Cloopen Group Holding Limited Announces Unaudited Fourth Quarter and Fiscal Year 2020 Financial Results

BEIJING, March 26, 2021 /PRNewswire/ -- Cloopen Group Holding Limited (NYSE: RAAS) ("Cloopen" or the "Company"), a leading multi-capability cloud-based communications solution provider in China, today announced its unaudited financial results for the fourth quarter and the fiscal year ended December 31, 2020.

Fourth Quarter 2020 Highlights

  • Revenues were RMB258.7 million (US$39.6 million), representing a 15.5% increase year-over-year. Revenues from cloud-based contact center ("CC") solutions increased by 74.0% year-over year.
  • Net loss was RMB305.4 million (US$46.8 million), representing a 466.9% increase year-over-year.
  • Adjusted EBITDA loss[1] was RMB46.0 million (US$7.0 million), representing a 58.6% increase year-over-year.

Fiscal Year 2020 Highlights

  • Revenues were RMB767.7 million (US$117.7 million), representing a 18.1% increase year-over-year. Revenues from cloud-based CC solutions increased 41.2% year-over-year.
  • Net loss was RMB509.1 million (US$78.0 million), representing a 177.5% increase year-over-year.
  • Adjusted EBITDA loss was RM157.6 million (US$24.2 million), representing a 12.5% increase year-over-year.
  • Active customers[2] as of December 31, 2020 were 13,039, representing a 13.0% increase year-over-year.

[1] Adjusted EBITDA is a non-GAAP financial measure. See section entitled "Non-GAAP Financial Measure." for information on how the Company defines and calculates the non-GAAP financial measure. A reconciliation of non-GAAP adjusted EBITDA to net loss is set forth at the end of this press release.

[2] Active customers at the end of any period refers to customers which had over RMB50 in annual spending in the preceding 12 months.

"After seven years of determined execution and growth, we successfully completed our initial public offering on the New York Stock Exchange on February 9, 2021. The IPO was a testament of our successful track record and recognized market leadership and also served to raise our brand's recognition in the international stage," said Mr. Changxun Sun, Chief Executive Officer of Cloopen. "Despite the unprecedented challenges presented by the COVID-19 pandemic, for 2020, we are pleased to report solid top line growth of 18.1% year-over-year, driven by a 13.0% expansion in the number of active customers. We are delighted to see the outstanding value proposition that our products and services deliver resonating with more and more enterprises in the marketplace."

"In the first quarter of 2021, our business accelerated significantly, benefiting from the broad-based economic recovery being experienced by China. Also, noteworthy, in March we entered into a definitive agreement to acquire EliteCRM, a leading customer relationship management software provider. We not only see substantial synergies in terms of product portfolio and customer base from this acquisition, but also expect it to immediately make a positive contribution to our bottom line. We are proud of what we have achieved so far, however, we know that we've only just scratched the surface in terms of our opportunities to enhance the daily communication experience and operational productivity for enterprises in China and abroad," Mr. Sun concluded.

Mr. Steven Yipeng Li, Chief Financial Officer of Cloopen, said, "In 2020, we steadily focused on our initiatives to drive transformation in the enterprise communications industry and further cultivated our cloud- and AI-based communications solutions, amidst the tumultuous COVID market environment. Looking at 2021, we are well positioned to take advantage of pent-up demand from enterprise activities delayed in 2020 and capture expanding cloud communications service deployment opportunities, the positive impacts of which we've already begun to witness in the first quarter of 2021."

Financial Results for the Fourth Quarter of 2020

Revenues

In the fourth quarter of 2020, revenues increased by 15.5% to RMB258.7 million (US$39.6 million) from RMB224.0 million in the fourth quarter of 2019. The increase was mainly contributed by a 74.0% year-over-year increase in revenues from cloud-based CC solutions business.

  • Revenues from communications platform as a service ("CPaaS") solutions increased by 1.2% to RMB130.5 million (US$20.0 million) from RMB129.0 million in the fourth quarter of 2019, primarily due to the growth of voice call services as a result of the increased demand from certain large enterprises.
  • Revenues from cloud-based CC solutions increased by 74.0% to RMB91.5 million (US$14.0 million) from RMB52.6 million in the fourth quarter of 2019, primarily due to an increase in the number of customers and projects as a result of the Company's organic growth and the release of underserved demands amidst the COVID-19 outbreak in the first half of 2020.
  • Revenues from cloud-based unified communications and collaboration ("UC&C") solutions decreased by 9.5% to RMB36.5 million (US$5.6 million) from RMB40.3 million in the fourth quarter of 2019, primarily due to delayed service delivery caused by the COVID-19 outbreak.

Cost of Revenues

Cost of revenues increased by 19.2% to RMB158.0 million (US$24.2 million) in the fourth quarter of 2020 from RMB132.6 million in the fourth quarter of 2019, which was primarily due to an increase in cost of revenues from cloud-based CC solutions as a result of its increased business scale as well as increases in infrastructure and equipment costs, staff costs and outsourcing costs as the Company continued to ramp up project delivery.

Gross Profit

Gross profit increased by 10.2% to RMB100.7 million (US$15.4 million) in the fourth quarter of 2020 from RMB91.4 million in the fourth quarter of 2019.

Operating Expenses

In the fourth quarter of 2020, operating expenses were RMB180.4 million (US$27.6 million), representing a 30.0% increase from RMB138.8 million in the fourth quarter of 2019.

  • Research and development expenses increased by 5.8% to RMB52.5 million (US$8.1 million) in the fourth quarter of 2020, compared with RMB49.7 million in the fourth quarter of 2019, primarily due to an increase in technology service expenses paid to the third-party outsourcing service providers for the development of certain non-core features and functions in cloud-based UC&C solutions, partially offset by a decrease in the R&D staff expense as a result of a reduction in social insurance contributions according to government relief policies during the COVID-19 outbreak.
  • Selling and marketing expenses increased by 29.4% to RMB60.7 million (US$9.3 million) in the fourth quarter of 2020 from RMB47.0 million in the fourth quarter of 2019, primarily due to increases in staff expenses and spending on online advertising campaigns and marketing activities as the Company continued to scale its business and reach a wider customer base.
  • General and administrative expenses increased by 59.2% to RMB67.1 million (US$10.3 million) in the fourth quarter of 2020 from RMB42.1 million in the fourth quarter of 2019, primarily due to (1) an increase in share-based compensation expenses relating to certain restricted shares of the Company's founders under the share restriction agreements and waiver of subscription receivable due from Mr. Changxun Sun, (2) an increase in the provision for doubtful accounts resulting from increased accounts receivables, and (3) an increase in professional services fees relating to the preparation for the Company's IPO.

Net Loss

Net loss for the fourth quarter of 2020 was RMB305.4 million (US$46.8 million), compared with RMB53.9 million in the fourth quarter of 2019 with the increase primarily driven by increases in non-cash items of RMB240.1 million (US$36.8 million), including change in fair value of warrant liabilities of RMB224.8 million (US$34.4 million) and share-based compensation of RMB15.4 million (US$2.4 million).

Basic and Diluted Net Loss Per Share 

Basic and diluted net loss per share was RMB37.65 (US$5.77) in the fourth quarter of 2020, compared with RMB1.14 in the fourth quarter of 2019.

Financial Results for Fiscal Year of 2020

Revenues

In 2020, revenues increased by 18.1% to RMB767.7 million (US$117.7 million) from RMB650.3 million in 2019.

  • Revenues from CPaaS solutions increased by 15.9% to RMB400.1 million (US$61.3 million) from RMB345.3 million in 2019, primarily due to the growth of text messaging services as a result of the increased demand from certain large enterprises, and an increase in revenues generated from IoT services.
  • Revenues from cloud-based CC solutions increased by 41.2% to RMB245.1 million (US$37.6 million) from RMB173.6 million in 2019, primarily due to an increase in the number of customers as a result of business expansion, partially offset by a decreased usage of certain enterprise customers as they were affected by the COVID-19 outbreak.
  • Revenues from cloud-based UC&C solutions decreased by 3.9% to RMB118.3 million (US$18.1 million) from RMB123.2 million in 2019, primarily due to delayed project delivery mostly resulting from the COVID-19 outbreak, which the Company expects to be alleviated in 2021 given the improved situations and lifted restrictions in China.

Cost of Revenues

Cost of revenues increased by 20.3% to RMB460.7 million (US$70.6 million) in 2020 from RMB382.9 million in 2019, which was primarily due to (1) an increase in costs of revenues from CPaaS solutions driven by increased costs of telecommunications resources as the Company continued to scale it customer base, and (2) an increase in cost of revenues from cloud-based CC solutions, primarily as a result of increased business scale as well as increases in infrastructure and equipment costs, staff costs and outsourcing costs as the Company continued to ramp up project delivery.

Gross Profit

Gross profit increased by 14.8% to RMB307.0 million (US$47.0 million) from RMB267.4 million in 2019. Gross profit margin remained relatively stable at 41.1% and 40.0% in 2019 and 2020, respectively.

Operating Expenses

In 2020, operating expenses were RMB590.3 million (US$90.5 million), representing a 33.2% increase from RMB443.3 million in 2019.

  • Research and development expenses increased by 6.9% to RMB173.0 million (US$26.5 million) from RMB161.9 million in 2019, primarily due to an increase in technology service expenses paid to the third-party outsourcing service providers for the development of certain non-core features and functions in cloud-based UC&C solutions, partially offset by a decrease in the R&D staff expense as a result of a reduction in social insurance contributions according to government relief policies during the COVID-19 outbreak.
  • Selling and marketing expenses increased by 22.1% to RMB211.4 million (US$32.4 million) in 2020 from RMB173.1 million in 2019, primarily due to increases in spending on advertising campaigns and marketing activities and staff expense as the Company continued to scale its business and reach a wider customer base.
  • General and administrative expenses increased by 90.1% to RMB205.9 million (US$31.6 million) from RMB108.3 million in 2019, primarily due to (1) a significant increase in share-based compensation expenses of RMB92.5 million (US$14.2 million) relating to restricted shares beneficially owned by the Company's founders under the share restriction agreements and shares issued to certain management in connection with the acquisitions of non-controlling interests and waiver of subscription receivable due from Mr. Changxun Sun, (2) a significant increase in provision for doubtful accounts resulting from an increase in accounts receivables; and (3) professional services fees relating to the preparation for the Company's IPO, partially offset by a decrease in staff expense as a result of a reduction in social insurance contributions according to government relief policies during the COVID-19 outbreak.

Net Loss

Net loss for 2020 was RMB509.1 million (US$78.0 million), compared with RMB183.5 million in 2019, an increase of 177.5% year over year due to the forgoing as well as a RMB324.5 million (US$49.7 million) increase in non-cash items mainly due to a RMB227.5 million (US$34.9 million) increase in the change in fair value of warrant liabilities, a RMB 89.6 million (US$13.7 million) increase in share-based compensation.

Basic and Diluted Net Loss Per Share

Basic and diluted net loss per share was RMB45.23 (US$ 6.93) in 2020, compared with RMB3.62 in 2019. The significant increase was mainly due to increase of net loss as mentioned above.

Recent Development

On March 10, 2021, the Company entered into a definitive agreement to acquire all the equity interests of EliteCRM, a leading customer relationship management software provider. The transaction was closed on March 22, 2021.

Outlook

For the first quarter of 2021, Cloopen currently expects revenues to be between RMB192.0 million (US$29.4 million) to RMB197.0 million (US$30.2 million), representing an increase of 45.0% to 48.8% year-over-year.  

The above outlook is based on the current market conditions and reflects the Company's current and preliminary estimates of market and operating conditions and customer demand, which are all subject to substantial change and uncertainty.

Exchange Rate

The Company's business is primarily conducted in China and all revenues are denominated in Renminbi ("RMB"). This announcement contains currency conversions of RMB amounts into U.S. dollars ("US$") solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to US$ are made at a rate of RMB6.5250 to US$1.00, the effective noon buying rate for December 31, 2020 as set forth in the H.10 statistical release of the Federal Reserve Board. No representation is made that the RMB amounts could have been, or could be, converted, realized or settled into US$ at that rate on December 31, 2020, or at any other rate.

Conference Call and Webcast

Cloopen's management team will host a conference call at 8:00 AM U.S. Eastern Time, (8:00 PM Beijing/Hong Kong time) on March 26, 2021, following the quarterly results announcement.

The dial-in details for the live conference call are:

International:

1-412-317-6061

US toll free:

1-888-317-6003

Mainland China toll free:

400-120-6115

Hong Kong toll free:

800-963-976

Access Code:

0122846

Please dial in 10 minutes before the call is scheduled to begin. When prompted, ask to be connected to the call for "Cloopen Group Holding Limited." Participants will be required to state their name and company upon entering the call.

A live webcast and archive of the conference call will be available on the Investor Relations section of Cloopen's website at http://ir.yuntongxun.com.

A replay of the conference call will be available one hour after the end of the conference call until April 2, 2021.

The dial-in details for the telephone replay are:

International: 

1-412-317-0088

US toll free:

1-877-344-7529

Canada toll free:

855-669-9658

Replay access code:

10153321

Non-GAAP Financial Measure

The Company uses adjusted EBITDA as a non-GAAP financial measure in evaluating its operating results and for financial and operational decision-making purposes.

The Company defines adjusted EBITDA as net loss excluding depreciation and amortization, interest expenses/(income), net, income tax expense/(benefit), share-based compensation, investment income, gain from disposal of subsidiaries, net, share of losses (profits) of equity method investments, change in fair value of warrant liabilities, change in fair value of long-term investments, and foreign currency exchange (gains)/losses, net. The Company believes that adjusted EBITDA provides useful information to investors and others in understanding and evaluating its operating results.

The non-GAAP financial measure adjusts for the impact of items that the Company does not consider indicative of the operational performance of its business and should not be considered in isolation or construed as an alternative to net loss or any other measure of performance or as an indicator of our operating performance. Investors are encouraged to compare the historical non-GAAP financial measure with the most directly comparable GAAP measures. Adjusted EBITDA presented here may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently, limiting their usefulness as comparative measures to our data.

A reconciliation of the historical non-GAAP financial measure to its most directly comparable GAAP measure has been provided at the end of this press release. Investors are encouraged to review the reconciliation of the historical non-GAAP financial measure to its most directly comparable GAAP financial measure. In light of the foregoing limitations, you should not consider adjusted EBITDA as a substitute for, or superior to, its most directly comparable financial measures prepared in accordance with GAAP. The Company encourages investors and others to review the financial information in its entirety and not rely on a single financial measure.

About Cloopen Group Holding Limited

Cloopen Group Holding Limited is a leading multi-capability cloud-based communications solution provider in China offering a full suite of cloud-based communications solutions, covering communications platform as a service (CPaaS), cloud-based contact centers (cloud-based CC), and cloud-based unified communications and collaborations (cloud-based UC&C). The Company's mission is to enhance the daily communication experience and operational productivity for enterprises. The Company aspires to drive the transformation of enterprise communications industry by offering innovative marketing and operational tactics and SaaS-based tools.

For more information, please visit https://ir.yuntongxun.com.  

Safe Harbor Statement

This press release contains forward-looking statements made under the "safe harbor" provisions of Section 21E of the Securities Exchange Act of 1934, as amended, and the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates," "confident" and similar statements. Cloopen 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 report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Any statements that are not historical facts, including statements about Cloopen's beliefs and expectations as well as its financial outlook, are forward-looking statements. These forward-looking statements are based on the Company's current expectations and involve factors, risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Such factors, risks and uncertainties include, but not limited to the following: Cloopen's goals and strategies; its expectations regarding demand for and market acceptance of its brand and services; its ability to attract new customers or retain existing ones; its ability to continue developing solutions and the markets its solutions target; its ability to maintain collaborations with mobile network operators; its ability to enhance or upgrade its existing solutions and introduce new ones in a timely and cost-effective manner; its ability to maintain the compatibility of its solutions across devices, business systems and applications and physical infrastructure; relevant government policies and regulations relating to Cloopen's corporate structure, business and industry; and general economic and business condition in China. Further information regarding these and other risks, uncertainties or factors is included in the Cloopen's filings with the U.S. Securities and Exchange Commission. All information provided in this press release is current as of the date of the press release, and Cloopen does not undertake any obligation to update such information, except as required under applicable law. All forward-looking statements are qualified in their entirety by this cautionary statement, and you are cautioned not to place undue reliance on these forward-looking statements.

For investor and media inquiries, please contact:

In China:

Cloopen Group Holding Limited

Investor Relations

E-mail: ir@yuntongxun.com

The Piacente Group, Inc.

Yang Song

Tel: +86-10-6508-0677

E-mail: raas@tpg-ir.com

 

In the United States:

The Piacente Group, Inc. 

Brandi Piacente

Tel: +1-212-481-2050

E-mail: raas@tpg-ir.com  


 

 

CLOOPEN GROUP HOLDING LIMITED

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS




December 31,


December 31,


December 31,




2019


2020


2020




RMB


RMB


USD






(in thousands)




ASSETS








Current assets:








Cash


164,118


296,565


45,451


Restricted cash


195


1,893


290


Term deposits


69,762


160,349


24,575


Short-term investments


2,501




Accounts receivables, net


206,629


228,894


35,078


Accounts receivables-related parties, net


12,502


9,447


1,448


Contract assets


25,250


36,307


5,564


Amounts due from related parties


6,446


6,275


962


Prepayments and other current assets


113,776


139,257


21,342


Total current assets


601,179


878,987


134,710










Long-term investments


40,077


66,162


10,140


Property and equipment, net


17,904


16,416


2,516


Intangible assets, net


3,443


2,023


310


Deferred income tax assets


180


1,049


161


Other non-current assets


4,649


3,825


586


Total non-current assets


66,253


89,475


13,713


Total assets


667,432


968,462


148,423










LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS'
   DEFICIT








Current liabilities:








Short-term borrowings, including current portion of long-term
    borrowings


26,838


20,000


3,065


Amounts due to a related party


3,180


2,813


431


Accounts payable


148,828


131,599


20,168


Contract liabilities


111,953


95,993


14,712


Payables to an affiliate of a Series C Redeemable Convertible Preferred
    Shareholder



230,087


35,262


Accrued expenses and other current liabilities


68,769


93,967


14,401


Warrant liabilities



202,272


31,000


Total current liabilities


359,568


776,731


119,039










Non-current warrant liabilities


19,631


19,470


2,984


Long-term borrowing, excluding current portion


96,190




Total non-current liabilities


115,821


19,470


2,984


Total liabilities


475,389


796,201


122,023


Commitments and contingencies








Mezzanine equity:








Series A Redeemable Convertible Preferred Shares


183,371


648,328


99,360


Series B Redeemable Convertible Preferred Shares


212,123


686,082


105,147


Series C Redeemable Convertible Preferred Shares


613,767


1,349,311


206,791


Series D Redeemable Convertible Preferred Shares


205,776


444,789


68,167


Series E Redeemable Convertible Preferred Shares


229,104


614,075


94,111


Series F Redeemable Convertible Preferred Shares



1,133,364


173,695


Total mezzanine equity


1,444,141


4,875,949


747,271










Shareholders' deficit:








Pre-offering Class A Ordinary Shares


24


29


4


Pre-offering Class B Ordinary Shares


33


33


5


Subscription receivable


(23,220)




Accumulated other comprehensive income (loss)


(72,548)


217,843


33,386


Accumulated deficit


(1,140,573)


(4,923,938)


(754,626)


Total shareholders' deficit attributable to Cloopen Group
    Holding Limited


(1,236,284)


(4,706,033)


(721,231)


Non-controlling interests


(15,814)


2,345


360


Total shareholders' deficit


(1,252,098)


(4,703,688)


(720,871)


Total liabilities, mezzanine equity and shareholders' deficit


667,432


968,462


148,423


 

 

CLOOPEN GROUP HOLDING LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS




Three-month Period Ended




December 31,



December 31,



December 31,




2019



2020



2020




RMB



RMB



USD




(in thousands, except for per share data)


Revenues



223,996




258,691




39,646


Cost of revenues



(132,629)




(158,030)




(24,219)


Gross profit



91,367




100,661




15,427















Operating expenses:













Research and development expenses



(49,675)




(52,542)




(8,052)


Sales and marketing expenses



(46,963)




(60,747)




(9,310)


General and administrative expenses



(42,118)




(67,072)




(10,279)


Total operating expenses



(138,756)




(180,361)




(27,641)


Operating loss



(47,389)




(79,700)




(12,214)















Other income (expense):













Interest expenses



(5,376)




(4,904)




(752)


Interest income



675




103




16


Investment income



12








Share of profits (losses) of equity method investments



15




(235)




(36)


Change in fair value of warrant liabilities



378




(224,383)




(34,388)


Change in fair value of long-term investments






600




92


Foreign currency exchange gains /(losses), net



(1,997)




2,234




342


Loss before income taxes



(53,682)




(306,285)




(46,940)


Income tax (expense)/benefit



(194)




868




133


Net loss



(53,876)




(305,417)




(46,807)















Accretion and modifications of Redeemable Convertible Preferred
Shares



(41,828)




(3,111,789)




(476,903)


Net loss attributable to ordinary shareholders



(95,704)




(3,417,206)




(523,710)


Net loss attributable to non-controlling interests



(2,517)




(219)




(34)


Net loss attributable to Cloopen Group Holding Limited



(93,187)




(3,416,987)




(523,676)


Net loss



(53,876)




(305,417)




(46,807)















Other comprehensive income:













Foreign currency translation adjustment, net of nil income taxes



19,878




240,505




36,859


Unrealized holding gain on available-for-sale securities, net of nil
income taxes



13




4,400




674


Less: reclassification adjustment for gain on available-for-sale securities
realized in net income, net of nil income taxes



(12)








Total other comprehensive income



19,879




244,905




37,533


Comprehensive loss



(75,825)




(3,172,301)




(486,177)


Comprehensive loss attributable to non-controlling interests



(2,512)




(331)




(51)


Comprehensive loss attributable to Cloopen Group Holding
Limited



(73,313)




(3,171,970)




(486,126)















Net loss per ordinary share













— Basic and diluted



(1.14)




(37.65)




(5.77)


 

 

CLOOPEN GROUP HOLDING LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS




Year Ended December 31,




2019



2020



2020




RMB



RMB



USD




(in thousands, except for per share data)


Revenues



650,282




767,688




117,653


Cost of revenues



(382,868)




(460,704)




(70,606)


Gross profit



267,414




306,984




47,047















Operating expenses:













Research and development expenses



(161,852)




(173,015)




(26,516)


Sales and marketing expenses



(173,083)




(211,366)




(32,393)


General and administrative expenses



(108,315)




(205,896)




(31,555)


Total operating expenses



(443,250)




(590,277)




(90,464)


Operating loss



(175,836)




(283,293)




(43,417)















Other income (expense):













Interest expenses



(6,750)




(14,301)




(2,192)


Interest income



990




1,167




179


Investment income



114




12




2


Gain from disposal of subsidiaries, net



21




14,562




2,232


Share of losses of equity method investments



(15)




(2,446)




(375)


Change in fair value of warrant liabilities



138




(227,347)




(34,842)


Change in fair value of long-term investments



900




2,154




330


Foreign currency exchange gains (losses), net



(2,403)




1,982




304


Loss before income taxes



(182,841)




(507,510)




(77,779)


Income tax expense



(653)




(1,624)




(249)


Net loss



(183,494)




(509,134)




(78,028)















Accretion and modifications of Redeemable Convertible Preferred
Shares



(141,032)




(3,327,580)




(509,974)


Deemed dividend to Series E Redeemable Convertible Preferred
Shareholders



-




(12,070)




(1,850)


Net loss attributable to ordinary shareholders



(324,526)




(3,848,784)




(589,852)


Net loss attributable to non-controlling interests



(8,693)




(7,658)




(1,174)


Net loss attributable to Cloopen Group Holding Limited



(315,833)




(3,841,126)




(588,678)


Net loss



(183,494)




(509,134)




(78,028)















Other comprehensive income (loss):













Foreign currency translation adjustment, net of nil income taxes



(15,306)




280,933




43,055


Unrealized holding gain on available-for-sale securities, net of nil
income taxes



121




9,311




1,427


Less: reclassification adjustment for gain on available-for-sale securities
realized in net income, net of nil income taxes



(114)




(12)




(2)


Total other comprehensive income (loss)



(15,299)




290,232




44,480


Comprehensive loss



(339,825)




(3,558,552)




(545,372)


Comprehensive loss attributable to non-controlling interests



(8,670)




(7,818)




(1,198)


Comprehensive loss attributable to Cloopen Group Holding
Limited



(331,155)




(3,550,734)




(544,174)















Net loss per ordinary share













— Basic and diluted



(3.62)




(45.23)




(6.93)


 

 

CLOOPEN GROUP HOLDING LIMITED

RECONCILATION OF GAAP TO NON-GAAP MEASURES




Three-month Period Ended,




December 31,


December 31,


December 31,




2019


2020


2020




RMB


RMB


USD






(in thousands)




Net loss


(53,876)


(305,417)


(46,807)


Add:








Depreciation and amortization


2,144


2,108


323


Interest expenses, net


4,701


4,801


736


Income tax expense/(benefit)


194


(868)


(133)


EBITDA


(46,837)


(299,376)


(45,881)










Add:








Share-based compensation


16,253


31,621


4,846


Investment income


(12)


-


-


Share of losses (profits) of equity method investments


(15)


235


36


Change in fair value of warrant liabilities


(378)


224,383


34,388


Change in fair value of long-term investments


-


(600)


(92)


Foreign currency exchange (gains)/losses, net


1,997


(2,234)


(342)


Adjusted EBITDA


(28,992)


(45,971)


(7,045)


 



Year Ended December 31,




2019


2020


2020




RMB


RMB


USD






(in thousands)




Net loss


(183,494)


(509,134)


(78,028)


Add:








Depreciation and amortization


8,292


8,598


1,318


Interest expenses, net


5,760


13,134


2,013


Income tax expense


653


1,624


249


EBITDA


(168,789)


(485,778)


(74,448)










Add:








Share-based compensation


27,455


117,066


17,941


Investment income


(114)


(12)


(2)


Gain from disposal of subsidiaries, net


(21)


(14,562)


(2,232)


Share of losses of equity method investments


15


2,446


375


Change in fair value of warrant liabilities


(138)


227,347


34,842


Change in fair value of long-term investments


(900)


(2,154)


(330)


Foreign currency exchange (gains)/losses, net


2,403


(1,982)


(304)


Adjusted EBITDA


(140,089)


(157,629)


(24,158)


 

 

SOURCE Cloopen Group Holding Limited