Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

VNET Reports Unaudited Fourth Quarter and Full Year 2022 Financial Results

VNET

BEIJING, March 21, 2023 /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 fourth quarter and full year ended December 31, 2022.

"We concluded a challenging 2022 with solid fourth quarter results, achieving meaningful development on a broad scale," said Jeff Dong, Chief Executive Officer of VNET. "Amid the macro headwinds, our dual-core strategy encompassing both the wholesale and retail IDC markets continued to prove strongly effective. We continued to grow our wholesale business with two major orders totaling over 100MW, extending the service contract with one of our largest existing customers in the fourth quarter and winning a bid for an IDC project with a new customer recently. On the retail business front, we made decent progress in expanding our customer base and fueling deeper collaboration with existing customers as we have been consistently building out our high-quality service offerings. Heading into 2023, with a gradual but noticeable economic recovery, we remain optimistic about the long-term prospects of the IDC industry."

Tim Chen, Chief Financial Officer of VNET, commented, "We delivered a resilient performance in the fourth quarter of 2022, with year-over-year revenue growth of 7.7% and adjusted EBITDA margin of 22.6%. For the full year of 2022, we achieved our annual cabinet delivery target by adding approximately 8,400 self-built cabinets despite external challenges, which speaks to our outstanding execution. Looking ahead, we will continue to execute on our dual-core growth strategy and remain focused on our core businesses, while continuing to explore more capital resources to strengthen our financial position."

Fourth Quarter 2022 Financial Highlights

  • Net revenues increased by 7.7% to RMB1.88 billion (US$272.7 million) from RMB1.75 billion in the same period of 2021.
  • Adjusted cash gross profit (non-GAAP) increased by 3.7% to RMB740.1 million (US$107.3 million) from RMB713.8 million in the same period of 2021. Adjusted cash gross margin (non-GAAP) was 39.4%, compared to 40.9% in the same period of 2021.
  • Adjusted EBITDA (non-GAAP) decreased by 8.3% to RMB424.3 million (US$61.5 million) from RMB463.0 million in the same period of 2021. Adjusted EBITDA margin (non-GAAP) was 22.6%, compared to 26.5% in the same period of 2021.

Full Year 2022 Financial Highlights

  • Net revenues increased by 14.1% to RMB7.07 billion (US$1.02 billion) from RMB6.19 billion in the full year of 2021.
  • Adjusted cash gross profit (non-GAAP) increased by 8.1% to RMB2.85 billion (US$412.7 million) from RMB2.63 billion in the full year of 2021. Adjusted cash gross margin (non-GAAP) was 40.3%, compared to 42.6% in the full year of 2021.
  • Adjusted EBITDA (non-GAAP) increased by 6.8% to RMB1.87 billion (US$ 271.5 million) from RMB1.75 billion in the full year of 2021. Adjusted EBITDA margin (non-GAAP) was 26.5%, compared to 28.3% in the full year of 2021.

Fourth Quarter 2022 Operational Highlights

  • Total cabinets under management increased by 4,662 in the fourth quarter of 2022 to reach 87,322 as of December 31, 2022, compared to 78,540 as of December 31, 2021.
  • Cabinets utilized by customers increased by 2,489 in the fourth quarter of 2022 to reach 48,016 as of December 31, 2022, compared to 45,527 as of September 30, 2022 and 41,703 as of December 31, 2021.
  • Overall utilization rate of cabinets[1] was 55.0% as of December 31, 2022, compared to 55.1% as of September 30, 2022 and 53.1% as of December 31, 2021.
  • Retail IDC MRR[2] per cabinet increased to RMB9,371 in the fourth quarter of 2022, compared to RMB9,287 in the third quarter of 2022 and RMB9,301 in the fourth quarter of 2021.

[1] The overall utilization rate is calculated by dividing the number of customer-utilized cabinets by the total cabinets under management at the end of the period. Before the first quarter of 2022, the Company used the compound utilization rate, a metric that was calculated based on the weighted average number of customer-utilized cabinets over the reported period.

[2] Retail IDC MRR refers to Monthly Recurring Revenues for the retail IDC business.

Fourth Quarter 2022 Financial Results

NET REVENUES: Net revenues in the fourth quarter of 2022 were RMB1.88 billion (US$272.7 million), representing an increase of 7.7% from RMB1.75 billion in the same period of 2021. The year-over-year increase was mainly due to the increased demand from both wholesale and retail IDC customers, as well as the growth of our cloud and VPN services.

GROSS PROFIT: Gross profit in the fourth quarter of 2022 was RMB328.4 million (US$47.6 million), compared with RMB380.0 million in the same period of 2021. Gross margin in the fourth quarter of 2022 was 17.5%, compared to 21.8% in the same period of 2021.

ADJUSTED CASH GROSS PROFIT, which excludes depreciation, amortization, and share-based compensation expenses, was RMB740.1 million (US$107.3 million) in the fourth quarter of 2022, compared to RMB713.8 million in the same period of 2021. Adjusted cash gross margin in the fourth quarter of 2022 was 39.4%, compared to 40.9% in the same period of 2021.

OPERATING EXPENSES: Total operating expenses in the fourth quarter of 2022 were RMB345.7 million (US$50.1 million), compared to RMB649.7 million in the same period of 2021. As a percentage of net revenues, total operating expenses in the fourth quarter of 2022 were 18.4%, compared to 37.2% in the same period of 2021.

Sales and marketing expenses in the fourth quarter of 2022 were RMB76.4 million (US$11.1 million), compared to RMB85.5 million in the same period of 2021.

Research and development expenses in the fourth quarter of 2022 were RMB84.1 million (US$12.2 million), compared to RMB63.0 million in the same period of 2021.

General and administrative expenses in the fourth quarter of 2022 were RMB156.2 million (US$22.7 million), compared to RMB390.9 million in the same period of 2021.

ADJUSTED OPERATING EXPENSES, which exclude share-based compensation expenses, compensation for postcombination employment in an acquisition, impairment of loan receivable to potential investee and impairment of long-lived assets, were RMB355.4 million (US$51.5 million) in the fourth quarter of 2022, compared to RMB273.7 million in the same period of 2021. As a percentage of net revenues, adjusted operating expenses in the fourth quarter of 2022 were 18.9%, compared to 15.7% in the same period of 2021.

ADJUSTED EBITDA: Adjusted EBITDA in the fourth quarter of 2022 was RMB424.3 million (US$61.5 million), representing a decrease of 8.3% from RMB463.0 million in the same period of 2021. Adjusted EBITDA in the fourth quarter of 2022 excluded reverse of share-based compensation expenses of RMB7.8 million (US$1.1 million). Adjusted EBITDA margin in the fourth quarter of 2022 was 22.6%, compared to 26.5% in the same period of 2021.

NET LOSS ATTRIBUTABLE TO ORDINARY SHAREHOLDERS: Net loss attributable to ordinary shareholders in the fourth quarter of 2022 was RMB64.2 million (US$9.3 million), compared to a net loss attributable to ordinary shareholders of RMB27.3 million in the same period of 2021. Net loss attributable to ordinary shareholders in the fourth quarter of 2022 included a loss from changes in the fair value of convertible promissory notes of RMB48.5 million (US$7.0 million), compared to a gain of RMB227.8 million in the same period of 2021.

LOSS PER SHARE: Basic and diluted loss per share in the fourth quarter of 2022 were both RMB0.07(US$0.01) which represented the equivalent of both RMB0.42(US$0.06) per American depositary share ("ADS"). Each ADS represents six Class A ordinary shares. Diluted loss per share is calculated using adjusted net loss attributable to ordinary shareholders divided by the weighted average number of diluted shares outstanding.

As of December 31, 2022, the aggregate amount of the Company's cash,cash equivalents and restricted cash was RMB2.99 billion (US$433.4 million).

Net cash generated from operating activities, in the fourth quarter of 2022, was RMB569.6 million (US$82.6 million), compared to RMB664.0 million in the same period of 2021.

Full Year 2022 Financial Results

NET REVENUES: Net revenues in the full year of 2022 increased by 14.1% to RMB7.07 billion (US$1.02 billion) from RMB6.19 billion in the full year of 2021.

GROSS PROFIT: Gross profit in the full year of 2022 was RMB1.36 billion (US$196.9 million), representing a decrease of 5.5% from RMB1.44 billion in the full year of 2021. Gross margin in the full year of 2022 was 19.2%, compared to 23.2% in the full year of 2021.

ADJUSTED CASH GROSS PROFIT, which excludes depreciation, amortization, and share-based compensation expenses, was RMB2.85 billion (US$412.7 million) in the full year of 2022, compared to RMB2.63 billion in the full year of 2021. Adjusted cash gross margin in the full year of 2022 was 40.3%, compared to 42.6% in the full year of 2021.

OPERATING EXPENSES: Total operating expenses in the full year of 2022 were RMB1.24 billion (US$179.4 million), compared to RMB1.42 billion in the full year of 2021. As a percentage of net revenues, total operating expenses in the full year of 2022 were 17.5%, compared to 22.9% in the full year of 2021.

Sales and marketing expenses in the full year of 2022 were RMB311.9 million (US$45.2 million), compared to RMB255.4 million in the full year of 2021.

Research and development expenses in the full year of 2022 were RMB306.8 million (US$44.5 million), compared to RMB188.5 million in the full year of 2021.

General and administrative expenses in the full year of 2022 were RMB642.9 million (US$93.2 million), compared to RMB842.4 million in the full year of 2021.

ADJUSTED OPERATING EXPENSES, which exclude share-based compensation expenses, compensation for postcombination employment in an acquisition, impairment of loan receivable to potential investee and impairment of long-lived assets, were RMB1.08 billion (US$156.9 million) in the full year of 2022, compared to RMB965.7 million in the full year of 2021. As a percentage of net revenues, adjusted operating expenses in the full year of 2022 were 15.3%, compared to 15.6% in the full year of 2021.

ADJUSTED EBITDA: Adjusted EBITDA in the full year of 2022 was RMB1.87 billion (US$271.5 million), representing an increase of 6.8% from RMB1.75 billion in the full year of 2021. Adjusted EBITDA in the full year of 2022 excluded share-based compensation expenses of RMB118.2 million (US$17.1 million). Adjusted EBITDA margin in the full year of 2022 was 26.5%, compared to 28.3% in the full year of 2021.

NET PROFIT/LOSS ATTRIBUTABLE TO ORDINARY SHAREHOLDERS: Net loss attributable to ordinary shareholders in the full year of 2022 was RMB776.0 million (US$112.5 million), compared to a net profit attributable to ordinary shareholders of RMB500.1 million in the full year of 2021. Net loss attributable to ordinary shareholders in the full year of 2022 included foreign exchange loss of RMB523.2 million (US$75.9 million), compared to a foreign exchange gain of RMB110.0 million in the full year of 2021.

LOSS PER SHARE: Basic and diluted loss per share in the full year of 2022 were both RMB0.87(US$0.13) which represented the equivalent of both RMB5.22(US$0.78) per American depositary share ("ADS"). Each ADS represents six Class A ordinary shares. Diluted loss per share is calculated using adjusted net loss attributable to ordinary shareholders divided by the weighted average number of diluted shares outstanding.

Net cash generated from operating activities in the full year of 2022 was RMB2.60 billion (US$377.3 million), compared to RMB1.39 billion in the full year of 2021.

Business Outlook

The Company expects net revenues for the full year of 2023 to be in the range of RMB7,600 million to RMB7,900 million, representing a year-over-year growth of 7.6% to 11.8%, and adjusted EBITDA to be in the range of RMB2,025 million to RMB2,125 million, representing a year-over-year growth of 8.1% to 13.5%.

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, March 21, 2023, or 9:00 AM Beijing Time on Wednesday, March 22, 2023.

For participants who wish to join the call, please access the link provided below to complete the online registration process and dial in 5 minutes prior to the scheduled call start time.

Event Title:


VNET Fourth Quarter and Full Year 2022 Earnings Conference Call

Registration Link:


https://register.vevent.com/register/BI709e0aa4469e467db06fa0d18082d4bf

Upon registration, each participant will receive a set of dial-in numbers by location, a personal PIN and an email with further detailed instructions, which will be used to join the conference call.

A simultaneous audio webcast and replay of the conference call will be accessible on the Company's investor relations website at http://ir.vnet.com.

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 RMB6.8972 to US$1.00, the noon buying rate in effect on December 30, 2022, 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 6,500 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 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 and in the attachments 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, 2021


December 31, 2022


RMB


RMB


US$


(Audited)


(Unaudited)


(Unaudited)

Assets






Current assets:






Cash and cash equivalents

1,372,481


2,661,321


385,855

Restricted cash

327,767


327,673


47,508

Accounts and notes receivable, net

1,405,997


1,763,693


255,711

Prepaid expenses and other current assets

2,049,911


2,147,500


311,361

Amounts due from related parties

167,967


152,089


22,051

Total current assets

5,324,123


7,052,276


1,022,486







Non-current assets:






Property and equipment, net

10,092,419


11,964,498


1,734,689

Intangible assets, net

900,335


1,497,131


217,064

Land use rights, net

337,235


576,020


83,515

Operating lease right-of-use assets, net

2,869,338


3,503,925


508,021

Goodwill

1,339,657


1,364,191


197,789

Restricted cash

8,225


500


72

Deferred tax assets, net

168,002


196,098


28,432

Long-term investments, net

98,243


242,194


35,115

Other non-current assets

1,957,462


551,572


79,970

Total non-current assets

17,770,916


19,896,129


2,884,667

Total assets

23,095,039


26,948,405


3,907,153







Liabilities and Shareholders' Equity






Current liabilities:






Accounts and notes payable

493,506


713,628


103,466

Accrued expenses and other payables

2,298,089


2,410,479


349,487

Advances from customers

1,041,902


1,157,963


167,889

Deferred revenue

55,695


95,078


13,785

Income taxes payable

43,770


42,017


6,092

Amounts due to related parties

8,772


6,928


1,004

Current portion of long-term borrowings

384,158


484,020


70,176

Current portion of convertible promissory notes

-


537,778


77,970

Current portion of finance lease liabilities

244,032


206,260


29,905

Current portion of deferred government grant

2,074


3,646


529

Current portion of operating lease liabilities

607,997


674,288


97,763

Total current liabilities

5,179,995


6,332,085


918,066







Non-current liabilities:






Long-term borrowings

2,215,015


3,049,856


442,188

Convertible promissory notes

4,266,951


5,859,259


849,513

Non-current portion of finance lease liabilities

1,119,751


1,047,640


151,894

Unrecognized tax benefits

77,573


87,174


12,639

Deferred tax liabilities

348,404


682,580


98,965

Non-current portion of deferred government grant

2,294


2,673


388

Non-current portion of operating lease liabilities

2,284,055


2,905,283


421,226

Total non-current liabilities

10,314,043


13,634,465


1,976,813







Shareholders' equity






Treasury stock

(349,523)


(349,523)


(50,676)

Ordinary shares

60


60


9

Additional paid-in capital

15,198,055


15,239,926


2,209,582

Accumulated other comprehensive (loss) income

(90,443)


11,022


1,598

Statutory reserves

74,462


77,995


11,308

Accumulated deficit

(7,590,382)


(8,369,868)


(1,213,517)

Total VNET Group, Inc. shareholders' equity

7,242,229


6,609,612


958,304

Noncontrolling interest

358,772


372,243


53,970

Total shareholders' equity

7,601,001


6,981,855


1,012,274

Total liabilities and shareholders' equity

23,095,039


26,948,405


3,907,153







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


December 31, 2021


September 30, 2022


December 31, 2022


December 31, 2021


December 31, 2022


RMB


RMB


RMB


US$


RMB


RMB


US$


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)


(Audited)


(Unaudited)


(Unaudited)

Net revenues

1,745,440


1,814,210


1,880,673


272,672


6,189,801


7,065,232


1,024,362

Cost of revenues

(1,365,472)


(1,497,627)


(1,552,298)


(225,062)


(4,751,771)


(5,706,976)


(827,434)

Gross profit

379,968


316,583


328,375


47,610


1,438,030


1,358,256


196,928















Operating income (expense)














Other operating income

-


5,763


12,965


1,880


-


60,013


8,701

Sales and marketing

(85,474)


(80,245)


(76,363)


(11,072)


(255,400)


(311,917)


(45,224)

Research and development

(63,037)


(73,350)


(84,137)


(12,199)


(188,489)


(306,842)


(44,488)

General and administrative

(390,935)


(165,436)


(156,228)


(22,651)


(842,354)


(642,945)


(93,218)

(Allowance) reversal for doubtful debt

(1,028)


3,096


(41,983)


(6,087)


(18,399)


(35,409)


(5,134)

Impairment of loan receivable to potential investee

9


-


-


-


(2,807)


-


-

Impairment of long-lived assets

(109,267)


-


-


-


(109,267)


-


-

Total operating expenses

(649,732)


(310,172)


(345,746)


(50,129)


(1,416,716)


(1,237,100)


(179,363)















Operating (loss) profit

(269,764)


6,411


(17,371)


(2,519)


21,314


121,156


17,565

Interest income

8,937


9,455


8,756


1,270


31,897


31,574


4,578

Interest expense

(75,363)


(78,733)


(72,923)


(10,573)


(334,950)


(273,305)


(39,626)

Impairment of long-term investment

-


-


-


-


(3,495)


-


-

Other income

22,137


2,169


6,872


996


33,923


17,328


2,512

Other expenses

(3,498)


(3,174)


(22,380)


(3,245)


(22,700)


(26,599)


(3,856)

Changes in the fair value of convertible promissory notes

227,843


13,179


(48,510)


(7,033)


829,149


22,626


3,280

Foreign exchange gain (loss)

82,444


(317,157)


89,048


12,911


110,036


(523,235)


(75,862)

(Loss) gain before income taxes and (loss) gain
from equity method investments

(7,264)


(367,850)


(56,508)


(8,193)


665,174


(630,455)


(91,409)

Income tax expenses

(15,549)


(55,717)


(101)


(15)


(111,407)


(133,464)


(19,350)

(Loss) gain from equity method investments

(1,729)


(384)


(828)


(120)


(38,666)


1,925


279

Net (loss) profit

(24,542)


(423,951)


(57,437)


(8,328)


515,101


(761,994)


(110,480)

Net gain attributable to noncontrolling interest

(2,736)


(1,260)


(6,807)


(987)


(15,003)


(13,958)


(2,024)

Net (loss) profit attributable to the Company's
ordinary shareholders

(27,278)


(425,211)


(64,244)


(9,315)


500,098


(775,952)


(112,504)















(Loss) profit per share














Basic

(0.03)


(0.48)


(0.07)


(0.01)


0.57


(0.87)


(0.13)

Diluted

(0.28)


(0.48)


(0.07)


(0.01)


(0.36)


(0.87)


(0.13)

Shares used in (loss) profit per share computation














Basic*

867,823,835


888,443,329


888,327,554


888,327,554


865,352,554


886,817,620


128,576,469

Diluted*

901,823,836


888,443,329


888,327,554


888,327,554


911,591,433


886,817,620


128,576,469















(Loss) profit per ADS (6 ordinary shares equal to 1 ADS)














Basic

(0.18)


(2.88)


(0.42)


(0.06)


3.42


(5.22)


(0.78)

Diluted

(1.68)


(2.88)


(0.42)


(0.06)


(2.16)


(5.22)


(0.78)















* Shares used in (loss) profit 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


December 31, 2021


September 30, 2022


December 31, 2022


December 31, 2021


December 31, 2022


RMB


RMB


RMB


US$


RMB


RMB


US$

Gross profit

379,968


316,583


328,375


47,610


1,438,030


1,358,256


196,929

Plus: depreciation and amortization

329,929


388,217


409,825


59,419


1,182,114


1,487,438


215,658

Plus: share-based compensation expenses

3,932


2,876


1,893


274


13,713


563


82

Adjusted cash gross profit

713,829


707,676


740,093


107,303


2,633,857


2,846,257


412,669

Adjusted cash gross margin

40.9 %


39.0 %


39.4 %


39.4 %


42.6 %


40.3 %


40.3 %















Operating expenses

(649,732)


(310,172)


(345,746)


(50,129)


(1,416,716)


(1,237,100)


(179,363)

Plus: share-based compensation expenses

249,108


32,355


(9,684)


(1,404)


306,297


117,607


17,051

Plus: compensation for postcombination
employment in an acquisition

17,644


2,685


-


-


32,603


37,398


5,422

Plus: impairment of loan receivable to
potential investee

(9)


-


-


-


2,807


-


-

Plus: impairment of long-lived assets

109,267


-


-


-


109,267


-


-

Adjusted operating expenses

(273,722)


(275,132)


(355,430)


(51,533)


(965,742)


(1,082,095)


(156,890)















Operating (loss) profit

(269,764)


6,411


(17,371)


(2,519)


21,314


121,156


17,566

Plus: depreciation and amortization

352,784


410,988


449,469


65,167


1,267,578


1,595,942


231,390

Plus: share-based compensation expenses

253,040


35,231


(7,791)


(1,130)


320,010


118,170


17,133

Plus: compensation for postcombination
employment in an acquisition

17,644


2,685


-


-


32,603


37,398


5,422

Plus: impairment of loan receivable to
potential investee

(9)


-


-


-


2,807


-


-

Plus: impairment of long-lived assets

109,267


-


-


-


109,267


-


-

Adjusted EBITDA

462,962


455,315


424,307


61,518


1,753,579


1,872,666


271,511

Adjusted EBITDA margin

26.5 %


25.1 %


22.6 %


22.6 %


28.3 %


26.5 %


26.5 %

VNET GROUP, INC.

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

(Amount in thousands of Renminbi ("RMB") and US dollars ("US$"))










Three months ended


December 31, 2021


September 30, 2022


December 31, 2022


RMB


RMB


RMB


US$


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)

CASH FLOWS FROM OPERATING ACTIVITIES








Net loss

(24,542)


(423,951)


(57,437)


(8,328)

Adjustments to reconcile net loss to net cash generated from operating activities:








Depreciation and amortization

352,784


410,988


449,469


65,167

Share-based compensation expenses

253,040


35,231


(7,791)


(1,130)

Others

(8,128)


436,876


131,774


19,105

Changes in operating assets and liabilities








Accounts and notes receivable

113,974


64,291


(109,803)


(15,920)

Prepaid expenses and other current assets

93,473


84,574


175,880


25,500

Accounts and notes payable

1,399


(47,279)


65,879


9,552

Accrued expenses and other payables

70,162


158,009


108,598


15,745

Deferred revenue

(12,799)


20,086


(774)


(112)

Advances from customers

53,499


(33,711)


(46,355)


(6,721)

Others

(228,871)


(97,697)


(139,873)


(20,280)

Net cash generated from operating activities

663,991


607,417


569,567


82,578









CASH FLOWS FROM INVESTING ACTIVITIES








Purchases of property and equipment

(935,772)


(563,546)


(898,459)


(130,264)

Purchases of intangible assets

(8,625)


(16,976)


(17,132)


(2,484)

Payments for investments

(566,460)


(36,631)


(209,998)


(30,447)

Proceeds from (payments for) other investing activities

374,013


2,670


(207,794)


(30,127)

Net cash used in investing activities

(1,136,844)


(614,482)


(1,333,383)


(193,322)









CASH FLOWS FROM FINANCING ACTIVITIES








Proceeds from bank borrowings

490,815


273,169


156,912


22,750

Repayment of bank borrowings

(141,686)


(73,070)


(56,390)


(8,176)

Payments for finance lease

(97,772)


(116,896)


(65,886)


(9,553)

Repayment of 2021 Notes

(1,945,620)


-


-


-

Payments for other financing activities

(48,644)


(10,438)


(23,625)


(3,425)

Net cash (used in) generated from financing activities

(1,742,907)


72,765


11,011


1,596









Effect of foreign exchange rate changes on cash, cash equivalents and restricted cash

(7,255)


74,119


(13,774)


(1,996)

Net (decrease) increase in cash, cash equivalents and restricted cash

(2,223,015)


139,818


(766,579)


(111,144)

Cash, cash equivalents and restricted cash at beginning of period

3,931,488


3,616,255


3,756,073


544,579

Cash, cash equivalents and restricted cash at end of period

1,708,473


3,756,073


2,989,494


433,435

Cision View original content:https://www.prnewswire.com/news-releases/vnet-reports-unaudited-fourth-quarter-and-full-year-2022-financial-results-301777513.html

SOURCE VNET Group, Inc.

Tags: