EX-99.1 2 tm2530606d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

Kingsoft Cloud Announces Unaudited Third Quarter 2025 Financial Results

 

Kingsoft Cloud Holdings Limited (“Kingsoft Cloud” or the “Company”) (NASDAQ: KC and HKEX: 3896), a leading cloud service provider in China, today announced its unaudited financial results for the third quarter ended September 30, 2025.

 

Mr. Tao Zou, Chief Executive Officer of Kingsoft Cloud, commented, “We are very pleased to see our High Quality and Sustainable Development Strategy continued to deliver. This quarter, we achieved accelerated revenue growth and enhanced profitability, with both adjusted operating profit and adjusted net profit delivering a quarterly turnaround. The convergence of AI and cloud services has brought us tremendous market opportunities. We have not only rapidly advanced the expansion of intelligent computing in public cloud, but also proactively laid out the strategic foundation of in-depth integration of AI and industries in enterprise cloud. Furthermore, our strategic collaboration with Xiaomi-Kingsoft ecosystem continued to soar this quarter, as revenue contribution from the ecosystem surging 83.8% year-on-year to RMB690.8 million. We are excited and optimistic about rapid adoption of AI across our ecosystem and diverse verticals, which will unlock immense AI-enabled growth opportunities ahead of us.”

 

Ms. Yi Li, Chief Financial Officer of Kingsoft Cloud, added, “Our revenue growth accelerated to 31.4% year-over-year, achieving RMB2,478.0 million for the third quarter. Among which, revenue from public cloud services increased significantly by 49.1% year-over-year to RMB1,752.3 million. The gross billing of AI business achieved RMB782.4 million this quarter, representing a year-over-year growth rate around 120%. Our adjusted gross profit was RMB392.6 million, which increased by 27.6% year-over-year and 12.0% quarter-over-quarter. Our adjusted EBITDA profit achieved RMB826.6 million, increased by 345.9% year-over-year. Our adjusted EBITDA margin of 33.4%, increased by 23.6 percentage points year-over-year, which was mainly due to the improvements in cost and expenses control, as well as non-recurring other income realized in this quarter. Notably, we achieved adjusted operating profit turnaround to reach positive RMB15.4 million, compared with negative RMB140.2 million in the same quarter last year and negative RMB166.4 million last quarter. Adjusted net profit for the first time turned profitable at RMB28.7 million, compared with adjusted net loss of RMB236.7 million in the same quarter last year.”

 

Third Quarter 2025 Financial Results

 

Total Revenues reached RMB2,478.0 million (US$348.11 million), increased by 31.4% year-over-year from RMB1,885.6 million in the same quarter of 2024 and increased by 5.5% quarter-over-quarter from RMB2,349.2 million in the second quarter of 2025. The increase was mainly due to the expanded revenue from AI related customers, with AI infrastructure and products keep upgrading.

 

Revenues from public cloud services were RMB1,752.3 million (US$246.1 million), significantly increased by 49.1% from RMB1,175.5 million in the same quarter of 2024 and increased by 7.8% from RMB1,625.3 million last quarter. The year-over-year increase was mainly due to the growth of AI demands, as the AI gross billing reached RMB782.4 million (US$109.9 million), while other public cloud services remained decent growth along with the AI technology boost.

 

Revenues from enterprise cloud services were RMB725.7 million (US$101.9 million), compared with RMB710.0 million in the same quarter of 2024 and RMB723.9 million last quarter.

 

Other revenues were nil this quarter.

 

 

1 This announcement contains translations of certain Renminbi (RMB) amounts into U.S. dollars (US$) at a specified rate solely for the convenience of the reader. Unless otherwise noted, the translation of RMB into US$ has been made at RMB7.1190 to US$1.00, the noon buying rate in effect on September 30, 2025 as certified for customs purposes by the Federal Reserve Bank of New York.

 

 

 

 

Cost of revenues was RMB2,097.1 million (US$294.6 million), representing an increase of 32.5% from RMB1,582.2 million in the same quarter of 2024, which was mainly due to our investment into AI computing resources. IDC costs increased by 15.1% year-over-year from RMB673.8 million to RMB775.7 million (US$109.0 million) this quarter. The increase was mainly due to the purchase of racks, which serve the expanding AI business, as well as the basic computing and storage cloud demands brought by AI business. Depreciation and amortization costs increased from RMB297.5 million in the same quarter of 2024 to RMB649.7 million (US$91.3 million) this quarter. The increase was mainly due to the depreciation of newly acquired and leased servers, and network equipment which were mainly allocated to AI business. Solution development and services costs increased by 19.4% year-over-year from RMB499.0 million in the same quarter of 2024 to RMB595.9 million (US$83.7 million) this quarter. The increase was mainly due to the solution personnel expansion. Fulfillment costs and other costs were RMB5.2 million (US$0.7 million) and RMB70.6 million (US$9.9 million) this quarter.

 

Gross profit was RMB380.9 million (US$53.5 million), representing an increase of 25.6% from RMB303.4 million in the same quarter of 2024. The increase was mainly due to the expansion of our revenue scale, especially the intelligent computing services. Gross margin was 15.4%, compared with 16.1% in the same period in 2024. The decrease was mainly due to the higher cost of servers along with the expansion of AI business, as we balanced the procurement way of both self-procurement and leasing. Non-GAAP gross profit2 was RMB392.6 million (US$55.1 million), compared with RMB307.6 million in the same period in 2024. Non-GAAP gross margin2 was 15.8%, compared with 16.3% in the same period in 2024.

 

Total operating expenses were RMB526.2 million (US$73.9 million), decreased by 63.6% from RMB1,447.1 million in the same quarter last year and 21.0% from RMB665.8 million last quarter. Among which:

 

Selling and marketing expenses were RMB152.2 million (US$21.4 million), increased by 25.6% from RMB121.1 million in the same period in 2024 and 15.3% from RMB132.0 million last quarter. The increase was mainly due to the increase of personnel costs and share-based compensation.

 

General and administrative expenses were RMB174.4 million (US$24.5 million), increased by 2.3% from RMB170.4 million in the same period in 2024 and decreased by 48.6% from RMB339.6 million last quarter. The year-over-year increase was mainly due to the increase in share-based compensation and the sequential decrease was mainly due to the decrease in credit loss expenses.

 

Research and development expenses were RMB199.6 million (US$28.0 million), decreased by 15.4% from RMB235.9 million in the same period in 2024 and increased by 2.8% from RMB194.3 million last quarter. The year-over-year decrease was mainly due to the decrease in personnel costs and share-based compensation.

 

Operating loss was RMB145.3 million (US$20.4 million), compared with RMB1,143.8 million in the same quarter of 2024 and RMB327.0 million last quarter. It was mainly due to the reverse of credit loss and no additional impairment loss of long-lived assets this quarter. Non-GAAP operating profit3was RMB15.4 million (US$2.2 million), compared with operating loss of RMB140.2 million in the same quarter last year and operating loss of RMB166.4 million last quarter.

 

 

2 Non-GAAP gross profit is defined as gross profit excluding share-based compensation allocated in the cost of revenues and we define Non-GAAP gross margin as Non-GAAP gross profit as a percentage of revenues. See “Use of Non-GAAP Financial Measures” set forth at the end of this press release.

3 Non-GAAP operating (loss) profit is defined as operating loss excluding share-based compensation, impairment of long-lived assets and amortization of intangible assets and we define Non-GAAP operating (loss) profit margin as Non-GAAP operating (loss) profit as a percentage of revenues. See “Use of Non-GAAP Financial Measures” set forth at the end of this press release.

 

 

 

Net loss was RMB7.8 million (US$1.1 million), compared with net loss of RMB1,061.1 million in the same quarter of 2024 and RMB456.9 million last quarter. The improvement was mainly due to the narrow down of operating loss and the increase in non-recurring subsidy in other income. Non-GAAP net profit4 was RMB28.7 million (US$4.0 million), compared with non-GAAP net loss of RMB236.7 million in the same quarter of 2024 and RMB300.5 million last quarter.

 

Non-GAAP EBITDA5 was RMB826.6 million (US$116.1 million), increased by 345.9% from RMB185.4 million in the same quarter of 2024 and 103.6% from RMB406.0 million last quarter. Non-GAAP EBITDA margin was 33.4%, compared with 9.8% in the same quarter of 2024 and 17.3% in the previous quarter. The increase was mainly due to the expansion of AI businesses with higher margin, as well as the improvements of net profit.

 

Basic and diluted net loss per share was RMB0.00 (US$0.00), compared with RMB0.29 in the same quarter of 2024 and RMB0.11 last quarter.

 

Cash and cash equivalents were RMB3,954.5 million (US$555.5 million) as of September 30, 2025, compared with RMB5,464.1 million as of June 30, 2025. The decrease was mainly due to the capital expenditure to purchase computing power equipment and repayment of debt.

 

Outstanding ordinary shares were 4,120,847,722 as of September 30, 2025, equivalent to about 274,723,181 ADSs.

 

Conference Call Information

 

Kingsoft Cloud’s management will host an earnings conference call on Wednesday, November 19, 2025 at 7:15 am, U.S. Eastern Time (8:15 pm, Beijing/Hong Kong Time on the same day).

 

Participants can register for the conference call by navigating to https://register-conf.media-server.com/register/BIc28eb3aabf504060b173cc1dbba23325. Once preregistration has been completed, participants will receive dial-in numbers, direct event passcode, and a unique access PIN.

 

To join the conference, simply dial the number in the calendar invite you receive after preregistering, enter the passcode followed by your PIN, and you will join the conference instantly.

 

Additionally, a live and archived webcast of the conference call will also be available on the Company’s investor relations website at http://ir.ksyun.com.

 

 

4 Non-GAAP net (loss) profit is defined as net loss excluding share-based compensation, foreign exchange (gain) loss and impairment of long-lived assets, and we define Non-GAAP net (loss) profit margin as Non-GAAP net (loss) profit as a percentage of revenues. See “Use of Non-GAAP Financial Measures” set forth at the end of this press release.

5 Non-GAAP EBITDA is defined as Non-GAAP net (loss) profit excluding interest income, interest expense, income tax expense (benefit) and depreciation and amortization, and we define Non-GAAP EBITDA margin as Non-GAAP EBITDA as a percentage of revenues. See “Use of Non-GAAP Financial Measures” set forth at the end of this press release.

 

 

 

 

Use of Non-GAAP Financial Measures

 

The unaudited condensed consolidated financial information is prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”). In evaluating our business, we consider and use certain non-GAAP measures, Non-GAAP gross profit, Non-GAAP gross margin, Non-GAAP operating (loss) profit, Non-GAAP operating (loss) profit margin, Non-GAAP EBITDA, Non-GAAP EBITDA margin, Non-GAAP net (loss) profit and Non-GAAP net (loss) profit margin, as supplemental measures to review and assess our operating performance. 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. We define Non-GAAP gross profit as gross profit excluding share-based compensation allocated in the cost of revenues, and we define Non-GAAP gross margin as Non-GAAP gross profit as a percentage of revenues. We define Non-GAAP operating (loss) profit as operating loss excluding share-based compensation, impairment of long-lived assets and amortization of intangible assets and we define Non-GAAP operating (loss) profit margin as Non-GAAP operating (loss) profit as a percentage of revenues. We define Non-GAAP net (loss) profit as net loss excluding share-based compensation, foreign exchange (gain) loss and impairment of long-lived assets, and we define Non-GAAP net (loss) profit margin as Non-GAAP net (loss) profit as a percentage of revenues. We define Non-GAAP EBITDA as Non-GAAP net (loss) profit excluding interest income, interest expense, income tax expense (benefit) and depreciation and amortization, and we define Non-GAAP EBITDA margin as Non-GAAP EBITDA as a percentage of revenues. We present these non-GAAP financial measures because they are used by our management to evaluate our operating performance and formulate business plans. We also believe that the use of these non-GAAP measures facilitates investors’ assessment of our operating performance.

 

These non-GAAP financial measures are not defined under U.S. GAAP and are not presented in accordance with U.S. GAAP. These non-GAAP financial measures have limitations as analytical tools. One of the key limitations of using these non-GAAP financial measures is that they do not reflect all items of income and expense that affect our operations. Further, these non-GAAP measures may differ from the non-GAAP information used by other companies, including peer companies, and therefore their comparability may be limited.

 

We compensate for these limitations by reconciling these non-GAAP financial measures to the nearest U.S. GAAP performance measure, all of which should be considered when evaluating our performance. We encourage you to review our financial information in its entirety and not rely on a single financial measure.

 

 

 

 

Exchange Rate Information

 

This press release contains translations of certain RMB amounts into U.S. dollars at specified rates solely for the convenience of readers. Unless otherwise noted, all translations from RMB to U.S. dollars, in this press release, were made at a rate of RMB7.1190 to US$1.00, the noon buying rate in effect on September 30, 2025 as certified for customs purposes by the Federal Reserve Bank of New York.

 

Safe Harbor Statement

 

This announcement contains forward-looking statements. These statements are made under the “safe harbor” provisions of 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. Among other things, the Business Outlook, and quotations from management in this announcement, as well as Kingsoft Cloud’s strategic and operational plans, contain forward-looking statements. Kingsoft Cloud may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (“SEC”), in its annual report 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 but not limited to statements about Kingsoft Cloud’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: Kingsoft Cloud’s goals and strategies; Kingsoft Cloud’s future business development, results of operations and financial condition; relevant government policies and regulations relating to Kingsoft Cloud’ s business and industry; the expected growth of the cloud service market in China; the expectation regarding the rate at which to gain customers, especially Premium Customers; Kingsoft Cloud’s ability to monetize the customer base; fluctuations in general economic and business conditions in China; and the economy in China and elsewhere generally; China’s political or social conditions and assumptions underlying or related to any of the foregoing. Further information regarding these and other risks is included in Kingsoft Cloud’s filings with the SEC. All information provided in this press release and in the attachments is as of the date of this press release, and Kingsoft Cloud does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

 

About Kingsoft Cloud Holdings Limited

 

Kingsoft Cloud Holdings Limited (NASDAQ: KC and HKEX:3896) is a leading cloud service provider in China. With extensive cloud infrastructure, cutting-edge cloud-native products based on vigorous cloud technology research and development capabilities, well-architected industry-specific solutions and end-to-end fulfillment and deployment, Kingsoft Cloud offers comprehensive, reliable and trusted cloud service to customers in strategically selected verticals.

 

For more information, please visit: http://ir.ksyun.com.

 

For investor and media inquiries, please contact:

 

Kingsoft Cloud Holdings Limited

Nicole Shan

Tel: +86 (10) 6292-7777 Ext. 6300

Email:ksc-ir@kingsoft.com

 

 

 

 

KINGSOFT CLOUD HOLDINGS LIMITED

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(All amounts in thousands)

 

   Dec 31,
2024
   Sep 30,
2025
   Sep 30,
2025
 
   RMB   RMB   US$ 
ASSETS               
Current assets:               
Cash and cash equivalents   2,648,764    3,954,528    555,489 
Restricted cash   81,337    95,725    13,446 
Accounts receivable, net   1,468,663    2,358,126    331,244 
Short-term investments   90,422         
Prepayments and other assets   2,233,074    2,544,116    357,370 
Amounts due from related parties   318,526    672,242    94,429 
Total current assets   6,840,786    9,624,737    1,351,978 
Non-current assets:               
Property and equipment, net   4,630,052    10,334,992    1,451,748 
Intangible assets, net   694,880    574,680    80,725 
Goodwill   4,605,724    4,605,724    646,962 
Prepayments and other assets   449,983    172,880    24,285 
Equity investments   234,182    230,305    32,351 
Operating lease right-of-use assets   137,047    109,092    15,324 
Total non-current assets   10,751,868    16,027,673    2,251,395 
Total assets   17,592,654    25,652,410    3,603,373 
                
LIABILITIES, NON-CONTROLLING INTERESTS AND SHAREHOLDERS’ EQUITY               
Current liabilities:               
Accounts payable   1,877,004    2,316,930    325,457 
Accrued expenses and other current liabilities   3,341,990    3,523,726    494,974 
Short-term borrowings   2,225,765    3,397,319    477,219 
Income tax payable   69,219    86,901    12,207 
Amounts due to related parties   1,584,199    937,630    131,708 
Current operating lease liabilities   61,258    34,684    4,872 
Total current liabilities   9,159,435    10,297,190    1,446,437 
Non-current liabilities:               
Long-term borrowings   1,660,584    2,792,396    392,246 
Amounts due to related parties   309,612    2,467,501    346,608 
Deferred tax liabilities   101,677    70,539    9,909 
Other liabilities   790,271    2,889,047    405,822 
Non-current operating lease liabilities   65,755    60,863    8,549 
Total non-current liabilities   2,927,899    8,280,346    1,163,134 
Total liabilities   12,087,334    18,577,536    2,609,571 
Shareholders’ equity:               
Ordinary shares   25,689    28,483    4,001 
Treasury shares   (105,478)   (54,875)   (7,708)
Additional paid-in capital   18,940,885    21,293,147    2,991,031 
Statutory reserves funds   32,001    32,001    4,495 
Accumulated deficit   (14,291,957)   (15,067,968)   (2,116,585)
Accumulated other comprehensive income   566,900    511,638    71,869 
Total Kingsoft Cloud Holdings Limited shareholders’ equity   5,168,040    6,742,426    947,103 
Non-controlling interests   337,280    332,448    46,699 
Total equity   5,505,320    7,074,874    993,802 
Total liabilities, non-controlling interests and shareholders’ equity   17,592,654    25,652,410    3,603,373 

 

 

 

 

KINGSOFT CLOUD HOLDINGS LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

(All amounts in thousands, except for share and per share data)

 

   Three Months Ended   Nine Months Ended 
   Sep 30,
2024
   Mar 31,
2025
   Jun 30,
2025
   Sep 30,
2025
   Sep 30,
2025
   Sep 30,
2024
   Sep 30,
2025
   Sep 30,
2025
 
   RMB   RMB   RMB   RMB   US$   RMB   RMB   US$ 
Revenues:                                
Public cloud services  1,175,535   1,353,479   1,625,309   1,752,326   246,148   3,597,447   4,731,114   664,576 
Enterprise cloud services  710,039   616,498   723,918   725,702   101,939   1,955,439   2,066,118   290,226 
Others  -   -   -   -   -   152   -   - 
Total revenues  1,885,574   1,969,977   2,349,227   2,478,028   348,087   5,553,038   6,797,232   954,802 
Cost of revenues  (1,582,220)  (1,651,671)  (2,010,370)  (2,097,133)  (294,583)  (4,638,084)  (5,759,174)  (808,986)
Gross profit  303,354   318,306   338,857   380,895   53,504   914,954   1,038,058   145,816 
Operating expenses:                                
Selling and marketing expenses  (121,117)  (144,338)  (131,996)  (152,158)  (21,374)  (363,577)  (428,492)  (60,190)
General and administrative expenses  (170,374)  (181,999)  (339,563)  (174,368)  (24,493)  (655,318)  (695,930)  (97,757)
Research and development expenses  (235,912)  (226,170)  (194,285)  (199,644)  (28,044)  (671,834)  (620,099)  (87,105)
Impairment of long-lived assets  (919,724)  -   -   -   -   (919,724)  -   - 
Total operating expenses  (1,447,127)  (552,507)  (665,844)  (526,170)  (73,911)  (2,610,453)  (1,744,521)  (245,052)
Operating loss  (1,143,773)  (234,201)  (326,987)  (145,275)  (20,407)  (1,695,499)  (706,463)  (99,236)
Interest income  4,517   4,946   11,520   25,354   3,561   22,832   41,820   5,874 
Interest expense  (57,404)  (82,897)  (124,669)  (137,067)  (19,254)  (167,884)  (344,633)  (48,410)
Foreign exchange gain (loss)  135,777   9,051   (39,526)  80,357   11,288   86,041   49,882   7,007 
Other gain (loss), net  6,046   3,244   1,620   (8,026)  (1,127)  (9,990)  (3,162)  (444)
Other income (expense), net  4,433   (7,012)  23,522   174,460   24,506   (11,718)  190,970   26,825 
Loss before income taxes  (1,050,404)  (306,869)  (454,520)  (10,197)  (1,433)  (1,776,218)  (771,586)  (108,384)
Income tax (expense) benefit  (10,662)  (9,241)  (2,343)  2,350   330   (2,182)  (9,234)  (1,297)
Net loss  (1,061,066)  (316,110)  (456,863)  (7,847)  (1,103)  (1,778,400)  (780,820)  (109,681)
Less: net (loss) profit attributable to non-controlling interests  (3,931)  (2,184)  602   (3,227)  (453)  (8,679)  (4,809)  (676)
Net loss attributable to Kingsoft Cloud Holdings Limited  (1,057,135)  (313,926)  (457,465)  (4,620)  (650)  (1,769,721)  (776,011)  (109,005)
Net loss per share:                                
Basic and diluted  (0.29)  (0.08)  (0.11)  (0.00)  (0.00)  (0.49)  (0.20)  (0.03)
Shares used in the net loss per share computation:                                
Basic and diluted  3,655,882,906   3,728,092,123   4,009,119,198   4,137,454,159   4,137,454,159   3,640,406,551   3,959,721,321   3,959,721,321 
Other comprehensive (loss) income, net of tax of nil:                                
Foreign currency translation adjustments  (112,296)  7,744   43,174   (106,203)  (14,918)  (92,122)  (55,285)  (7,766)
Comprehensive loss  (1,173,362)  (308,366)  (413,689)  (114,050)  (16,021)  (1,870,522)  (836,105)  (117,447)
Less: Comprehensive (loss) income attributable to non-controlling interests  (3,900)  (2,200)  606   (3,238)  (455)  (8,717)  (4,832)  (679)
Comprehensive loss attributable to Kingsoft Cloud Holdings Limited shareholders  (1,169,462)  (306,166)  (414,295)  (110,812)  (15,566)  (1,861,805)  (831,273)  (116,768)

 

 

 

 

KINGSOFT CLOUD HOLDINGS LIMITED

RECONCILIATION OF GAAP AND NON-GAAP RESULTS

(All amounts in thousands, except for percentage)

 

   Three Months Ended   Nine Months Ended 
   Sep 30,
2024
   Mar 31,
2025
   Jun 30,
2025
   Sep 30,
2025
   Sep 30,
2025
   Sep 30,
2024
   Sep 30,
2025
   Sep 30,
2025
 
   RMB   RMB   RMB   RMB   US$   RMB   RMB   US$ 
Gross profit  303,354   318,306   338,857   380,895   53,504   914,954   1 ,038,058   145,816 
Adjustments:                                
– Share-based compensation expenses (allocated in cost of revenues)  4,252   9,365   11,712   11,672   1,640   15,142   32,749   4,600 
Adjusted gross profit (Non-GAAP Financial Measure)  307,606   327,671   350,569   392,567   55,144   930,096   1,070,807   150,416 

 

 

 

 

KINGSOFT CLOUD HOLDINGS LIMITED

RECONCILIATION OF GAAP AND NON-GAAP RESULTS

(All amounts in thousands, except for percentage)

 

   Three Months Ended   Nine Months Ended 
   Sep 30,
2024
   Mar 31,
2025
   Jun 30,
2025
   Sep 30,
2025
   Sep 30,
2024
   Sep 30,
2025
 
Gross margin  16.1%  16.2%  14.4%  15.4%  16.5%  15.3%
Adjusted gross margin (Non-GAAP Financial Measure)  16.3%  16.6%  14.9%  15.8%  16.7%  15.8%

 

 

 

 

KINGSOFT CLOUD HOLDINGS LIMITED

RECONCILIATION OF GAAP AND NON-GAAP RESULTS

(All amounts in thousands, except for percentage)

 

   Three Months Ended   Nine Months Ended 
   Sep 30,
2024
   Mar 31,
2025
   Jun 30,
2025
   Sep 30,
2025
   Sep 30,
2025
   Sep 30,
2024
   Sep 30,
2025
   Sep 30,
2025
 
   RMB   RMB   RMB   RMB   US$   RMB   RMB   US$ 
Net Loss  (1,061,066)  (316,110)  (456,863)  (7,847)  (1,103)  (1,778,400)  (780,820)  (109,681)
Adjustments:                                
– Share-based compensation expenses  40,423   134,611   116,856   116,937   16,426   189,667   368,404   51,749 
– Foreign exchange (gain) loss  (135,777)  (9,051)  39,526   (80,357)  (11,288)  (86,041)  (49,882)  (7,007)
– Impairment of long-lived assets  919,724   -   -   -   -   919,724   -   - 
Adjusted net (loss) profit (Non-GAAP Financial Measure)  (236,696)  (190,550)  (300,481)  28,733   4,035   (755,050)  (462,298)  (64,939)
Adjustments:                                
– Interest income  (4,517)  (4,946)  (11,520)  (25,354)  (3,561)  (22,832)  (41,820)  (5,874)
– Interest expense  57,404   82,897   124,669   137,067   19,254   167,884   344,633   48,410 
– Income tax expense (benefit)  10,662   9,241   2,343   (2,350)  (330)  2,182   9,234   1,297 
– Depreciation and amortization  358,540   421,901   591,021   688,501   96,713   886,990   1,701,423   238,997 
Adjusted EBITDA (Non-GAAP Financial Measure)  185,393   318,543   406,032   826,597   116,111   279,174   1,551,172   217,891 
– Gain on disposal of property and equipment  (10,667)  (2,110)  (5,708)  (21,763)  (3,057)  (34,488)  (29,581)  (4,155)
Excluding gain on disposal of property and equipment, normalized Adjusted EBITDA  174,726   316,433   400,324   804,834   113,054   244,686   1,521,591   213,736 

 

 

 

 

KINGSOFT CLOUD HOLDINGS LIMITED

RECONCILIATION OF GAAP AND NON-GAAP RESULTS

(All amounts in thousands, except for percentage)

 

   Three Months Ended   Nine Months Ended 
   Sep 30,
2024
   Mar 31,
2025
   Jun 30,
2025
   Sep 30,
2025
   Sep 30,
2025
   Sep 30,
2024
   Sep 30,
2025
   Sep 30,
2025
 
   RMB   RMB   RMB   RMB   US$   RMB   RMB   US$ 
Operating loss  (1,143,773)  (234,201)  (326,987)  (145,275)  (20,407)  (1,695,499)  (706,463)  (99,236)
Adjustments:                                
– Share-based compensation expenses  40,423   134,611   116,856   116,937   16,426   189,667   368,404   51,749 
– Impairment of long-lived assets  919,724   -   -   -   -   919,724   -   - 
– Amortization of intangible assets  43,460   43,781   43,751   43,702   6,139   130,392   131,234   18,434 
Adjusted operating (loss) profit (Non-GAAP Financial Measure)  (140,166)  (55,809)  (166,380)  15,364   2,158   (455,716)  (206,825)  (29,053)
– Gain on disposal of property and equipment  (10,667)  (2,110)  (5,708)  (21,763)  (3,057)  (34,488)  (29,581)  (4,155)
Excluding gain on disposal of property and equipment, normalized Adjusted operating loss  (150,833)  (57,919)  (172,088)  (6,399)  (899)  (490,204)  (236,406)  (33,208)

 

 

 

 

KINGSOFT CLOUD HOLDINGS LIMITED

RECONCILIATION OF GAAP AND NON-GAAP RESULTS

(All amounts in thousands, except for percentage)

 

   Three Months Ended   Nine Months Ended 
   Sep 30,
2024
   Mar 31,
2025
   Jun 30,
2025
   Sep 30,
2025
   Sep 30,
2024
   Sep 30,
2025
 
Net loss margin  -56.3%  -16.0%  -19.4%  -0.3%  -32.0%  -11.5%
Adjusted net (loss) profit margin (Non-GAAP Financial Measure)  -12.6%  -9.7%  -12.8%  1.2%  -13.6%  -6.8%
Adjusted EBITDA margin (Non-GAAP Financial Measure)  9.8%  16.2%  17.3%  33.4%  5.0%  22.8%
Normalized Adjusted EBITDA margin  9.3%  16.1%  17.0%  32.5%  4.4%  22.4%
Adjusted operating (loss) profit margin (Non-GAAP Financial Measure)  -7.4%  -2.8%  -7.1%  0.6%  -8.2%  -3.0%
Normalized Adjusted operating loss margin  -8.0%  -2.9%  -7.3%  -0.3%  -8.8%  -3.5%

 

 

 

 

KINGSOFT CLOUD HOLDINGS LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

(All amounts in thousands)

 

   Three Months Ended 
   Sep 30,
2024
   Sep 30,
2025
   Sep 30,
2025
 
   RMB   RMB   US$ 
Net cash generated from operating activities   228,364    1,716,658    241,138 
Net cash used in investing activities   (458,621)   (2,723,833)   (382,615)
Net cash used in financing activities   (183,390)   (433,810)   (60,937)
Effect of exchange rate changes on cash, cash equivalents and restricted cash   27,632    (25,890)   (3,637)
Net decrease in cash, cash equivalents and restricted cash   (386,015)   (1,466,875)   (206,051)
Cash, cash equivalents and restricted cash at beginning of period   2,096,404    5,517,128    774,986 
Cash, cash equivalents and restricted cash at end of period   1,710,389    4,050,253    568,935