株探米国株
英語
エドガーで原本を確認する
6-K 1 tm2531824d1_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 November 2025

 

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: November 20, 2025    

 

 


 

EXHIBIT INDEX

 

Exhibit   Description
     
99.1   Press release tilted “VNET Announces Unaudited Third Quarter 2025 Financial Results”

 

 

 

EX-99.1 2 tm2531824d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

VNET Reports Unaudited Third Quarter 2025 Financial Results

 

BEIJING, November 20, 2025 /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 third quarter ended September 30, 2025.

 

“We delivered another strong quarter, demonstrating our strategy’s effectiveness in capturing opportunities,” said Josh Sheng Chen, Founder, Executive Chairperson and interim Chief Executive Officer of VNET. “Our wholesale IDC business sustained its robust growth trajectory in the third quarter, driven by our rapid delivery capabilities and customers’ fast move-in pace. Order momentum remained solid, underscored by three new wholesale orders totaling 63MW and a combined capacity of approximately 2MW in retail orders from customers in various industries. This upward trend accelerated as we entered the fourth quarter, bolstered by a 32MW wholesale order from another customer in the internet sector. As a pioneer in AIDC development, we are uniquely positioned to capitalize on the accelerating AI-driven demand. We will continue to execute our effective dual-core strategy and advance our Hyperscale 2.0 framework, seizing opportunities to further unleash our growth potential in the AI era.”

 

Qiyu Wang, Chief Financial Officer of VNET, commented, “This quarter’s robust growth and enhanced profitability are yet another testament to our high-quality growth strategy. Our total net revenues rose 21.7% year over year to RMB2.58 billion, driven by significant wholesale revenue growth of 82.7% year over year. Adjusted EBITDA also increased by 27.5% year over year to RMB758.3 million, with an adjusted EBITDA margin of 29.4%, up 1.3 percentage points year over year. Building on the raised guidance we announced in June, we are pleased to further increase our full-year revenue and adjusted EBITDA guidance this quarter, thanks to fast move-ins among wholesale IDC customers and our ongoing operational efficiency gains. Looking ahead, we will continue to consolidate our core strengths and capture growth opportunities, delivering sustainable, long-term value for all stakeholders.”

 

Third Quarter 2025 Financial Highlights

 

· Total net revenues increased by 21.7% to RMB2.58 billion (US$362.7 million) from RMB2.12 billion in the same period of 2024.

 

· Net revenues from the IDC business1 increased by 30.4% to RMB1.95 billion (US$274.6 million) from RMB1.50 billion in the same period of 2024.

 

· Net revenues from the wholesale IDC business (“wholesale revenues”) increased by 82.7% to RMB955.5 million (US$134.2 million) from RMB523.0 million in the same period of 2024.

 

· Net revenues from the retail IDC business (“retail revenues”) increased slightly to RMB999.1 million (US$140.3 million) compared with RMB975.5 million in the same period of 2024.

 

· Net revenues from the non-IDC business2 increased slightly to RMB627.1 million (US$88.1 million) from RMB622.3 million in the same period of 2024.

 

· Adjusted cash gross profit (non-GAAP) increased by 22.1% to RMB1.05 billion (US$147.6 million) from RMB860.7 million in the same period of 2024. Adjusted cash gross margin (non-GAAP) was 40.7%, compared with 40.6% in the same period of 2024.

 

· Adjusted EBITDA (non-GAAP) increased by 27.5% to RMB758.3 million (US$106.5 million) from RMB594.8 million in the same period of 2024. Adjusted EBITDA margin (non-GAAP) was 29.4%, compared with 28.0% in the same period of 2024.

 

 

1 IDC business refers to managed hosting services, consisting of the wholesale IDC business and the retail IDC business. Beginning in the first quarter of 2024, our IDC business was subdivided into wholesale IDC business and retail IDC business according to the nature and scale of our data center projects. Prior to 2024, the subdivision was based on customer contract types.

2 Non-IDC business consists of cloud services and VPN services.

 

 


 

Third Quarter 2025 Operational Highlights

 

Wholesale IDC Business

 

· Capacity in service was 783MW as of September 30, 2025, compared with 674MW as of June 30, 2025, and 358MW as of September 30, 2024. Capacity under construction was 306MW as of September 30, 2025.

 

· Capacity utilized by customers reached 582MW as of September 30, 2025, compared with 511MW as of June 30, 2025, and 279MW as of September 30, 2024. The sequential increase during the third quarter of 2025 was 70MW, which was mainly contributed by the N-OR Campus 01 data centers.

 

· Utilization rate3 of wholesale capacity was 74.3% as of September 30, 2025, compared with 75.9% as of June 30, 2025, and 78.0% as of September 30, 2024.

 

· Utilization rate of mature wholesale capacity4 was 94.7% as of September 30, 2025, compared with 94.6% as of June 30, 2025, and 95.6% as of September 30, 2024.

 

· Utilization rate of ramp-up wholesale capacity5 was 37.6% as of September 30, 2025, compared with 20.8% as of June 30, 2025, and 46.4% as of September 30, 2024.

 

· Total capacity committed6 was 741MW as of September 30, 2025, compared with 674MW as of June 30, 2025, and 352MW as of September 30, 2024.

 

· Commitment rate7 for capacity in service was 94.7% as of September 30, 2025, compared with 100% as of June 30, 2025, and 98.2% as of September 30, 2024.

 

· Total capacity pre-committed8 was 141MW and pre-commitment rate9 for capacity under construction was 46% as of September 30, 2025.

 

Retail IDC Business10

 

· Capacity in service was 52,288 cabinets as of September 30, 2025, compared with 52,131 cabinets as of June 30, 2025, and 52,250 cabinets as of September 30, 2024.

 

· Capacity utilized by customers reached 33,907 cabinets as of September 30, 2025, compared with 33,292 cabinets as of June 30, 2025, and 32,950 cabinets as of September 30, 2024.

 

· Utilization rate of retail capacity was 64.8% as of September 30, 2025, compared with 63.9% as of June 30, 2025, and 63.1% as of September 30, 2024.

 

· Utilization rate of mature retail capacity11 was 69.2% as of September 30, 2025, compared with 68.6% as of June 30, 2025, and 69.5% as of September 30, 2024.

 

· Utilization rate of ramp-up retail capacity12 was 30.6% as of September 30, 2025, compared with 26.4% as of June 30, 2025, and 16.8% as of September 30, 2024.

 

· Monthly recurring revenue (MRR) per retail cabinet was RMB8,948 in the third quarter of 2025, compared with RMB8,915 in the second quarter of 2025 and RMB8,788 in the third quarter of 2024.

 

 

3 Utilization rate is calculated by dividing capacity utilized by customers by the capacity in service.

4 Mature wholesale capacity refers to wholesale data centers in which utilization rate is at or above 80%.

5 Ramp-up wholesale capacity refers to wholesale data centers in which utilization rate is below 80%.

6 Total capacity committed is the capacity committed to customers pursuant to customer agreements remaining in effect.

7 Commitment rate is calculated by total capacity committed divided by total capacity in service.

8 Total capacity pre-committed is the capacity under construction which is pre-committed to customers pursuant to customer agreements remaining in effect.

9 Pre-commitment rate is calculated by total capacity pre-committed divided by total capacity under construction.

10 For retail IDC business, since the first quarter of 2024, we have excluded a certain number of reserved cabinets from the capacity in service. Reserved cabinets refer to those that have not been utilized on a large scale, those that are planned to be closed, or those that are planned to be further upgraded. As of September 30, 2024, June 30, 2025, and September 30, 2025, 4,150, 3,791 and 3,791 reserved cabinets, respectively, were excluded from the calculation of utilization rate of retail IDC business capacity.

11 Mature retail capacity refers to retail data centers that came into service prior to the past 24 months.

12 Ramp-up retail capacity refers to retail data centers that came into service within the past 24 months, or mature retail data centers that have undergone improvements within the past 24 months.

 


 

 

Third Quarter 2025 Financial Results

 

TOTAL NET REVENUES: Total net revenues in the third quarter of 2025 were RMB2.58 billion (US$362.7 million), representing an increase of 21.7% from RMB2.12 billion in the same period of 2024. The year-over-year increase was mainly driven by the continued growth of our wholesale IDC business.

 

Net revenues from IDC business increased by 30.4% to RMB1.95 billion (US$274.6 million) from RMB1.50 billion in the same period of 2024. The year-over-year increase was mainly driven by an increase in wholesale revenues.

 

· Wholesale revenues increased by 82.7% to RMB955.5 million (US$134.2 million) from RMB523.0 million in the same period of 2024.

 

· Retail revenues increased by 2.4% to RMB999.1 million (US$140.3 million) from RMB975.5 million in the same period of 2024.

 

Net revenues from non-IDC business increased slightly by 0.8% to RMB627.1 million (US$88.1 million) from RMB622.3 million in the same period of 2024.

 

GROSS PROFIT: Gross profit in the third quarter of 2025 was RMB539.0 million (US$75.7 million), representing an increase of 9.6% from RMB491.7 million in the same period of 2024. Gross margin in the third quarter of 2025 was 20.9%, compared with 23.2% in the same period of 2024.

 

ADJUSTED CASH GROSS PROFIT (non-GAAP), which excludes depreciation, amortization, and share-based compensation expenses, was RMB1.05 billion (US$147.6 million) in the third quarter of 2025, compared with RMB860.7 million in the same period of 2024. Adjusted cash gross margin (non-GAAP) in the third quarter of 2025 was 40.7%, compared with 40.6% in the same period of 2024.

 

OPERATING EXPENSES: Total operating expenses in the third quarter of 2025 were RMB333.3 million (US$46.8 million), compared with RMB300.3 million in the same period of 2024.

 

Sales and marketing expenses were RMB71.3 million (US$10.0 million) in the third quarter of 2025, compared with RMB60.7 million in the same period of 2024.

 

Research and development expenses were RMB71.3 million (US$10.0 million) in the third quarter of 2025, compared with RMB53.1 million in the same period of 2024.

 

General and administrative expenses were RMB185.8 million (US$26.1 million) in the third quarter of 2025, compared with RMB132.5 million in the same period of 2024.

 

ADJUSTED OPERATING EXPENSES (non-GAAP), which exclude share-based compensation expenses, were RMB331.4 million (US$46.5 million) in the third quarter of 2025, compared with RMB293.6 million in the same period of 2024. As a percentage of total net revenues, adjusted operating expenses (non-GAAP) in the third quarter of 2025 were 12.8%, compared with 13.8% in the same period of 2024.

 

ADJUSTED EBITDA (non-GAAP): Adjusted EBITDA in the third quarter of 2025 was RMB758.3 million (US$106.5 million), representing an increase of 27.5% from RMB594.8 million in the same period of 2024. Adjusted EBITDA margin (non-GAAP) in the third quarter of 2025 was 29.4%, compared with 28.0% in the same period of 2024.

 

NET LOSS ATTRIBUTABLE TO VNET GROUP, INC.: Net loss attributable to VNET Group, Inc. in the third quarter of 2025 was RMB307.0 million (US$43.1 million), compared with a net income attributable to VNET Group, Inc. of RMB317.6 million in the same period of 2024. The year-on-year change is mainly attributable to RMB337.2 million in fair value changes of financial instruments in the third quarter of 2025, and a RMB246.2 million gain on debt extinguishment in the same period of 2024.

 

 


 

 

LOSS PER SHARE: Basic and diluted loss per share in the third quarter of 2025 were both RMB0.19 (US$0.03), which represents the equivalent of RMB1.14 (US$0.16) per American depositary share (“ADS”), respectively. Each ADS represents six Class A ordinary shares.

 

LIQUIDITY: As of September 30, 2025, the aggregate amount of the Company’s cash and cash equivalents, restricted cash and short-term investments was RMB5.33 billion (US$748.3 million).

 

Total short-term debt, consisting of short-term bank borrowings and the current portion of long-term borrowings, was RMB3.00 billion (US$422.1 million). Total long-term debt was RMB16.48 billion (US$2.31 billion), comprised of long-term borrowings of RMB10.99 billion (US$1.54 billion) and convertible notes of RMB5.49 billion (US$771.2 million).

 

Net cash generated from operating activities in the third quarter of 2025 was RMB809.8 million (US$113.8 million), compared with RMB760.4 million in the same period of 2024. During the third quarter of 2025, the Company obtained new debt financing, refinancing facilities and other financings of RMB2.41 billion (US$338.4 million).

 

Business Outlook

 

The Company increased its full year 2025 guidance for total net revenues and adjusted EBITDA. Specifically, the Company now expects total net revenues for 2025 to be between RMB9,550 million to RMB9,867 million, representing year-over-year growth of 16% to 19%, and adjusted EBITDA (non-GAAP) to be in the range of RMB2,910 million to RMB2,945 million, representing year-over-year growth of 20% to 21%. If the RMB87.7 million disposal gain of E-JS02 data center were excluded from the adjusted EBITDA calculation for 2024, year-over-year growth would be 24% to 26%. Please note our updated guidance factors in the impact of the private REIT transactions issued early this November.

 

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 7:00 AM U.S. Eastern Time on Thursday, November 20, 2025, or 8:00 PM Beijing Time on Thursday, November 20, 2025.

 

For participants who wish to join the call, please access the links provided below to complete the online registration process.

 

English line:

https://s1.c-conf.com/diamondpass/10051108-p4c7lo.html

 

Chinese line (listen-only mode):

https://s1.c-conf.com/diamondpass/10051109-lspout.html

 

Participants can choose between the English and Chinese options for pre-registration above. Please note that the Chinese option will be in listen-only mode. Upon registration, each participant will receive an email containing details for the conference call, including dial-in numbers, a conference call passcode and a unique access PIN, which will be used to join the conference call.

 

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

 

 


 

 

A replay of the conference call will be accessible through November 27, 2025, by dialing the following numbers:

 

US/Canada: 1 855 883 1031
Mainland China: 400 1209 216
Hong Kong, China: 800 930 639
International: +61 7 3107 6325
Reply PIN (English line): 10051108
Reply PIN (Chinese line): 10051109

 

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 RMB7.1190 to US$1.00, the noon buying rate in effect on September 30, 2025, in the H.10 statistical release of the Federal Reserve Board. The Company makes no representation that the RMB or USD amounts referred to 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 7,000 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 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

 

 


 

VNET GROUP, INC.

CONSOLIDATED BALANCE SHEETS

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

 

    As of     As of  
    December 31, 2024     September 30, 2025  
    RMB     RMB     US$  
Assets                        
Current assets:                        
Cash and cash equivalents     1,492,436       3,503,014       492,065  
Restricted cash     545,795       536,746       75,396  
Short-term Investments     -       1,245,995       175,024  
Accounts and notes receivable, net     1,655,984       2,197,982       308,749  
Amounts due from related parties     336,360       376,791       52,928  
Prepaid expenses and other current assets     2,789,573       3,102,152       435,758  
Total current assets     6,820,148       10,962,680       1,539,920  
                         
Non-current assets:                        
Restricted cash     42,842       41,475       5,826  
Derivative financial instrument     6,768       16,418       2,306  
Long-term investments, net     794,688       791,352       111,161  
Property and equipment, net     17,216,635       22,263,071       3,127,275  
Intangible assets,net     1,403,787       1,934,143       271,687  
Land use rights, net     766,213       910,107       127,842  
Operating lease right-of-use assets, net     4,618,212       5,014,020       704,315  
Deferred tax assets, net     306,623       382,588       53,742  
Other non-current assets     381,126       1,038,957       145,941  
Total non-current assets     25,536,894       32,392,131       4,550,095  
Total assets     32,357,042       43,354,811       6,090,015  
                         
Liabilities and Shareholders' Equity                        
Current liabilities:                        
Short-term bank borrowings     589,000       1,039,997       146,088  
Current portion of long-term borrowings     1,420,190       1,964,645       275,972  
Current portion of finance lease liabilities     208,299       326,384       45,847  
Current portion of operating lease liabilities     899,818       970,109       136,270  
Accounts and notes payable     709,260       750,806       105,465  
Amounts due to related parties     355,679       614,469       86,314  
Income taxes payable     69,569       45,103       6,336  
Advances from customers     1,378,806       1,678,642       235,797  
Deferred revenue     87,830       91,324       12,828  
Current portion of deferred government grants     6,727       55,246       7,760  
Accrued expenses and other payables     3,618,237       4,635,493       651,144  
Total current liabilities     9,343,415       12,172,218       1,709,821  
                         
Non-current liabilities:                        
Long-term borrowings     7,767,390       10,986,557       1,543,273  
Convertible notes     1,897,738       5,489,924       771,165  
Non-current portion of finance lease liabilities     1,532,309       1,761,178       247,391  
Non-current portion of operating lease liabilities     3,779,293       4,122,983       579,152  
Unrecognized tax benefits     107,850       107,850       15,150  
Deferred tax liabilities     734,404       903,643       126,934  
Deferred government grants     273,824       220,640       30,993  
Total non-current liabilities     16,092,808       23,592,775       3,314,058  
                         
Mezzanine equity:                        
Redeemable non-controlling interests     -       1,248,101       175,320  
Total mezzanine equity     -       1,248,101       175,320  
                         
Shareholders' equity                        
Ordinary shares     112       112       16  
Treasury stock     (161,892 )     (179,087 )     (25,156 )
Additional paid-in capital     17,298,692       17,240,286       2,421,729  
Statutory reserves     107,380       122,443       17,199  
Accumulated other comprehensive loss     (18,504 )     (6,885 )     (967 )
Accumulated deficit     (10,859,888 )     (11,431,556 )     (1,605,781 )
Total VNET Group, Inc. shareholders’ equity     6,365,900       5,745,313       807,040  
Noncontrolling interest     554,919       596,404       83,776  
Total shareholders' equity     6,920,819       6,341,717       890,816  
Total liabilities, mezzanine equity and shareholders' equity     32,357,042       43,354,811       6,090,015  

 

 


 

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     Nine months ended  
    September 30, 2024     June 30, 2025     September 30, 2025     September 30, 2024     September 30, 2025  
    RMB     RMB     RMB     US$     RMB     RMB     US$  
Net revenues     2,120,794       2,434,205       2,581,747       362,656       6,012,680       7,262,172       1,020,111  
Cost of revenues     (1,629,111 )     (1,886,470 )     (2,042,718 )     (286,939 )     (4,685,381 )     (5,610,067 )     (788,041 )
Gross profit     491,683       547,735       539,029       75,717       1,327,299       1,652,105       232,070  
                                                         
Operating income (expenses)                                                        
Operating income (loss)     11,767       (1,143 )     12,767       1,793       15,716       13,085       1,838  
Sales and marketing expenses     (60,700 )     (69,963 )     (71,328 )     (10,019 )     (190,668 )     (205,637 )     (28,886 )
Research and development expenses     (53,127 )     (67,570 )     (71,295 )     (10,015 )     (190,514 )     (182,468 )     (25,631 )
General and administrative expenses     (132,482 )     (212,473 )     (185,765 )     (26,094 )     (466,076 )     (578,008 )     (81,192 )
Allowance for doubtful debt     (65,731 )     (23,568 )     (17,664 )     (2,481 )     (63,309 )     (71,784 )     (10,083 )
Total operating expenses     (300,273 )     (374,717 )     (333,285 )     (46,816 )     (894,851 )     (1,024,812 )     (143,954 )
                                                         
Operating profit     191,410       173,018       205,744       28,901       432,448       627,293       88,116  
Interest income     4,218       16,869       8,724       1,225       21,796       32,344       4,543  
Interest expense     (93,996 )     (157,508 )     (151,017 )     (21,213 )     (323,850 )     (409,178 )     (57,477 )
Other income     15,584       5,234       7,355       1,033       50,873       14,400       2,023  
Other expenses     (8,783 )     (5,499 )     (5,525 )     (776 )     (17,105 )     (13,462 )     (1,891 )
Changes in the fair value of financial instruments     (7,107 )     70,404       (337,216 )     (47,368 )     (2,537 )     (601,716 )     (84,523 )
Gain on debt extinguishment     246,175       -       -       -       246,175       -       -  
Foreign exchange gain (loss)     14,833       9,258       16,174       2,272       (17,915 )     34,959       4,911  
Income (loss) before income taxes and gain from equity method investments     362,334       111,776       (255,761 )     (35,926 )     389,885       (315,360 )     (44,298 )
Income tax expenses     (31,149 )     (95,048 )     (21,467 )     (3,015 )     (151,682 )     (168,577 )     (23,680 )
Gain from equity method investments     965       41       1,919       270       6,770       5,174       727  
Net income (loss)     332,150       16,769       (275,309 )     (38,671 )     244,973       (478,763 )     (67,251 )
Net income attributable to noncontrolling interest     (14,524 )     (13,656 )     (16,471 )     (2,314 )     (50,677 )     (47,462 )     (6,667 )
Net income attributable to redeemable non-controlling interests     -       (15,027 )     (15,263 )     (2,144 )     -       (30,290 )     (4,255 )
Net income (loss) attributable to the VNET Group, Inc.     317,626       (11,914 )     (307,043 )     (43,129 )     194,296       (556,515 )     (78,173 )
Accretion to redemption amount of redeemable non-controlling interests     -       (67 )     (23 )     (3 )     -       (90 )     (13 )
Net profit (loss) attributable to the Company’s ordinary shareholders     317,626       (11,981 )     (307,066 )     (43,132 )     194,296       (556,605 )     (78,186 )
                      -                                  
Earnings (loss) per share                                                        
Basic     0.20       (0.01 )     (0.19 )     (0.03 )     0.12       (0.35 )     (0.05 )
Diluted     0.05       (0.01 )     (0.19 )     (0.03 )     (0.02 )     (0.35 )     (0.05 )
Shares used in earnings (loss) per share computation                                                        
Basic*     1,602,860,426       1,610,484,726       1,613,726,084       1,613,726,084       1,588,659,647       1,611,021,595       1,611,021,595  
Diluted*     1,740,565,086       1,610,484,726       1,613,726,084       1,613,726,084       1,725,023,283       1,611,021,595       1,611,021,595  
                                                         
Earnings (loss) per ADS (6 ordinary shares equal to 1 ADS)                                                        
Basic     1.20       (0.06 )     (1.14 )     (0.16 )     0.72       (2.10 )     (0.30 )
Diluted     0.30       (0.06 )     (1.14 )     (0.16 )     (0.12 )     (2.10 )     (0.30 )

 

* Shares used in earnings (loss) 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     Nine months ended  
    September 30, 2024     June 30, 2025     September 30, 2025     September 30, 2024     September 30, 2025  
    RMB     RMB     RMB     US$     RMB     RMB     US$  
Gross profit     491,683       547,735       539,029       75,717       1,327,299       1,652,105       232,070  
Plus: depreciation and amortization     368,764       513,891       511,334       71,827       1,085,984       1,427,624       200,537  
Plus: share-based compensation expenses     234       196       384       54       234       689       97  
Adjusted cash gross profit     860,681       1,061,822       1,050,747       147,598       2,413,517       3,080,418       432,704  
Adjusted cash gross margin     40.6 %     43.6 %     40.7 %     40.7 %     40.1 %     42.4 %     42.4 %
                                                         
Operating expenses     (300,273 )     (374,717 )     (333,285 )     (46,816 )     (894,851 )     (1,024,812 )     (143,954 )
Plus: share-based compensation expenses     6,709       9,163       1,899       267       105,428       17,391       2,443  
Adjusted operating expenses     (293,564 )     (365,554 )     (331,386 )     (46,549 )     (789,423 )     (1,007,421 )     (141,511 )
                                                         
Operating profit     191,410       173,018       205,744       28,901       432,448       627,293       88,116  
Plus: depreciation and amortization     396,428       550,087       550,248       77,293       1,170,313       1,527,775       214,605  
Plus: share-based compensation expenses     6,943       9,359       2,283       321       105,662       18,080       2,540  
Adjusted EBITDA     594,781       732,464       758,275       106,515       1,708,423       2,173,148       305,261  
Adjusted EBITDA margin     28.0 %     30.1 %     29.4 %     29.4 %     28.4 %     29.9 %     29.9 %

 

 


 

VNET GROUP, INC.

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

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

 

    Three months ended  
    September 30, 2024     June 30, 2025     September 30, 2025  
    RMB     RMB     RMB     US$  
CASH FLOWS FROM OPERATING ACTIVITIES                                
Net cash generated from operating activities     760,366       366,596       809,817       113,753  
                                 
CASH FLOWS FROM INVESTING ACTIVITIES                                
Purchases of property and equipment     (1,426,892 )     (1,870,296 )     (2,184,378 )     (306,838 )
Purchases of intangible assets     (33,806 )     (24,388 )     (37,074 )     (5,208 )
Proceeds from (payments for) investments     92,426       (1,216,168 )     (5,000 )     (702 )
Proceeds from (payments for) other investing activities     31,762       (171,213 )     (62,689 )     (8,806 )
Net cash used in investing activities     (1,336,510 )     (3,282,065 )     (2,289,141 )     (321,554 )
                                 
CASH FLOWS FROM FINANCING ACTIVITIES                                
Proceeds from bank borrowings     745,534       1,004,537       1,867,856       262,376  
Repayments of bank borrowings     (129,893 )     (381,728 )     (231,432 )     (32,509 )
Payments for finance leases     (27,669 )     (44,471 )     (44,824 )     (6,296 )
Contribution from noncontrolling interest in a subsidiary     -       (4,555 )     250,657       35,210  
(Payments for) proceeds from other financing activities     (59,645 )     8,875       299,027       42,004  
Net cash generated from financing activities     528,327       582,658       2,141,285       300,785  
                                 
Effect of foreign exchange rate changes on cash, cash equivalents and restricted cash     (6,049 )     (14,764 )     (808 )     (113 )
                                 
Net (decrease) increase in cash, cash equivalents and restricted cash     (53,866 )     (2,347,575 )     661,152       92,871  
Cash, cash equivalents and restricted cash at beginning of period     2,135,833       5,767,658       3,420,083       480,416  
Cash, cash equivalents and restricted cash at end of period     2,081,967       3,420,083       4,081,235       573,287