XML 53 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED BALANCE SHEETS
In Thousands, unless otherwise specified
Dec. 31, 2014
USD ($)
Dec. 31, 2014
CNY
Dec. 31, 2013
CNY
Assets, Current [Abstract]      
Cash and Cash Equivalents $ 176,206us-gaap_CashAndCashEquivalentsAtCarryingValue 1,093,285us-gaap_CashAndCashEquivalentsAtCarryingValue 530,536us-gaap_CashAndCashEquivalentsAtCarryingValue
Short-term investments 82,781us-gaap_ShortTermInvestments 513,621us-gaap_ShortTermInvestments 55,780us-gaap_ShortTermInvestments
Accounts receivable (net of allowance for doubtful accounts of RMB72 and RMB3,230 (US$521) as of December 31, 2013 and 2014, respectively) 41,960us-gaap_AccountsReceivableNetCurrent 260,347us-gaap_AccountsReceivableNetCurrent 100,428us-gaap_AccountsReceivableNetCurrent
Prepayments and other current assets 29,015us-gaap_PrepaidExpenseAndOtherAssetsCurrent 180,029us-gaap_PrepaidExpenseAndOtherAssetsCurrent 63,037us-gaap_PrepaidExpenseAndOtherAssetsCurrent
Due from related parties 7,022us-gaap_DueFromRelatedPartiesCurrent 43,570us-gaap_DueFromRelatedPartiesCurrent 12,868us-gaap_DueFromRelatedPartiesCurrent
Deferred tax assets 434us-gaap_DeferredTaxAssetsNetCurrent 2,693us-gaap_DeferredTaxAssetsNetCurrent 1,913us-gaap_DeferredTaxAssetsNetCurrent
Total current assets 337,418us-gaap_AssetsCurrent 2,093,545us-gaap_AssetsCurrent 764,562us-gaap_AssetsCurrent
Non-current assets      
Property and equipment, net 7,399us-gaap_PropertyPlantAndEquipmentNet 45,905us-gaap_PropertyPlantAndEquipmentNet 31,326us-gaap_PropertyPlantAndEquipmentNet
Intangible assets, net 32,172us-gaap_IntangibleAssetsNetExcludingGoodwill 199,616us-gaap_IntangibleAssetsNetExcludingGoodwill 32,850us-gaap_IntangibleAssetsNetExcludingGoodwill
Goodwill 42,177us-gaap_Goodwill 261,686us-gaap_Goodwill 52,819us-gaap_Goodwill
Long-term investments 54,612us-gaap_LongTermInvestments 338,842us-gaap_LongTermInvestments 12,054us-gaap_LongTermInvestments
Deferred tax assets 1,029us-gaap_DeferredTaxAssetsNetNoncurrent 6,384us-gaap_DeferredTaxAssetsNetNoncurrent 7,178us-gaap_DeferredTaxAssetsNetNoncurrent
Other non-current assets 8,896us-gaap_OtherAssetsNoncurrent 55,197us-gaap_OtherAssetsNoncurrent 8,804us-gaap_OtherAssetsNoncurrent
Total non-current assets 146,285us-gaap_AssetsNoncurrent 907,630us-gaap_AssetsNoncurrent 145,031us-gaap_AssetsNoncurrent
Total assets 483,703us-gaap_Assets 3,001,175us-gaap_Assets 909,593us-gaap_Assets
Current liabilities (including current liabilities of the VIEs and a VIE's subsidiary without recourse to the Company amounting to RMB107,774 and RMB179,313 (US$28,901) as of December 31, 2013 and 2014, respectively) (note 1)      
Accounts payable 9,959us-gaap_AccountsPayableCurrent 61,793us-gaap_AccountsPayableCurrent 23,439us-gaap_AccountsPayableCurrent
Accrued expenses and other current liabilities 77,635us-gaap_AccruedLiabilitiesAndOtherLiabilities 481,694us-gaap_AccruedLiabilitiesAndOtherLiabilities 181,551us-gaap_AccruedLiabilitiesAndOtherLiabilities
Redemption right liabilities 84cmcm_RedemptionRightLiabilities 520cmcm_RedemptionRightLiabilities 5,711cmcm_RedemptionRightLiabilities
Deferred revenue 7,121us-gaap_DeferredRevenueCurrent 44,180us-gaap_DeferredRevenueCurrent 7,840us-gaap_DeferredRevenueCurrent
Due to related parties 4,817us-gaap_DueToRelatedPartiesCurrent 29,885us-gaap_DueToRelatedPartiesCurrent 31,893us-gaap_DueToRelatedPartiesCurrent
Income tax payable 578us-gaap_AccruedIncomeTaxesCurrent 3,584us-gaap_AccruedIncomeTaxesCurrent 13,534us-gaap_AccruedIncomeTaxesCurrent
Total current liabilities 100,194us-gaap_LiabilitiesCurrent 621,656us-gaap_LiabilitiesCurrent 263,968us-gaap_LiabilitiesCurrent
Non-current liabilities (including non-current liabilities of the VIEs and a VIE's subsidiary without recourse to the Company amounting to RMB nil and RMB 2,828 (US$ 456) as of December 31, 2013 and 2014, respectively) (note 1)      
Deferred revenue 183us-gaap_DeferredRevenueNoncurrent 1,134us-gaap_DeferredRevenueNoncurrent 2,866us-gaap_DeferredRevenueNoncurrent
Deferred tax liability 10,636us-gaap_DeferredTaxLiabilitiesGrossNoncurrent 65,991us-gaap_DeferredTaxLiabilitiesGrossNoncurrent 39,206us-gaap_DeferredTaxLiabilitiesGrossNoncurrent
Other non-current liabilities 4,759us-gaap_OtherLiabilitiesNoncurrent 29,525us-gaap_OtherLiabilitiesNoncurrent 9,485us-gaap_OtherLiabilitiesNoncurrent
Total noncurrent liabilities 15,578us-gaap_LiabilitiesNoncurrent 96,650us-gaap_LiabilitiesNoncurrent 51,557us-gaap_LiabilitiesNoncurrent
Total liabilities 115,772us-gaap_Liabilities 718,306us-gaap_Liabilities 315,525us-gaap_Liabilities
Commitments and contingencies         
Mezzanine equity      
Total mezzanine equity     441,941us-gaap_TemporaryEquityCarryingAmountAttributableToParent
Shareholders' equity      
Ordinary shares     150us-gaap_CommonStockValue
Additional paid-in capital 332,007us-gaap_AdditionalPaidInCapital 2,059,983us-gaap_AdditionalPaidInCapital 63,919us-gaap_AdditionalPaidInCapital
Accumulated other comprehensive income 544us-gaap_AccumulatedOtherComprehensiveIncomeLossNetOfTax 3,373us-gaap_AccumulatedOtherComprehensiveIncomeLossNetOfTax 13,239us-gaap_AccumulatedOtherComprehensiveIncomeLossNetOfTax
Retained earnings 23,009us-gaap_RetainedEarningsAccumulatedDeficit 142,760us-gaap_RetainedEarningsAccumulatedDeficit 74,819us-gaap_RetainedEarningsAccumulatedDeficit
Total Cheetah Mobile Inc. shareholders' equity 355,596us-gaap_StockholdersEquity 2,206,338us-gaap_StockholdersEquity 152,127us-gaap_StockholdersEquity
Noncontrolling interests 12,335us-gaap_MinorityInterest 76,531us-gaap_MinorityInterest  
Total equity 367,931us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest 2,282,869us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest 152,127us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
Total liabilities, mezzanine equity and shareholders' equity $ 483,703us-gaap_LiabilitiesAndStockholdersEquity 3,001,175us-gaap_LiabilitiesAndStockholdersEquity 909,593us-gaap_LiabilitiesAndStockholdersEquity