization rate of ramp-up wholesale capacity[5] was 34.0% as of
December 31, 2024 , compared with 46.4% as ofSeptember 30, 2024 , and 19.7% as ofDecember 31, 2023 .
- Utilization rate of mature wholesale capacity[4] was 95.6% as of
- Total capacity committed[6] was 479MW as of
December 31, 2024 , compared with 352MW as ofSeptember 30, 2024 , and 326MW as ofDecember 31, 2023 . - Commitment rate[7] for capacity in service was 98.7% as of
December 31, 2024 , compared with 98.2% as ofSeptember 30, 2024 , and 98.1% as ofDecember 31, 2023 . - Total capacity pre-committed[8] was 337MW and pre-commitment rate[9] for capacity under construction was 82.9% as of
December 31, 2024 .
Retail IDC Business[10]
- Capacity in service was 52,107 cabinets as of
December 31, 2024 , compared with 52,250 cabinets as ofSeptember 30, 2024 , and 52,233 cabinets as ofDecember 31, 2023 . - Capacity utilized by customers reached 33,068 cabinets as of
December 31, 2024 , compared with 32,950 cabinets as ofSeptember 30, 2024 , and 33,450 cabinets as ofDecember 31, 2023 . - Utilization rate of retail capacity was 63.5% as of
December 31, 2024 , compared with 63.1% as ofSeptember 30, 2024 , and 64.0% as ofDecember 31, 2023 .- Utilization rate of mature retail capacity[11] was 68.9% as of
December 31, 2024 , compared with 69.5% as ofSeptember 30, 2024 , and 73.2% as ofDecember 31, 2023 . - Utilization rate of ramp-up retail capacity[12] was 21.3% as of
December 31, 2024 , compared with 16.8% as ofSeptember 30, 2024 , and 10.8% as ofDecember 31, 2023 .
- Utilization rate of mature retail capacity[11] was 68.9% as of
- Monthly recurring revenue (MRR) per retail cabinet was
RMB8,794 in the fourth quarter of 2024, compared withRMB8,788 in the third quarter of 2024 andRMB8,759 in the fourth 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] Utilization rate is calculated by dividing capacity utilized by customers by the capacity in service. [4] Mature wholesale capacity refers to wholesale data centers in which utilization rate is at or above 80%. [5] Ramp-up wholesale capacity refers to wholesale data centers in which utilization rate is below 80%. [6] Total capacity committed is the capacity committed to customers pursuant to customer agreements remaining in effect. [7] Commitment rate is calculated by total capacity committed divided by total capacity in service. [8] Total capacity pre-committed is the capacity under construction which is pre-committed to customers pursuant to customer agreements remaining in effect. [9] Pre-commitment rate is calculated by total capacity pre-committed divided by total capacity under construction. [10] 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 [11] Mature retail capacity refers to retail data centers that came into service prior to the past 24 months. [12] 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. |
Fourth Quarter 2024 Financial Results
TOTAL NET REVENUES: Total net revenues in the fourth quarter of 2024 were
Net revenues from IDC business increased by 28.3% to
- Wholesale revenues increased by 125.4% to
RMB665.2 million (US$91.1 million ) fromRMB295.1 million in the same period of 2023. - Retail revenues decreased to
RMB964.8 million (US$132.3 million ) fromRMB975.2 million in the same period of 2023.
Net revenues from non-IDC business decreased by 1.9% to
GROSS PROFIT: Gross profit in the fourth quarter of 2024 was
ADJUSTED CASH GROSS PROFIT (non-GAAP), which excludes depreciation, amortization, and share-based compensation expenses, was
OPERATING EXPENSES: Total operating expenses in the fourth quarter of 2024 were
Sales and marketing expenses were
Research and development expenses were
General and administrative expenses were
ADJUSTED OPERATING EXPENSES (non-GAAP), which exclude share-based compensation expenses, were
ADJUSTED EBITDA (non-GAAP): Adjusted EBITDA in the fourth quarter of 2024 was
NET LOSS ATTRIBUTABLE TO VNET GROUP, INC.: Net loss attributable to VNET Group, Inc. in the fourth quarter of 2024 was
LOSS PER SHARE: Basic and diluted loss per share in the fourth quarter of 2024 were both
LIQUIDITY: As of
Total short-term debt consisting of short-term bank borrowings and the current portion of long-term borrowings was
Net cash generated from operating activities in the fourth quarter of 2024 was
Full Year 2024 Financial Results
TOTAL NET REVENUES: Total net revenues in the full year of 2024 were
Net revenues from IDC business increased by 16.1% to
- Wholesale revenues increased by 90.4% to
RMB1.95 billion (US$267.3 million ) fromRMB1.02 billion in the full year of 2023. - Retail revenues decreased to
RMB3.83 million (US$524.5 million ) fromRMB3.95 billion in the full year of 2023.
Net revenues from non-IDC business increased by 1.7% to
GROSS PROFIT: Gross profit in the full year of 2024 was
ADJUSTED CASH GROSS PROFIT (non-GAAP), which excludes depreciation, amortization, and share-based compensation expenses, was
OPERATING EXPENSES: Total operating expenses in the full year of 2024 were
Sales and marketing expenses were
Research and development expenses were
General and administrative expenses were
ADJUSTED OPERATING EXPENSES (non-GAAP), were
ADJUSTED EBITDA (non-GAAP): Adjusted EBITDA in the full year of 2024 was
NET INCOME/LOSS ATTRIBUTABLE TO VNET GROUP, INC.: Net income attributable to VNET Group, Inc. in the full year of 2024 was
EARNINGS PER SHARE: Basic and diluted earnings per share in the full year of 2024 were
LIQUIDITY: Net cash generated from operating activities in the full year of 2024 was
Business Outlook
The Company expects total net revenues for 2025 to be between
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
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/10045747-6dg8fh.html
Chinese line (listen-only mode):
https://s1.c-conf.com/diamondpass/10045749-w8ghr5.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
US/ | 1 855 883 1031 |
Mainland | 400 1209 216 |
800 930 639 | |
International: | +61 7 3107 6325 |
Reply PIN (English line): | 10045747 |
Reply PIN (Chinese line): | 10045749 |
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
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
Exchange Rate
This announcement contains translations of certain RMB amounts into
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
Safe Harbor Statement
This announcement contains forward-looking statements. These forward-looking statements are made under the "safe harbor" provisions of the
Investor Relations Contact:
Tel: +86 10 8456 2121
Email: [email protected]
VNET GROUP, INC. | ||||||
CONSOLIDATED BALANCE SHEETS | ||||||
(Amount in thousands of Renminbi ("RMB") and US dollars ("US$")) | ||||||
As of | As of | |||||
RMB | RMB | US$ | ||||
Assets | ||||||
Current assets: | ||||||
Cash and cash equivalents | 2,243,537 | 1,492,436 | 204,463 | |||
Restricted cash | 2,854,568 | 545,795 | 74,774 | |||
Accounts and notes receivable, net | 1,715,975 | 1,655,984 | 226,869 | |||
Short-term Investments | 356,820 | - | - | |||
Prepaid expenses and other current assets | 2,375,341 | 2,789,573 | 382,171 | |||
Amounts due from related parties | 277,237 | 336,360 | 46,081 | |||
Total current assets | 9,823,478 | 6,820,148 | 934,358 | |||
Non-current assets: | ||||||
Property and equipment, net | 13,024,393 | 17,216,635 | 2,358,669 | |||
Intangible assets, net | 1,383,406 | 1,403,787 | 192,318 | |||
Land use rights, net | 602,503 | 766,213 | 104,971 | |||
Operating lease right-of-use assets, net | 4,012,329 | 4,618,212 | 632,692 | |||
Derivative financial instruments | - | 6,768 | 927 | |||
Restricted cash | 882 | 42,842 | 5,869 | |||
Deferred tax assets, net | 247,644 | 306,623 | 42,007 | |||
Long-term investments, net | 757,949 | 794,688 | 108,872 | |||
Other non-current assets | 533,319 | 381,126 | 52,214 | |||
Total non-current assets | 20,562,425 | 25,536,894 | 3,498,539 | |||
Total assets | 30,385,903 | 32,357,042 | 4,432,897 | |||
Liabilities and Shareholders' Equity | ||||||
Current liabilities: | ||||||
Short-term bank borrowings | 30,000 | 589,000 | 80,693 | |||
Accounts and notes payable | 696,177 | 709,260 | 97,168 | |||
Accrued expenses and other payables | 2,783,102 | 3,618,237 | 495,696 | |||
Advances from customers | 1,605,247 | 1,378,806 | 188,896 | |||
Deferred revenue | 95,477 | 87,830 | 12,033 | |||
Income taxes payable | 35,197 | 69,569 | 9,531 | |||
Amounts due to related parties | 356,080 | 355,679 | 48,728 | |||
Current portion of long-term borrowings | 723,325 | 1,420,190 | 194,565 | |||
Current portion of finance lease liabilities | 115,806 | 208,299 | 28,537 | |||
Current portion of deferred government grants | 8,062 | 6,727 | 922 | |||
Current portion of operating lease liabilities | 780,164 | 899,818 | 123,275 | |||
Convertible promissory notes | 4,208,495 | - | - | |||
Total current liabilities | 11,437,132 | 9,343,415 | 1,280,044 | |||
Non-current liabilities: | ||||||
Long-term borrowings | 5,113,521 | 7,767,390 | 1,064,128 | |||
Convertible promissory notes | 1,769,946 | 1,897,738 | 259,989 | |||
Non-current portion of finance lease liabilities | 1,159,525 | 1,532,309 | 209,925 | |||
Unrecognized tax benefits | 98,457 | 107,850 | 14,775 | |||
Deferred tax liabilities | 688,362 | 734,404 | 100,613 | |||
Deferred government grants | 145,112 | 273,824 | 37,514 | |||
Non-current portion of operating lease liabilities | 3,270,759 | 3,779,293 | 517,761 | |||
Derivative liability | 188,706 | - | - | |||
Total non-current liabilities | 12,434,388 | 16,092,808 | 2,204,705 | |||
Shareholders' equity | ||||||
Ordinary shares | 107 | 112 | 15 | |||
Additional paid-in capital | 17,291,312 | 17,298,692 | 2,369,911 | |||
Accumulated other comprehensive loss | (14,343) | (18,504) | (2,535) | |||
Statutory reserves | 80,615 | 107,380 | 14,711 | |||
Accumulated deficit | (11,016,323) | (10,859,888) | (1,487,799) | |||
Treasury stock | (326,953) | (161,892) | (22,179) | |||
Total VNET Group, Inc. shareholders' equity | 6,014,415 | 6,365,900 | 872,124 | |||
Noncontrolling interest | 499,968 | 554,919 | 76,024 | |||
Total shareholders' equity | 6,514,383 | 6,920,819 | 948,148 | |||
Total liabilities and shareholders' equity | 30,385,903 | 32,357,042 | 4,432,897 | |||
VNET GROUP, INC. | |||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||
(Amount in thousands of Renminbi ("RMB") and US dollars ("US$") except for number of shares and per share data) | |||||||||||||
Three months ended | Twelve months ended | ||||||||||||
RMB | RMB | RMB | US$ | RMB | RMB | US$ | |||||||
Net revenues | 1,898,480 | 2,120,794 | 2,246,389 | 307,754 | 7,412,930 | 8,259,069 | 1,131,488 | ||||||
Cost of revenues | (1,607,602) | (1,629,111) | (1,741,533) | (238,589) | (6,120,445) | (6,426,914) | (880,484) | ||||||
Gross profit | 290,878 | 491,683 | 504,856 | 69,165 | 1,292,485 | 1,832,155 | 251,004 | ||||||
Operating income (expenses) | |||||||||||||
Operating income | 32,293 | 11,767 | 98,869 | 13,545 | 106,273 | 114,585 | 15,698 | ||||||
Sales and marketing expenses | (73,286) | (60,700) | (73,088) | (10,013) | (266,207) | (263,756) | (36,134) | ||||||
Research and development expenses | (80,671) | (53,127) | (56,098) | (7,685) | (322,220) | (246,612) | (33,786) | ||||||
General and administrative expenses | (148,455) | (132,482) | (192,954) | (26,435) | (541,850) | (659,030) | (90,287) | ||||||
Allowance for doubtful debt | (361,471) | (65,731) | (44,590) | (6,109) | (368,505) | (107,899) | (14,782) | ||||||
Impairment of long-lived assets | (506,686) | - | - | - | (506,686) | - | - | ||||||
Impairment of goodwill | (1,364,191) | - | - | - | (1,364,191) | - | - | ||||||
Total operating expenses | (2,502,467) | (300,273) | (267,861) | (36,697) | (3,263,386) | (1,162,712) | (159,291) | ||||||
Operating (loss) profit | (2,211,589) | 191,410 | 236,995 | 32,468 | (1,970,901) | 669,443 | 91,713 | ||||||
Interest income | 13,196 | 4,218 | 6,162 | 844 | 41,802 | 27,958 | 3,830 | ||||||
Interest expense | (78,877) | (93,996) | (77,125) | (10,566) | (312,172) | (400,975) | (54,933) | ||||||
Impairment of long-term investments | (51) | - | - | - | (11,166) | - | - | ||||||
Other income | 4,452 | 15,584 | 1,855 | 254 | 27,344 | 52,728 | 7,225 | ||||||
Other expenses | (1,199) | (8,783) | (10,185) | (1,395) | (16,086) | (27,290) | (3,739) | ||||||
Changes in the fair value of financial instruments | (187,648) | (7,107) | (71,575) | (9,806) | (165,930) | (74,112) | (10,154) | ||||||
Gain on debt extinguishment | - | 246,175 | - | - | - | 246,175 | 33,726 | ||||||
Foreign exchange gain (loss) | 89,426 | 14,833 | (1,327) | (182) | (78,965) | (19,242) | (2,636) | ||||||
(Loss) income before income taxes and gain from equity method investments | (2,372,290) | 362,334 | 84,800 | 11,617 | (2,486,074) | 474,685 | 65,032 | ||||||
Income tax expenses | (50,626) | (31,149) | (82,547) | (11,309) | (114,374) | (234,229) | (32,089) | ||||||
(Loss) gain from equity method investments | (372) | 965 | 1,197 | 164 | 3,279 | 7,967 | 1,091 | ||||||
Net (loss) income | (2,423,288) | 332,150 | 3,450 | 472 | (2,597,169) | 248,423 | 34,034 | ||||||
Net income attributable to noncontrolling interest | (19,500) | (14,524) | (14,546) | (1,993) | (46,667) | (65,223) | (8,936) | ||||||
Net (loss) income attributable to the VNET Group, Inc. | (2,442,788) | 317,626 | (11,096) | (1,521) | (2,643,836) | 183,200 | 25,098 | ||||||
(Loss) earnings per share | |||||||||||||
Basic | (2.65) | 0.20 | (0.01) | (0.00) | (2.93) | 0.11 | 0.02 | ||||||
Diluted | (2.65) | 0.05 | (0.01) | (0.00) | (2.93) | 0.02 | 0.00 | ||||||
Shares used in (loss) earnings per share computation | |||||||||||||
Basic* | 923,034,050 | 1,602,860,426 | 1,608,291,868 | 1,608,291,868 | 901,143,138 | 1,593,594,519 | 1,593,594,519 | ||||||
Diluted* | 923,034,050 | 1,740,565,086 | 1,608,291,868 | 1,608,291,868 | 901,143,138 | 1,742,346,367 | 1,742,346,367 | ||||||
(Loss) earnings per ADS (6 ordinary shares equal to 1 ADS) | |||||||||||||
Basic | (15.88) | 1.20 | (0.06) | (0.01) | (17.58) | 0.66 | 0.12 | ||||||
Diluted | (15.88) | 0.30 | (0.06) | (0.01) | (17.58) | 0.12 | 0.02 | ||||||
* 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$")) | ||||||||||||||
Three months ended | Twelve months ended | |||||||||||||
RMB | RMB | RMB | US$ | RMB | RMB | US$ | ||||||||
Gross profit | 290,878 | 491,683 | 504,856 | 69,165 | 1,292,485 | 1,832,155 | 251,004 | |||||||
Plus: depreciation and amortization | 450,859 | 368,764 | 414,364 | 56,768 | 1,684,842 | 1,500,348 | 205,547 | |||||||
Plus: share-based compensation expenses | - | 234 | 4,652 | 637 | - | 4,886 | 669 | |||||||
Adjusted cash gross profit | 741,737 | 860,681 | 923,872 | 126,570 | 2,977,327 | 3,337,389 | 457,220 | |||||||
Adjusted cash gross margin | 39.1 % | 40.6 % | 41.1 % | 41.1 % | 40.2 % | 40.4 % | 40.4 % | |||||||
Operating expenses | (2,502,467) | (300,273) | (267,861) | (36,697) | (3,263,386) | (1,162,712) | (159,291) | |||||||
Plus: share-based compensation expenses | 9,479 | 6,709 | 38,243 | 5,239 | 35,296 | 143,671 | 19,683 | |||||||
Plus: allowance of loan receivables | 287,900 | - | - | - | 287,900 | - | - | |||||||
Plus: impairment of long-lived assets | 506,686 | - | - | - | 506,686 | - | - | |||||||
Plus: impairment of goodwill | 1,364,191 | - | - | - | 1,364,191 | - | - | |||||||
Adjusted operating expenses | (334,211) | (293,564) | (229,618) | (31,458) | (1,069,313) | (1,019,041) | (139,608) | |||||||
Operating (loss) profit | (2,211,589) | 191,410 | 236,995 | 32,468 | (1,970,901) | 669,443 | 91,713 | |||||||
Plus: depreciation and amortization | 483,579 | 396,428 | 441,447 | 60,478 | 1,816,228 | 1,611,760 | 220,810 | |||||||
Plus: share-based compensation expenses | 9,479 | 6,943 | 42,895 | 5,877 | 35,296 | 148,557 | 20,352 | |||||||
Plus: allowance of loan receivable | 287,900 | - | - | - | 287,900 | - | - | |||||||
Plus: impairment of long-lived assets | 506,686 | - | - | - | 506,686 | - | - | |||||||
Plus: impairment of goodwill | 1,364,191 | - | - | - | 1,364,191 | - | - | |||||||
Adjusted EBITDA | 440,246 | 594,781 | 721,337 | 98,823 | 2,039,400 | 2,429,760 | 332,875 | |||||||
Adjusted EBITDA margin | 23.2 % | 28.0 % | 32.1 % | 32.1 % | 27.5 % | 29.4 % | 29.4 % | |||||||
VNET GROUP, INC. | |||||||
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS | |||||||
(Amount in thousands of Renminbi ("RMB") and US dollars ("US$")) | |||||||
Three months ended | |||||||
RMB | RMB | RMB | US$ | ||||
CASH FLOWS FROM OPERATING ACTIVITIES | |||||||
Net (loss) income | (2,423,288) | 332,150 | 3,450 | 472 | |||
Adjustments to reconcile net (loss) income to net cash generated from operating activities: | |||||||
Depreciation and amortization | 481,067 | 393,719 | 438,740 | 60,107 | |||
Share-based compensation expenses | 9,479 | 6,943 | 42,895 | 5,877 | |||
Others | 2,333,785 | (107,550) | 146,514 | 20,072 | |||
Changes in operating assets and liabilities | |||||||
Accounts and notes receivable | 311,035 | (138,968) | 161,426 | 22,115 | |||
Prepaid expenses and other current assets | (9,076) | 116,055 | 122,920 | 16,841 | |||
Accounts and notes payable | (76,250) | 8,463 | (19,070) | (2,613) | |||
Accrued expenses and other payables | 68,523 | 65,481 | 120,840 | 16,555 | |||
Deferred revenue | (24,005) | 2,300 | 486 | 67 | |||
Advances from customers | 31,500 | 222,083 | (374,129) | (51,255) | |||
Others | 27,910 | (140,310) | (71,836) | (9,841) | |||
Net cash generated from operating activities | 730,680 | 760,366 | 572,236 | 78,397 | |||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||||
Purchases of property and equipment | (1,017,474) | (1,426,892) | (1,492,972) | (204,536) | |||
Purchases of intangible assets | (20,188) | (33,806) | (82,693) | (11,329) | |||
(Payments for) proceeds from investments | (346,056) | 92,426 | 22,087 | 3,026 | |||
(Payments for) proceeds from other investing activities | (18,217) | 31,762 | 177,418 | 24,306 | |||
Net cash used in investing activities | (1,401,935) | (1,336,510) | (1,376,160) | (188,533) | |||
CASH FLOWS FROM FINANCING ACTIVITIES | |||||||
Proceeds from bank borrowings | 638,706 | 745,534 | 1,240,147 | 169,899 | |||
Repayments of bank borrowings | (85,640) | (129,893) | (366,664) | (50,233) | |||
Proceeds from issuance of ordinary shares | 2,120,243 | - | - | - | |||
Payments for finance leases | (28,482) | (27,669) | (25,789) | (3,533) | |||
Proceeds from (payments for) other financing activities | 112,846 | (59,645) | (62,448) | (8,555) | |||
Net cash generated from financing activities | 2,757,673 | 528,327 | 785,246 | 107,578 | |||
Effect of foreign exchange rate changes on cash, cash equivalents and restricted cash | (11,645) | (6,049) | 17,784 | 2,436 | |||
Net increase (decrease) in cash, cash equivalents and restricted cash | 2,074,773 | (53,866) | (894) | (122) | |||
Cash, cash equivalents and restricted cash at beginning of period | 3,024,214 | 2,135,833 | 2,081,967 | 285,228 | |||
Cash, cash equivalents and restricted cash at end of period | 5,098,987 | 2,081,967 | 2,081,073 | 285,106 | |||
View original content:https://www.prnewswire.com/news-releases/vnet-reports-unaudited-fourth-quarter-and-full-year-2024-financial-results-302399672.html
SOURCE VNET Group, Inc.
