株探米国株
英語
エドガーで原本を確認する
6-K 1 tm249937d1_6k.htm FORM 6-K

 

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION 

WASHINGTON, D.C. 20549

 

FORM 6-K

 

REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-
16 OR 15d-16 UNDER THE SECURITIES EXCHANGE ACT OF 1934

 

For the Month of March 2024

 

Commission File Number: 001-35126

 

 

 

VNET Group, Inc.

 

 

 

Guanjie Building, Southeast 1st Floor 

10# Jiuxianqiao East Road 

Chaoyang District 

Beijing 100016 

The People’s Republic of China 

(Address of principal executive offices)

 

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

 

Form 20-F x   Form 40-F ¨

 

 

 


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  VNET Group, Inc.
     
  By: /s/ Qiyu Wang
  Name: Qiyu Wang
  Title: Chief Financial Officer
     
Date: March 27, 2024    

 


 

EXHIBIT INDEX

 

Exhibit   Description
     
99.1   Press release tilted “VNET Reports Unaudited Fourth Quarter and Full Year 2023 Financial Results”

 

 

EX-99.1 2 tm249937d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

 

VNET Reports Unaudited Fourth Quarter and Full Year 2023 Financial Results

 

BEIJING, March 27, 2024 /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, 2023.

 

“Throughout 2023, we strongly executed our effective dual-core strategy amid the steady economic recovery, ending the year on a solid note,” said Jeff Dong, Chief Executive Officer of VNET. “We extended our track record of timely, high-quality deliveries with 8,321 self-built cabinets delivered, meeting our 2023 target, with our overall utilization rate increasing to 59.0% compared with 55.0% one year ago. We also effectively leveraged advanced technology and IDC resources to develop reliable solutions for the increasing demand driven by AI applications in various industries. Heading into 2024, we will continue to build on our core capabilities to capture opportunities arising from AI development and facilitate digital transformation across a broad spectrum of verticals.”

 

Qiyu Wang, Chief Financial Officer of VNET, commented, “We delivered robust 2023 results through our strategic focus on high-quality revenues. Our fourth quarter net revenues reached RMB1.90 billion and adjusted EBITDA increased by 3.8% year-over-year to RMB440.2 million. For the full year, our net revenues increased by 4.9% year-over-year to RMB7.41 billion and adjusted EBITDA improved by 8.9% to RMB2.04 billion. We have also made meaningful strides in refinancing projects recently, completing the US$299 million strategic investment from SDHG in December, as well as the repurchase payment of US$600 million relating to our Convertible Senior Notes due 2026 in February 2024. Looking ahead, we will remain committed to creating long-term, sustainable value for all of our stakeholders.”

 

Fourth Quarter 2023 Financial Highlights

 

· Net revenues increased to RMB1.90 billion (US$267.4 million) from RMB1.88 billion in the same period of 2022.

 

· Adjusted cash gross profit (non-GAAP) increased to RMB741.7 million (US$104.5 million) from RMB740.1 million in the same period of 2022. Adjusted cash gross margin (non-GAAP) was 39.1%, compared with 39.4% in the same period of 2022.

 

· Adjusted EBITDA (non-GAAP) increased by 3.8% to RMB440.2 million (US$62.0 million) from RMB424.3 million in the same period of 2022. Adjusted EBITDA margin (non-GAAP) was 23.2%, compared with 22.6% in the same period of 2022.

 

Full Year 2023 Financial Highlights

 

· Net revenues increased by 4.9% to RMB7.41 billion (US$1.04 billion) from RMB7.07 billion in the full year of 2022.

 

· Adjusted cash gross profit (non-GAAP) increased by 4.6% to RMB2.98 billion (US$419.3 million) from RMB2.85 billion in the full year of 2022. Adjusted cash gross margin (non-GAAP) was 40.2%, compared to 40.3% in the full year of 2022.

 

· Adjusted EBITDA (non-GAAP) increased by 8.9% to RMB2.04 billion (US$287.2 million) from RMB1.87 billion in the full year of 2022. Adjusted EBITDA margin (non-GAAP) was 27.5%, compared with 26.5% in the full year of 2022.

 

Fourth Quarter 2023 Operational Highlights

 

· Total cabinets under management were 93,597 as of December 31, 2023, compared with 88,922 as of September 30, 2023 and 87,322 as of December 31, 2022.

 

· Cabinets utilized by customers increased by 2,827 in the fourth quarter of 2023 and reached 55,235 as of December 31, 2023, compared with 52,408 as of September 30, 2023 and 48,016 as of December 31, 2022.

 

1 


 

 

 

· Overall utilization rate of cabinets1 was 59.0% as of December 31, 2023, compared with 58.9% as of September 30, 2023 and 55.0% as of December 31, 2022.

 

· Retail IDC MRR2 per cabinet was RMB9,477 in the fourth quarter of 2023, compared with RMB9,495 in the third quarter of 2023 and RMB9,371 in the fourth quarter of 2022.

 

Fourth Quarter 2023 Financial Results

 

NET REVENUES: Net revenues in the fourth quarter of 2023 were RMB1.90 billion (US$267.4 million), representing an increase of 0.9% from RMB1.88 billion in the same period of 2022. The year-over-year increase was mainly driven by the continued growth of our core businesses.

 

GROSS PROFIT: Gross profit in the fourth quarter of 2023 was RMB290.9 million (US$41.0 million), compared with RMB328.4 million in the same period of 2022. Gross margin in the fourth quarter of 2023 was 15.3%, compared with 17.5% in the same period of 2022. The year-over-year decrease was primarily attributable to an increase in depreciation and amortization expenses as additional data centers were put into service during the past quarters.

 

ADJUSTED CASH GROSS PROFIT (non-GAAP), which excludes depreciation, amortization, and share-based compensation expenses, was RMB741.7 million (US$104.5 million) in the fourth quarter of 2023, compared with RMB740.1 million in the same period of 2022. Adjusted cash gross margin (non-GAAP) in the fourth quarter of 2023 was 39.1%, compared with 39.4% in the same period of 2022.

 

OPERATING EXPENSES: Total operating expenses in the fourth quarter of 2023 were RMB2.50 billion (US$352.5 million), compared with RMB345.7 million in the same period of 2022. The increase in operating expenses was primarily due to impairment of long-lived assets of RMB506.7 million (US$71.4 million), impairment of goodwill of RMB1.36 billion (US$192.1 million) and allowance of loan receivables of RMB287.9 million (US$40.6 million). Excluding the impairment of long-lived assets, impairment of goodwill and allowance of loan receivables, total operating expenses in the fourth quarter of 2023 were RMB343.7 million (US$48.4 million).

 

 

Sales and marketing expenses in the fourth quarter of 2023 were RMB73.3 million (US$10.3 million), compared with RMB76.4 million in the same period of 2022.

 

Research and development expenses in the fourth quarter of 2023 were RMB80.7 million (US$11.4 million), compared with RMB84.1 million in the same period of 2022.

 

General and administrative expenses in the fourth quarter of 2023 were RMB148.5 million (US$20.9 million), compared with RMB156.2 million in the same period of 2022.

 

Impairment of long-lived assets in the fourth quarter of 2023 was RMB506.7 million (US$71.4 million). As a result of the weaker-than-expected operations of several data centers and our preemptive plan to consolidate several data centers, the impairment of long-lived assets was recorded based on the Company's assessment, which was the excess of the carrying amount of the asset groups over their fair value.

 

Impairment of goodwill in the fourth quarter of 2023 was RMB1.36 billion (US$192.1 million), which represented the amount by which the carrying value of the reporting unit exceeded its fair value.

 

ADJUSTED OPERATING EXPENSES (non-GAAP), which exclude share-based compensation expenses, compensation for postcombination employment in an acquisition, allowance of loan receivables, impairment of long-lived assets and impairment of goodwill were RMB334.2 million (US$47.1 million) in the fourth quarter of 2023, compared with RMB355.4 million in the same period of 2022. As a percentage of net revenues, adjusted operating expenses in the fourth quarter of 2023 were 17.6%, compared with 18.9% in the same period of 2022.

 

 

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.

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

 

2 


 

 

 

ADJUSTED EBITDA (non-GAAP): Adjusted EBITDA in the fourth quarter of 2023 was RMB440.2 million (US$62.0 million), representing an increase of 3.8% from RMB424.3 million in the same period of 2022. Adjusted EBITDA margin (non-GAAP) in the fourth quarter of 2023 was 23.2%, compared with 22.6% in the same period of 2022.

 

NET LOSS ATTRIBUTABLE TO VNET GROUP, INC.: Net loss attributable to VNET Group, Inc. in the fourth quarter of 2023 was RMB2.44 billion (US$344.1 million), compared with a net loss attributable to VNET Group, Inc. of RMB64.2 million in the same period of 2022.

 

LOSS PER SHARE: Basic and diluted loss per share in the fourth quarter of 2023 were both RMB2.65 (US$0.37), equivalent to both RMB15.88 (US$2.22) 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, 2023, the aggregate amount of the Company’s cash and cash equivalents, restricted cash, and short-term investments was RMB5.46 billion (US$768.4 million).

 

Net cash generated from operating activities, in the fourth quarter of 2023, was RMB730.7 million (US$102.9 million), compared with RMB407.5 million in the same period of 2022.

 

Full Year 2023 Financial Results

 

NET REVENUES: Net revenues in the full year of 2023 increased by 4.9% to RMB7.41 billion (US$1.04 billion) from RMB7.07 billion in the full year of 2022.

 

GROSS PROFIT: Gross profit in the full year of 2023 was RMB1.29 billion (US$182.0 million), representing a decrease of 4.8 % from RMB1.36 billion in the full year of 2022. Gross margin in the full year of 2023 was 17.4%, compared to 19.2% in the full year of 2022. The year-over-year decrease was primarily attributable to an increase in depreciation and amortization expenses as additional data centers were put into service during the past quarters.

 

ADJUSTED CASH GROSS PROFIT (non-GAAP), which excludes depreciation, amortization, and share-based compensation expenses, was RMB2.98 billion (US$419.3 million) in the full year of 2023, compared to RMB2.85 billion in the full year of 2022. Adjusted cash gross margin (non-GAAP) in the full year of 2023 was 40.2%, compared to 40.3% in the full year of 2022.

 

OPERATING EXPENSES: Total operating expenses in the full year of 2023 were RMB3.26 billion (US$459.6 million), compared to RMB1.24 billion in the full year of 2022. The increase in operating expenses was primarily due to impairment of long-lived assets of RMB506.7 million (US$71.4 million), impairment of goodwill of RMB1.36 billion (US$192.1 million) and allowance of loan receivables of RMB287.9 million (US$40.6 million). Excluding the impairment of long-lived assets, impairment of goodwill and allowance of loan receivables, total operating expenses in the full year of 2023 were RMB1.10 billion (US$155.6 million).

 

Sales and marketing expenses in the full year of 2023 were RMB266.2 million (US$37.5 million), compared to RMB311.9 million in the full year of 2022.

 

Research and development expenses in the full year of 2023 were RMB322.2 million (US$45.4 million), compared to RMB306.8 million in the full year of 2022.

 

General and administrative expenses in the full year of 2023 were RMB541.9 million (US$76.3 million), compared to RMB642.9 million in the full year of 2022.

 

Impairment of long-lived assets in the full year of 2023 was RMB506.7 million (US$71.4 million). As a result of the weaker-than-expected operations of several data centers and our preemptive plan to consolidate several data centers, the impairment of long-lived assets was recorded based on the Company's assessment, which was the excess of the carrying amount of the asset groups over their fair value..

 

3 


 

 

 

Impairment of goodwill in the full year of 2023 was RMB1.36 billion (US$192.1 million), which represented the amount by which the carrying value of the reporting unit exceeded its fair value.

 

ADJUSTED OPERATING EXPENSES (non-GAAP), which exclude share-based compensation expenses, compensation for postcombination employment in an acquisition, allowance of loan receivables, impairment of long-lived assets and impairment of goodwill, were RMB1.07 billion (US$150.6 million) in the full year of 2023, compared to RMB1.08 billion in the full year of 2022. As a percentage of net revenues, adjusted operating expenses in the full year of 2023 were 14.4%, compared to 15.3% in the full year of 2022.

 

ADJUSTED EBITDA (non-GAAP): Adjusted EBITDA in the full year of 2023 was RMB2.04 billion (US$287.2 million), representing an increase of 8.9% from RMB1.87 billion in the full year of 2022. Adjusted EBITDA margin (non-GAAP) in the full year of 2023 was 27.5%, compared to 26.5% in the full year of 2022.

 

NET LOSS ATTRIBUTABLE TO VNET GROUP, INC.: Net loss attributable to VNET Group, Inc. in the full year of 2023 was RMB2.64 billion (US$372.4 million), compared to a net loss attributable to VNET Group, Inc. of RMB776.0 million in the full year of 2022. Net loss attributable to VNET Group, Inc. in the full year of 2023 included impairment of long-lived assets of RMB506.7 million (US$71.4 million) and impairment of goodwill of RMB1.36 billion (US$192.1 million).

 

LOSS PER SHARE: Basic and diluted loss per share in the full year of 2023 were both RMB2.93 (US$0.41), equivalent to both RMB17.58 (US$2.46) 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 2023, was RMB2.06 billion (US$290.6 million), compared to RMB2.60 billion in the full year of 2022.

 

Business Outlook

 

For the full year of 2024, the Company currently expects total net revenues to be between RMB7,800 million to RMB8,000 million, representing a year-over-year growth of 5.2% to 7.9%, and adjusted EBITDA (non-GAAP) to be in the range of RMB2,220 million to RMB2,280 million, representing a year-over-year growth of 8.9% to 11.8%.

 

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 Wednesday, March 27, 2024, or 9:00 AM Beijing Time on Thursday, March 28, 2024.

 

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 2023 Earnings Conference Call

Registration Link: https://register.vevent.com/register/BI01afd4eb10454db2896df1e2811701fa

 

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.

 

4 


 

 

 

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 RMB7.0999 to US$1.00, the noon buying rate in effect on December 29, 2023, 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 7,500 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.

 

5 


 

 

 

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 liquidity conditions; 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 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

 

6 


 

 

 

VNET GROUP, INC.
CONSOLIDATED BALANCE SHEETS
(Amount in thousands of Renminbi (“RMB”) and US dollars (“US$”))
 
    As of     As of  
    December 31, 2022     December 31, 2023  
    RMB     RMB     US$  
Assets                        
Current assets:                        
Cash and cash equivalents     2,661,321       2,243,537       315,996  
Restricted cash     327,673       2,854,568       402,057  
Accounts and notes receivable, net     1,763,693       1,715,975       241,690  
Short-term investments     -       356,820       50,257  
Prepaid expenses and other current assets     2,147,500       2,375,341       334,560  
Amounts due from related parties     152,089       277,237       39,048  
Total current assets     7,052,276       9,823,478       1,383,608  
                         
Non-current assets:                        
Property and equipment, net     11,964,498       13,024,393       1,834,447  
Intangible assets, net     1,497,131       1,383,406       194,849  
Land use rights, net     576,020       602,503       84,861  
Operating lease right-of-use assets, net     3,503,925       4,012,329       565,125  
Goodwill     1,364,191       -       -  
Restricted cash     500       882       124  
Deferred tax assets, net     196,098       247,644       34,880  
Long-term investments, net     242,194       757,949       106,755  
Other non-current assets     551,572       533,319       75,116  
Total non-current assets     19,896,129       20,562,425       2,896,157  
Total assets     26,948,405       30,385,903       4,279,765  
                         
Liabilities and Shareholders’ Equity                        
Current liabilities:                        
Short-term bank borrowings     -       30,000       4,225  
Accounts and notes payable     713,628       696,177       98,054  
Accrued expenses and other payables     2,410,479       2,783,102       391,992  
Advances from customers     1,157,963       1,605,247       226,094  
Deferred revenue     95,078       95,477       13,448  
Income taxes payable     42,017       35,197       4,957  
Amounts due to related parties     6,928       356,080       50,153  
Current portion of long-term borrowings     484,020       723,325       101,878  
Current portion of finance lease liabilities     206,260       115,806       16,311  
Current portion of deferred government grants     3,646       8,062       1,136  
Current portion of operating lease liabilities     674,288       780,164       109,884  
Convertible promissory notes     537,778       4,208,495       592,754  
Total current liabilities     6,332,085       11,437,132       1,610,886  

 

7 


 

 

 

VNET GROUP, INC.
CONSOLIDATED BALANCE SHEETS (Continued)
(Amount in thousands of Renminbi (“RMB”) and US dollars (“US$”))
 
    As of     As of  
    December 31, 2022     December 31, 2023  
    RMB     RMB     US$  
Non-current liabilities:                        
Long-term borrowings     3,049,856       5,113,521       720,224  
Convertible promissory notes     5,859,259       1,769,946       249,292  
Derivative liability     -       188,706       26,579  
Non-current portion of finance lease liabilities     1,047,640       1,159,525       163,316  
Unrecognized tax benefits     87,174       98,457       13,867  
Deferred tax liabilities     682,580       688,362       96,954  
Deferred government grants     2,672       145,112       20,439  
Non-current portion of operating lease liabilities     2,905,283       3,270,759       460,677  
Total non-current liabilities     13,634,464       12,434,388       1,751,348  
                         
Shareholders’ equity                        
Ordinary shares     60       107       15  
Additional paid-in capital     15,239,926       17,291,312       2,435,430  
Accumulated other comprehensive income (loss)     11,022       (14,343 )     (2,020 )
Statutory reserves     77,996       80,615       11,354  
Accumulated deficit     (8,369,868 )     (11,016,323 )     (1,551,617 )
Treasury stock     (349,523 )     (326,953 )     (46,050 )
Total VNET Group, Inc. shareholders’ equity     6,609,613       6,014,415       847,112  
Noncontrolling interest     372,243       499,968       70,419  
Total shareholders’ equity     6,981,856       6,514,383       917,531  
Total liabilities and shareholders’ equity     26,948,405       30,385,903       4,279,765  

 

8 


 

 

 

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, 2022     September 30, 2023     December 31, 2023     December 31, 2022     December 31, 2023  
    RMB     RMB     RMB     US$     RMB     RMB     US$  
Net revenues     1,880,673       1,886,924       1,898,480       267,395       7,065,232       7,412,930       1,044,089  
Cost of revenues     (1,552,298 )     (1,580,446 )     (1,607,602 )     (226,426 )     (5,706,976 )     (6,120,445 )     (862,047 )
Gross profit     328,375       306,478       290,878       40,969       1,358,256       1,292,485       182,042  
                                                       
Operating income (expenses)                                                        
Other operating income     12,965       26,706       32,293       4,548       60,013       106,273       14,968  
Sales and marketing expenses     (76,363 )     (64,077 )     (73,286 )     (10,322 )     (311,917 )     (266,207 )     (37,494 )
Research and development expenses     (84,137 )     (80,673 )     (80,671 )     (11,362 )     (306,842 )     (322,220 )     (45,384 )
General and administrative expenses     (156,228 )     (137,931 )     (148,455 )     (20,909 )     (642,945 )     (541,850 )     (76,318 )
Allowance for doubtful debt     (41,983 )     (18,316 )     (361,471 )     (50,912 )     (35,409 )     (368,505 )     (51,903 )
Impairment of long-lived assets     -       -       (506,686 )     (71,365 )     -       (506,686 )     (71,365 )
Impairment of goodwill     -       -       (1,364,191 )     (192,142 )     -       (1,364,191 )     (192,142 )
Total operating expenses     (345,746 )     (274,291 )     (2,502,467 )     (352,464 )     (1,237,100 )     (3,263,386 )     (459,638 )
                                                         
Operating (loss) profit     (17,371 )     32,187       (2,211,589 )     (311,495 )     121,156       (1,970,901 )     (277,596 )
Interest income     8,756       12,887       13,196       1,859       31,574       41,802       5,888  
Interest expense     (72,923 )     (91,800 )     (78,877 )     (11,110 )     (273,305 )     (312,172 )     (43,969 )
Impairment of long-term investment     -       (11,115 )     (51 )     (7 )     -       (11,166 )     (1,573 )
Other income     6,872       7,536       4,452       627       17,328       27,344       3,851  
Other expenses     (22,380 )     (10,975 )     (1,199 )     (169 )     (26,599 )     (16,086 )     (2,266 )
Changes in the fair value of financial liabilities     (48,510 )     266       (187,648 )     (26,430 )     22,626       (165,930 )     (23,371 )
Foreign exchange gain (loss)     89,048       24,606       89,426       12,595       (523,235 )     (78,965 )     (11,122 )
Loss before income taxes and (loss) gain from equity method investments     (56,508 )     (36,408 )     (2,372,290 )     (334,130 )     (630,455 )     (2,486,074 )     (350,158 )
Income tax expenses     (101 )     (6,317 )     (50,626 )     (7,131 )     (133,464 )     (114,374 )     (16,109 )
(Loss) gain from equity method investments     (828 )     2,842       (372 )     (52 )     1,925       3,279       462  
Net loss     (57,437 )     (39,883 )     (2,423,288 )     (341,313 )     (761,994 )     (2,597,169 )     (365,805 )
Net profit attributable to noncontrolling interest     (6,807 )     (10,579 )     (19,500 )     (2,747 )     (13,958 )     (46,667 )     (6,573 )
Net loss attributable to VNET Group, Inc.     (64,244 )     (50,462 )     (2,442,788 )     (344,060 )     (775,952 )     (2,643,836 )     (372,378 )
                                                         
Loss per share                                                        
Basic     (0.07 )     (0.06 )     (2.65 )     (0.37 )     (0.87 )     (2.93 )     (0.41 )
Diluted     (0.07 )     (0.06 )     (2.65 )     (0.37 )     (0.87 )     (2.93 )     (0.41 )
Shares used in loss per share computation                                                        
Basic*     888,327,554       889,058,872       923,034,050       923,034,050       886,817,620       901,143,138       901,143,138  
Diluted*     888,327,554       889,058,872       923,034,050       923,034,050       886,817,620       901,143,138       901,143,138  
                                                         
Loss per ADS (6 ordinary shares equal to 1 ADS)                                                        
Basic     (0.42 )     (0.36 )     (15.88 )     (2.22 )     (5.22 )     (17.58 )     (2.46 )
Diluted     (0.42 )     (0.36 )     (15.88 )     (2.22 )     (5.22 )     (17.58 )     (2.46 )

 

 * Shares used in loss per share/ADS computation were computed under weighted average method.

 

9 


 

 

 

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, 2022     September 30, 2023     December 31, 2023     December 31, 2022     December 31, 2023  
    RMB     RMB     RMB     US$     RMB     RMB     US$  
Gross profit     328,375       306,478       290,878       40,969       1,358,256       1,292,485       182,042  
Plus: depreciation and amortization*     409,825       431,933       450,859       63,502       1,487,438       1,684,842       237,305  
Plus: share-based compensation expenses     1,893       -       -       -       563       -       -  
Adjusted cash gross profit     740,093       738,411       741,737       104,471       2,846,257       2,977,327       419,347  
Adjusted cash gross margin     39.4 %     39.1 %     39.1 %     39.1 %     40.3 %     40.2 %     40.2 %
                                                         
Operating expenses     (345,746 )     (274,291 )     (2,502,467 )     (352,465 )     (1,237,100 )     (3,263,386 )     (459,638 )
Plus: share-based compensation expenses     (9,684 )     9,475       9,479       1,335       117,607       35,296       4,971  
Plus: compensation for postcombination
employment in an acquisition
    -       -       -       -       37,398       -       -  
Plus: allowance of loan receivables     -       -       287,900       40,550       -       287,900       40,550  
Plus: impairment of long-lived assets     -       -       506,686       71,365       -       506,686       71,365  
Plus: impairment of goodwill     -       -       1,364,191       192,142       -       1,364,191       192,142  
Adjusted operating expenses     (355,430 )     (264,816 )     (334,211 )     (47,073 )     (1,082,095 )     (1,069,313 )     (150,610 )
                                                         
Operating (loss) profit     (17,371 )     32,187       (2,211,589 )     (311,495 )     121,156       (1,970,901 )     (277,596 )
Plus: depreciation and amortization*     449,469       466,285       483,579       68,111       1,595,942       1,816,228       255,810  
Plus: share-based compensation expenses     (7,791 )     9,475       9,479       1,335       118,170       35,296       4,971  
Plus: compensation for postcombination
employment in an acquisition
    -       -       -       -       37,398       -       -  
Plus: allowance of loan receivables     -       -       287,900       40,550       -       287,900       40,550  
Plus: impairment of long-lived assets     -       -       506,686       71,365       -       506,686       71,365  
Plus: impairment of goodwill     -       -       1,364,191       192,142       -       1,364,191       192,142  
Adjusted EBITDA     424,307       507,947       440,246       62,008       1,872,666       2,039,400       287,242  
Adjusted EBITDA margin     22.6 %     26.9 %     23.2 %     23.2 %     26.5 %     27.5 %     27.5 %

 

* Before the deduction of government grants for three months ended September 30, 2023, three months ended December 31, 2023 and twelve months ended December 31, 2023.

 

10 


 

 

 

VNET GROUP, INC.
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
(Amount in thousands of Renminbi (“RMB”) and US dollars (“US$”))
 
    Three months ended  
    December 31, 2022     September 30, 2023     December 31, 2023  
    RMB     RMB     RMB     US$  
CASH FLOWS FROM OPERATING ACTIVITIES                                
Net loss     (57,437 )     (39,883 )     (2,423,288 )     (341,313 )
Adjustments to reconcile net loss to net cash generated from operating activities:                                
Depreciation and amortization     449,469       461,603       481,067       67,757  
Share-based compensation expenses     (7,791 )     9,475       9,479       1,335  
Others     131,774       130,633       2,333,785       328,707  
Changes in operating assets and liabilities                                
Accounts and notes receivable     (109,803 )     (70,896 )     311,035       43,808  
Prepaid expenses and other current assets     175,880       (48,380 )     (9,076 )     (1,278 )
Accounts and notes payable     65,879       21,763       (76,250 )     (10,740 )
Accrued expenses and other payables     (53,481 )     (54,577 )     68,523       9,651  
Deferred revenue     (774 )     36,008       (24,005 )     (3,381 )
Advances from customers     (46,355 )     124,816       31,500       4,437  
Others     (139,873 )     (116,249 )     27,910       3,930  
Net cash generated from operating activities     407,488       454,313       730,680       102,913  
                                 
CASH FLOWS FROM INVESTING ACTIVITIES                                
Purchases of property and equipment     (898,459 )     (946,444 )     (1,017,474 )     (143,308 )
Purchases of intangible assets     (17,132 )     (18,228 )     (20,188 )     (2,843 )
(Payments for) proceeds from investments     (209,998 )     144,516       (346,056 )     (48,741 )
(Payments for) proceeds from other investing activities     (207,794 )     70,010       (18,217 )     (2,566 )
Net cash used in investing activities     (1,333,383 )     (750,146 )     (1,401,935 )     (197,458 )
                                 
CASH FLOWS FROM FINANCING ACTIVITIES                                
Proceeds from bank borrowings     156,912       756,101       638,706       89,960  
Repayments of bank borrowings     (56,390 )     (78,050 )     (85,640 )     (12,062 )
Proceeds from issuance of ordinary shares     -       -       2,120,243       298,630  
Repayments of 2025 Convertible Notes     -       (148,842 )     -       -  
Payments for finance lease     63,068       (30,366 )     (28,482 )     (4,012 )
Proceeds from other financing activities     9,500       216,711       112,846       15,894  
Net cash generated from financing activities     173,090       715,554       2,757,673       388,410  
                                 
Effect of foreign exchange rate changes on cash, cash equivalents and restricted cash     (13,774 )     (12,476 )     (11,645 )     (1,640 )
Net (decrease) increase in cash, cash equivalents and restricted cash     (766,579 )     407,245       2,074,773       292,225  
Cash, cash equivalents and restricted cash at beginning of period     3,756,073       2,616,969       3,024,214       425,952  
Cash, cash equivalents and restricted cash at end of period     2,989,494       3,024,214       5,098,987       718,177  

 

11