Cheetah Mobile (CMCM) 6-K Cheetah Mobile Announces Third Quarter 2021

Exhibit 99.1

Cheetah Mobile Announces Third Quarter 2021

Unaudited Consolidated Financial Results

BEIJING, November 24, 2021 — Cheetah Mobile Inc. (NYSE: CMCM) (“Cheetah Mobile” or the “Company”), a leading internet company, today announced its unaudited consolidated financial results for the third quarter 2021 ended September 30, 2021.

Management Commentary

Mr. Sheng Fu, Cheetah Mobile’s Chairman and Chief Executive Officer, stated, “Cheetah Mobile’s total revenue in the third quarter of 2021 was RMB196.1 million (USD30.4 million), which is consistent with our previous guidance. In this quarter, we successfully consolidated the gains of transforming our internet business from a single advertising model to a diversified model of advertising plus subscription. The numbers of our membership kept a double-digit growth. Additionally, we are delighted to see that revenues from our membership business have increased for more than 5 quarters consecutively. For our AI business, GMV (Gross Merchandise Volume) and revenues from shopping-mall coupon-selling robots have been up for several months in a row, which again verified this business model. We are highly confident in our business strategies and will achieve our goals step by step.”

Mr. Thomas Ren, Cheetah Mobile’s Chief Financial Officer, commented, “Despite the sales boom on June 18 in the second quarter, we managed to keep our Non-GAAP operating loss flat at RMB58.5 million (US$9.1 million) in this quarter. This result shows that we have been strictly and effectively controlling expenses to operate efficiently. We ended this quarter with RMB1,853 million (US$288 million) in cash and cash equivalents, restricted cash and short-term investments. The adequate cash balance is critical for us to follow our long-term development plans and achieve our strategic goals.”

Third Quarter 2021 Consolidated Financial Results

REVENUES

Total revenues were RMB196.1 million (US$30.4 million) in the third quarter of 2021, representing a decrease of 46.3% year over year and 7.4% quarter over quarter.

As a result of the Company’s ongoing business streamlining efforts, the Company realigned its segments based on the change of the way that the management assessed the Company’s segment performance. The Company’s overseas advertising agency services, which assists domestic companies to launch advertisement on overseas advertising platforms, are changed from the Internet business into AI and others due to the synergies created between the Company’s advertising agency services and global cloud services. Consequently, the Company has retrospectively revised segment information and related revenue presentation to conform to the change in the Company’s segments.

1 / 11

Revenues from the Company’s internet business decreased by 50.8% year over year and 15.5% quarter over quarter to RMB160.5 million (US$24.9 million) in the third quarter of 2021. The year-over-year decrease was due to the Company’s strategic efforts to diminish the game-related business in past quarters. The quarter-over-quarter decrease was mainly because revenue in the second quarter of 2021 was temporarily increased due to June 18 promotional events and no such promotional event occurred in the third quarter of 2021.

Revenues from the AI and others were RMB35.6 million (US$5.5 million) in the third quarter of 2021, representing a 8.8% year-over-year decrease and a 62.8% quarter-over-quarter increase. The year-over-year decline was primarily attributable to the drop in sales of AI-related hardware products. The quarter-over-quarter increase was from our shopping-mall coupon-selling robots business as well as our global cloud services.

COST OF REVENUES AND GROSS PROFIT

Cost of revenues decreased by 34.5% year over year and increased by 47.1% quarter over quarter to RMB74.4 million (US$11.5 million) in the third quarter of 2021. The year-over-year decrease was primarily due to the decreased revenue. The quarter-over-quarter increase was due to increased spending over AI related business. Non-GAAP cost of revenues decreased by 34.5% year over year and increased by 47.7% quarter over quarter to RMB74.2 million (US$11.5 million) in the third quarter of 2021.

Gross profit decreased by 51.6% year over year and 24.5% quarter over quarter to RMB121.7 million (US$18.9 million) in the third quarter of 2021. Non-GAAP gross profit decreased by 51.6% year over year and decreased 24.5% quarter over quarter to RMB121.9 million (US$18.9 million) in the third quarter of 2021.

Gross margin was 62.1% in the third quarter of 2021, compared to 68.9% in the third quarter of 2020 and 76.1% in the second quarter of 2021. Non-GAAP gross margin was 62.2% in the third quarter of 2021, compared to 69.0% in the third quarter of 2020 and 76.3% in the second quarter of 2021.

OPERATING INCOME/LOSS AND EXPENSES

Total operating expenses decreased by 51.0% year over year and by 15.9% quarter over quarter to RMB184.9 million (US$28.7 million) in the third quarter of 2021. Total non-GAAP operating expenses decreased by 51.3% year over year and by 17.2% quarter over quarter to RMB180.4 million (US$28.0 million) in the third quarter of 2021.

2 / 11

• Research and development expenses decreased by 52.9% year over year and increased by 17.2% quarter over quarter to RMB55.4 million (US$8.6 million) in the third quarter of 2021. The year-over-year decrease was mainly due to the deconsolidation of certain mobile game business in prior year. Our investment in research and development has been keeping flat. The quarter-over-quarter change was mainly due to less government grants in this quarter. Non-GAAP research and development expenses decreased by 53.7% year over year and increased 10.5% quarter over quarter to RMB52.0 million (US$8.1 million) in the third quarter of 2021.

• Selling and marketing expenses decreased by 48.3% year over year and 29.8% quarter over quarter to RMB85.6 million (US$13.3 million) in the third quarter of 2021. This year-over-year decrease was attributable to the streamlining of our business and the strategic reduction of our costs. While the quarter-over-quarter decrease was mostly because we incurred incremental promotion expenses for the June 18 promotional events in the second quarter. Non-GAAP selling and marketing expenses decreased by 49.0% year over year and 30.0% quarter over quarter to RMB85.0 million (US$13.2 million) in the third quarter of 2021.

• General and administrative expenses decreased by 46.5% year over year and 8.1% quarter over quarter to RMB48.7 million (US$7.6 million) in the third quarter of 2021. The decrease was mainly due to the our business operation streamlining and the effective expense control. Non-GAAP general and administrative expenses decreased by 45.5% year over year and 6.7% quarter over quarter to RMB48.1 million (US$7.5 million) in the third quarter of 2021.

Operating loss was RMB63.2 million (US$9.8 million) in the third quarter of 2021, compared to RMB126.0 million in the same period of the last year and RMB58.8 million in the second quarter of 2021. Non-GAAP operating loss was RMB58.5 million (US$9.1 million) in the third quarter of 2021, compared to RMB118.9 million in the same period of the last year and RMB56.4 million in the second quarter of 2021.

• Operating profit for the internet business was RMB1.8 million in the third quarter of 2021, compared to an operating profit of RMB64.2 million in the same period last year and operating loss of RMB8.2 million in the second quarter of 2021.

• Operating loss for AI and others was RMB60.3 million in the third quarter of 2021, compare with an operating loss of RMB183.1 million in the same period last year and an operating loss of RMB48.3 million in the second quarter of 2021.

Share-based compensation expenses were RMB4.7 million (US$0.7 million) in the third quarter of 2021, compared to RMB7.1 million in the same period of the last year and RMB2.4 million in the second quarter of 2021.

3 / 11

OTHER INCOME, NET

Other income, net was RMB13.5 million (US$2.1 million) in the third quarter of 2021, which was primarily from the disposal of some investments.

NET INCOME/(LOSS) ATTRIBUTABLE TO CHEETAH MOBILE SHAREHOLDERS

Net loss attributable to Cheetah Mobile shareholders was RMB49.5 million (US$7.7 million) in the third quarter of 2021, compared to a net income attributable to Cheetah Mobile shareholders of RMB259.2 million in the same period of the last year and a net income attributable to Cheetah Mobile shareholders of RMB0.9 million in the second quarter of 2021.

Non-GAAP net loss attributable to Cheetah Mobile shareholders was RMB44.7 million (US$6.9 million) in the third quarter of 2021, compared to a non-GAAP net income attributable to Cheetah Mobile shareholders of RMB266.3 million in the same period of the last year and non-GAAP net income attributable to Cheetah Mobile shareholders of RMB3.3 million in the second quarter of 2021.

NET INCOME/(LOSS) PER ADS

Diluted loss per ADS was RMB0.34(US$0.05) in the third quarter of 2021, compared to diluted income per ADS of RMB1.82 in the same period of the last year and diluted income per ADS of RMB0.01 in the second quarter of 2021. Non-GAAP diluted loss per ADS was RMB0.31 (US$0.05) in third quarter of 2021, compared to Non-GAAP diluted income per ADS RMB1.87 in the same period of the last year and RMB0.02 in the second quarter of 2021.

BALANCE SHEET

As of September 30, 2021, the Company had cash and cash equivalents, restricted cash and short-term investments of RMB1,853.3 million (US$287.6 million).

SHARES ISSUED AND OUTSTANDING

As of September 30, 2021, the Company had a total of 1,408,070,144 Class A and Class B ordinary shares issued and outstanding. One ADS represents 10 Class A ordinary shares.

Business Outlook

For the fourth quarter of 2021, the Company expects its total revenues to be between RMB130 million (US$20.2 million) and RMB180 million (US$27.9 million). This amount reflects the Company’s current and preliminary expectations.

4 / 11

Conference Call Information

The Company will hold a conference call on November 24th, 2021, at 7:00 a.m. Eastern Time (or 8:00 p.m. Beijing Time) to discuss its financial results. Listeners may access the call by dialing the following numbers:

International: +1-412-902-4272

United States Toll Free: +1-888-346-8982

Mainland China Toll Free: 4001-201-203

Hong Kong Toll Free: 800-905-945

Conference ID: Cheetah Mobile

The replay will be accessible through December 1, 2021 by dialing the following numbers:

International: +1-412-317-0088

United States Toll Free: +1-877-344-7529

Access Code: 10162140

A live and archived webcast of the conference call will also be available at the Company’s investor relations website at http://ir.cmcm.com.

Exchange Rate

This press release contains translations of certain Renminbi amounts into U.S. dollars at specified rates solely for the convenience of readers. Unless otherwise noted, all translations from Renminbi to U.S. dollars in this press release were made at a rate of RMB6.4434 to US$1.00, the exchange rate in effect as of September 30, 2021, as set forth in the H.10 statistical release of the Federal Reserve Board. Such translations should not be construed as representations that RMB amounts could be converted into U.S. dollars at that rate or any other rate, or to be the amounts that would have been reported under accounting principles generally accepted in the United States of America (“U.S. GAAP”).

About Cheetah Mobile Inc.

Cheetah Mobile is a leading internet company. It has attracted hundreds of millions of monthly active users through an array of internet products such as Clean Master, Security Master and several casual games. The Company provides advertising services to advertisers worldwide as well as value-added services including the sale of premium membership and in-app virtual items to its users. Cheetah Mobile is also committed to leveraging its cutting-edge artificial intelligence technologies to power its products and make the world smarter. It has been listed on the New York Stock Exchange since May 2014.

5 / 11

Safe Harbor Statement

This press release contains forward-looking statements. These statements, including management quotes and business outlook, constitute forward-looking statements under the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “will,” “expects,” “anticipates,” “future,” “intends,” “plans,” “believes,” “estimates” and similar statements. Such statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in the forward-looking statements, including but are not limited to the following: Cheetah Mobile’s growth strategies; Cheetah Mobile’s ability to retain and increase its user base and expand its product and service offerings; Cheetah Mobile’s ability to monetize its platform; Cheetah Mobile’s future business development, financial condition and results of operations; competition with companies in a number of industries including internet companies that provide online marketing services and internet value-added services; expected changes in Cheetah Mobile’s revenues and certain cost or expense items; and general economic and business condition globally and in China. Further information regarding these and other risks is included in Cheetah Mobile’s filings with the U.S. Securities and Exchange Commission. Cheetah Mobile does not undertake any obligation to update any forward-looking statement as a result of new information, future events or otherwise, except as required under applicable law.

Use of Non-GAAP Financial Measures

This release contains the following non-GAAP financial measures:

• Non-GAAP cost of revenues excludes share-based compensation expenses

• Non-GAAP gross profit excludes share-based compensation expenses

• Non-GAAP gross margin excludes share-based compensation expense

• Total non-GAAP operating expenses exclude share-based compensation expenses

• Non-GAAP research and development expenses exclude share-based compensation expenses

• Non-GAAP selling and marketing expenses exclude share-based compensation expenses

• Non-GAAP general and administrative expenses exclude share-based compensation expenses

• Non-GAAP operating profit/loss excludes share-based compensation expenses

• Non-GAAP net income/loss attributable to Cheetah Mobile shareholders excludes share-based compensation expenses

• Non-GAAP diluted income/loss per ADS excludes share-based compensation expenses

6 / 11

• Non-GAAP adjusted EBITDA represents net income/loss attributable to Cheetah Mobile shareholders excluding share-based compensation, interest income, depreciation and amortization, net income attributable to noncontrolling interests, other income, net and income tax expenses

The Company reviews these non-GAAP financial measures together with GAAP financial measures to obtain a better understanding of its operating performance. It uses the non-GAAP financial measures for planning, forecasting and measuring results against the forecast. The Company believes that non-GAAP financial measures are useful supplemental information for investors and analysts to assess its operating performance without the effect of share-based compensation expenses, which have been and will continue to be significant recurring expenses in its business. However, the use of non-GAAP financial measures has material limitations as an analytical tool. One of the limitations of using non-GAAP financial measures is that they do not include all items that impact the Company’s net income for the period. In addition, because non-GAAP financial measures are not measured in the same manner by all companies, they may not be comparable to other similarly titled measures used by other companies. In light of the foregoing limitations, you should not consider non-GAAP financial measure in isolation from or as an alternative to the financial measure prepared in accordance with U.S. GAAP. For more information on these non-GAAP financial measures, please see the tables captioned “Cheetah Mobile Inc. Reconciliations of GAAP and Non-GAAP Results”.

Investor Relations Contact

Cheetah Mobile Inc.

Tel: +86 10 6292 7779

Email: ir@cmcm.com

7 / 11

CHEETAH MOBILE INC.

Condensed Consolidated Balance Sheets

(Unaudited, amounts in thousands of Renminbi (“RMB”) and US dollars (“US$”))

	As of
	December 31, 2020		September 30, 2021		September 30, 2021
	RMB		RMB		US$
ASSETS
Current assets:
Cash and cash equivalents		1,299,658		1,580,482		245,287
Restricted cash		797		792		123
Short-term investments		360,803		272,012		42,216
Accounts receivable		225,586		196,478		30,493
Prepayments and other current assets		835,694		527,825		81,917
Due from related parties		224,323		144,107		22,365
Total current assets		2,946,861		2,721,696		422,401
Non-current assets:
Property and equipment, net		101,984		104,947		16,288
Right-of-use assets, net		17,729		40,694		6,316
Intangible assets, net		12,575		11,546		1,792
Investment in equity investees		216,126		279,234		43,336
Other long term investments		2,193,600		2,144,218		332,777
Due from related parties		3,522		38,264		5,938
Deferred tax assets		15,607		17,929		2,783
Other non-current assets		105,479		94,590		14,677
Total non-current assets		2,666,622		2,731,422		423,907
Total assets		5,613,483		5,453,118		846,308
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities:
Accounts payable		105,832		130,351		20,230
Accrued expenses and other current liabilities		1,390,042		1,178,793		182,944
Due to related parties		48,938		33,178		5,149
Income tax payable		27,505		32,411		5,030
Total current liabilities		1,572,317		1,374,733		213,353
Non-current liabilities:
Deferred tax liabilities		60,502		60,059		9,321
Other non-current liabilities		192,272		219,939		34,134
Total non-current liabilities		252,774		279,998		43,455
Total liabilities		1,825,091		1,654,731		256,808
Shareholders’ equity:
Ordinary shares		234		235		36
Additional paid-in capital		2,726,619		2,734,917		424,452
Retained earnings		857,188		882,879		137,021
Accumulated other comprehensive income		163,340		138,132		21,438
Total Cheetah Mobile shareholders’ equity		3,747,381		3,756,163		582,947
Noncontrolling interests		41,011		42,224		6,553
Total equity		3,788,392		3,798,387		589,500
Total liabilities and equity		5,613,483		5,453,118		846,308

8 / 11

CHEETAH MOBILE INC.

Condensed Consolidated Statements of Comprehensive Income (Loss)

(Unaudited, amounts in thousands of Renminbi (“RMB”) and US dollars (“US$”), except for number of shares and per share(or ADS) data)

	For The Three Months Ended
	September 30, 2020			June 30, 2021			September 30, 2021			September 30, 2021
	RMB			RMB			RMB			US$
Revenues		365,098			211,726			196,107			30,435
Internet business		326,028			189,855			160,492			24,908
AI and others		39,070			21,871			35,615			5,527
Cost of revenues (a)		(113,584	)		(50,554	)		(74,389	)		(11,545	)
Gross profit		251,514			161,172			121,718			18,890
Operating income and expenses:
Research and development (a)		(117,627	)		(47,284	)		(55,402	)		(8,598	)
Selling and marketing (a)		(165,547	)		(121,845	)		(85,562	)		(13,279	)
General and administrative (a)		(91,021	)		(53,022	)		(48,737	)		(7,564	)
Other operating income		(3,354	)		2,162			4,781			742
Total operating income and expenses		(377,549	)		(219,989	)		(184,920	)		(28,699	)
Operating loss		(126,035	)		(58,817	)		(63,202	)		(9,809	)
Other income/(expenses):
Interest income, net		7,228			3,644			8,762			1,360
Foreign exchange gain/(loss)		32,690			14,620			(3,230	)		(501	)
Gain/(loss) from equity method investments, net		3,115			7,606			(13	)		(2	)
Other income, net		378,297			34,887			13,534			2,100
Income before taxes		295,295			1,940			(44,149	)		(6,852	)
Income tax expenses		(31,794	)		(316	)		(5,215	)		(809	)
Net income/(loss)		263,501			1,624			(49,364	)		(7,661	)
Less: net income attributable to noncontrolling interests		4,333			707			89			14
Net income/(loss) attributable to Cheetah Mobile shareholders		259,168			917			(49,453	)		(7,675	)
Earnings/(losses) per share
Basic		0.18			0.00			(0.03	)		(0.01	)
Diluted		0.18			0.00			(0.03	)		(0.01	)
Earnings/(losses) per ADS
Basic		1.83			0.01			(0.34	)		(0.05	)
Diluted		1.82			0.01			(0.34	)		(0.05	)
Weighted average number of shares outstanding
Basic		1,416,988,202			1,429,575,967			1,430,379,850			1,430,379,850
Diluted		1,421,872,320			1,434,171,737			1,430,379,850			1,430,379,850
Weighted average number of ADSs outstanding
Basic		141,698,820			142,957,597			143,037,985			143,037,985
Diluted		142,187,232			143,417,174			143,037,985			143,037,985
Other comprehensive (loss)/income, net of tax of nil
Foreign currency translation adjustments		(106,081	)		(51,664	)		10,800			1,676
Unrealized gain on available-for-sale securities, net		—			—			—			—
Other comprehensive (loss)/income		(106,081	)		(51,664	)		10,800			1,676
Total comprehensive income/(loss)		157,420			(50,040	)		(38,564	)		(5,985	)
Less: Total comprehensive income/(loss) attributable to noncontrolling interests		3,563			129			(364	)		(56	)
Total comprehensive income/(loss) attributable to Cheetah Mobile shareholders		153,857			(50,169	)		(38,200	)		(5,929	)

CHEETAH MOBILE INC.

Condensed Consolidated Statements of Comprehensive Income (Loss)

(Unaudited, amounts in thousands of Renminbi (“RMB”) and US dollars (“US$”), except for number of shares and per share(or ADS) data)

	For The Three Months Ended
	September 30, 2020			June 30, 2021		September 30, 2021		September 30, 2021
(a) Share-based compensation expenses	RMB			RMB		RMB		US$
Cost of revenues		366			307		199		31
Research and development		5,099			186		3,355		521
Selling and marketing		(1,120	)		460		539		84
General and administrative		2,782			1,436		628		97
Total		7,127			2,389		4,721		733

9 / 11

CHEETAH MOBILE INC.

Reconciliation of GAAP and Non-GAAP Results

(Unaudited, amounts in thousands of Renminbi (“RMB”) and US dollars (“US$”), except for per share data)

	For The Three Months Ended September 30, 2021
	GAAP Result			Share-based Compensation		Non-GAAP Result			Non-GAAP Result
	RMB			RMB		RMB			US$
Revenues		196,107			—		196,107			30,435
Cost of revenues		(74,389	)		199		(74,190	)		(11,514	)
Gross profit		121,718			199		121,917			18,921
Research and development		(55,402	)		3,355		(52,047	)		(8,077	)
Selling and marketing		(85,562	)		539		(85,023	)		(13,195	)
General and administrative		(48,737	)		628		(48,109	)		(7,467	)
Other operating expense		4,781			—		4,781			742
Total operating income and expenses		(184,920	)		4,522		(180,398	)		(27,997	)
Operating loss		(63,202	)		4,721		(58,481	)		(9,076	)
Net loss attributable to Cheetah Mobile shareholders		(49,453	)		4,721		(44,732	)		(6,942	)
Diluted earnings/(losses) per ordinary share (RMB)		(0.03	)		0.00		(0.03	)
Diluted earnings/(losses) per ADS (RMB)		(0.34	)		0.03		(0.31	)
Diluted earnings/(losses) per ADS (USD)		(0.05	)		0.00		(0.05	)

	For The Three Months Ended June 30, 2021
	GAAP Result			Share-based Compensation			Non-GAAP Result
	RMB			RMB			RMB
Revenues		211,726			—			211,726
Cost of revenues		(50,554	)		307			(50,247	)
Gross profit		161,172			307			161,479
Research and development		(47,284	)		186			(47,098	)
Selling and marketing		(121,845	)		460			(121,385	)
General and administrative		(53,022	)		1,436			(51,586	)
Other operating expense		2,162			—			2,162
Total operating income and expenses		(219,989	)		2,082			(217,907	)
Operating loss		(58,817	)		2,389			(56,428	)
Net income attributable to Cheetah Mobile shareholders		917			2,389			3,306
Diluted earnings per ordinary share (RMB)		0.00			0.00			0.00
Diluted earnings per ADS (RMB)		0.01			0.02			0.02
	For The Three Months Ended September 30, 2020
	GAAP Result			Share-based Compensation			Non-GAAP Result
	RMB			RMB			RMB
Revenues		365,098			—			365,098
Cost of revenues		(113,584	)		366			(113,218	)
Gross profit		251,514			366			251,880
Research and development		(117,627	)		5,099			(112,528	)
Selling and marketing		(165,547	)		(1,120	)		(166,667	)
General and administrative		(91,021	)		2,782			(88,239	)
Other operating income		(3,354	)		—			(3,354	)
Total operating income and expenses		(377,549	)		6,761			(370,788	)
Operating loss		(126,035	)		7,127			(118,908	)
Net income attributable to Cheetah Mobile shareholders		259,168			7,127			266,295
Diluted earnings per ordinary share (RMB)		0.18			0.01			0.19
Diluted earnings per ADS (RMB)		1.82			0.05			1.87

10 / 11

CHEETAH MOBILE INC.

Information about Segment

(Unaudited, amounts in thousands of Renminbi (“RMB”) and US dollars (“US$”), except for percentage)

	For The Three Months Ended September 30, 2021
	Internet Business			AI and others			Unallocated*			Consolidated
	RMB			RMB			RMB			RMB			US$
Revenue		160,492			35,615			—			196,107			30,435
Operating profit/(loss)		1,797			(60,278	)		(4,721	)		(63,202	)		(9,809	)
Operating margin		1.1	%		(169.2	)%		—			(32.2	)%		(32.2	)%

	For The Three Months Ended June 30, 2021
	Internet Business			AI and others			Unallocated*			Consolidated
	RMB			RMB			RMB			RMB
Revenue		189,855			21,871			—			211,726
Operating loss		(8,162	)		(48,266	)		(2,389	)		(58,817	)
Operating margin		(4.3	)%		(220.7	)%		—			(27.8	)%
	For The Three Months Ended September 30, 2020
	Internet Business			AI and others			Unallocated*			Consolidated
	RMB			RMB			RMB			RMB
Revenue		326,028			39,070			—			365,098
Operating profit/(loss)		64,226			(183,134	)		(7,127	)		(126,035	)
Operating margin		19.7	%		(468.7	)%		—			(34.5	)%

* Unallocated expenses refer to SBC expenses that are not allocated to individual segments.

CHEETAH MOBILE INC.

Reconciliation from Net Income/(loss) Attributable to Cheetah Mobile Shareholders to Adjusted EBITDA (Non-GAAP)

(Unaudited, amounts in thousands of Renminbi (“RMB”) and US dollars (“US$”))

	For The Three Months Ended
	September 30, 2020			June 30, 2021			September 30, 2021			September 30, 2021
	RMB			RMB			RMB			US$
Net income/(loss) attributable to Cheetah Mobile shareholders		259,168			917			(49,453	)		(7,675	)
Add:
Income tax expenses		31,794			316			5,215			809
Interest income, net		(7,228	)		(3,644	)		(8,762	)		(1,360	)
Depreciation and amortization		17,297			8,719			20,942			3,250
Net income attributable to noncontrolling interests		4,333			707			89			14
Other income, net		(414,102	)		(57,113	)		(10,291	)		(1,599	)
Share-based compensation		7,127			2,389			4,721			733
Adjusted EBITDA		(101,611	)		(47,709	)		(37,539	)		(5,828	)

11 / 11