Company Analysis

Cheetah Mobile Inc. (CMCM)

NYSE: CMCM · Services-Prepackaged Software · Chaoyang District, Beijing, CN · filing with the SEC since 2014
Grade4.9
◀ Past 2.9● Present 3.8▶ Future 7.0
1 est.

Income statement, as filed

In thousands of Chinese yuan (CNY), as filed; per-share figures in Chinese yuan; share counts. The fiscal year ends in December.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017FY 2016
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Dec 31, 2019Dec 31, 2018Dec 31, 2017Dec 31, 2016
Report filedApr 23, 2026Apr 15, 2025Apr 18, 2024Apr 18, 2023Jul 26, 2022May 14, 2021May 15, 2020Apr 26, 2019Apr 24, 2018Apr 26, 2017
Revenue1,150,444806,877669,503884,066784,6161,552,6453,587,6954,981,7054,974,7574,564,650
Cost of revenue316,411261,682231,940252,561257,656475,3781,241,9321,540,6331,780,0891,543,817
Gross profit834,033545,195437,563631,505526,9601,077,2672,345,7633,441,0723,194,6683,020,833
Sales and marketing362,735342,421242,511476,853370,274766,9861,558,3151,910,0441,656,5051,650,581
General and administrative266,522244,385229,549214,337191,868380,533587,457430,826407,410561,834
Operating income-179,443-437,255-209,837-225,591-229,571-531,115-1,110,912467,222446,880-12,448
Interest and investment income2,1644,4626,66823,08812,687····7,783
Interest income (expense), net30,62944,42260,97835,71025,39135,655110,01087,71622,6037,783
Share of profit of equity-method investments-11,650-16,567-2,564-12,14360,992-5,2317,594-384495-11,363
Other income (expense), net36,89652,05996,765101,265252,9981,081,506887,494r847,285r979,006r84,454r
Income before income taxes-226,683-554,328-637,650-545,780-339,571508,247-365,6871,269,7231,433,265-68,896
Income tax expense8,46947,258-43,781-25,08913,63397,0907,904117,00057,602-12,189
Net income including non-controlling interests-235,152-601,586-593,869-520,691-353,204411,157-373,5911,152,7231,375,663-56,707
Net income to non-controlling interests22,56115,9719,029-7,216-2,078-5,575-59,614-14,18627,46923,818
Net income-257,713-617,557-602,898-513,475-351,126416,732-313,9771,166,9091,348,194-80,525
Net income to common shareholders·-625,398-603,005-522,190-353,135406,063-344,1681,129,1811,334,743-80,525
Earnings per share, basic·-0.4161-0.4095-0.3617-0.24690.2895-0.25140.80480.9573-0.058
Earnings per share, diluted·-0.4162-0.41-0.3619-0.24690.2857-0.25140.78390.9366-0.058
Weighted average shares, basic1,533,473,0681,503,054,8471,472,615,2811,443,682,3051,430,052,6021,402,509,3861,369,041,4181,403,089,6091,394,303,3261,387,254,551
Weighted average shares, diluted1,533,473,0681,503,054,8471,472,615,2811,443,682,3051,430,052,6021,421,067,9061,369,041,4181,440,414,8491,425,154,8381,387,254,551
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:SalesRevenueServicesNet
Cost of revenue what it cost to make or buy what it soldus-gaap:CostOfGoodsAndServicesSold
us-gaap:CostOfServices
Gross profit revenue less the cost of what it soldus-gaap:GrossProfit
Sales and marketing the cost of finding and serving customersus-gaap:SellingAndMarketingExpense
General and administrative the cost of running the company itselfus-gaap:GeneralAndAdministrativeExpense
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest and investment income what its cash and investments earnedus-gaap:InvestmentIncomeInterest
Interest income (expense), net interest earned less interest paid, outside the businessus-gaap:InterestIncomeExpenseNonoperatingNet
Share of profit of equity-method investments its share of companies it partly ownsus-gaap:IncomeLossFromEquityMethodInvestments
Other income (expense), net gains and costs outside the businessus-gaap:OtherNonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income to non-controlling interests the share that belongs to minority holdersus-gaap:NetIncomeLossAttributableToNoncontrollingInterest
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Net income to common shareholders what is left for common shareholdersus-gaap:NetIncomeLossAvailableToCommonStockholdersBasic
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
SI Assistanton CMCM · research, not advice