Earnings release
Page 1
VNET Reports Unaudited Second Quarter 2026 Financial Results August 18, 2026 BEIJING, Aug. 18, 2026 /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 second quarter ended June 30, 2026. Second Quarter 2026 Financial Highlights Total net revenues increased by 14.2% year-over-year to RMB2.78 billion (US$409.5 million) in the second quarter of 2026 (2Q2025: RMB2.43 billion). Net revenues from the wholesale IDC business ("wholesale revenues") increased by 29.3% year-over-year to RMB1.10 billion (US$162.8 million) in the second quarter of 2026 (2Q2025: RMB854.1 million). Adjusted cash gross profit (non-GAAP) increased by 9.4% year-over-year to RMB1.16 billion (US$171.2 million) in the second quarter of 2026 (2Q2025: RMB1.06 billion). Adjusted cash gross margin (non-GAAP) was 41.8% in the second quarter of 2026 (2Q2025: 43.6%). Adjusted EBITDA (non-GAAP) increased by 25.4% year-over-year to RMB918.3 million (US$135.3 million) in the second quarter of 2026 (2Q2025: RMB732.5 million). Adjusted EBITDA margin (non-GAAP) was 33.0% in the second quarter of 2026 (2Q2025: 30.1%). Adjusted net income (non-GAAP) was RMB7.4 million (US$1.1 million) in the second quarter of 2026 (2Q2025: adjusted net loss of RMB53.6 million). Second Quarter 2026 Operational Highlights Wholesale capacity in service increased by 49.4% year-over-year to 1,007MW as of June 30, 2026 (June 30, 2025: 674MW). Wholesale capacity utilized by customers increased to 45.5% year-over-year to 744MW as of June 30, 2026 (June 30, 2025: 511MW). Retail monthly recurring revenue (MRR) per retail cabinet increased by 9.9% year-over-year to RMB9,799 in the second quarter of 2026 (2Q2025: RMB8,915). "We achieved robust growth across our key financial and operational metrics in the second quarter of 2026, as our execution capabilities and high-quality deliveries continued to attract new orders," said Josh Sheng Chen, Founder, Executive Chairperson of VNET. "We secured a 345MW wholesale order from a leading cloud service provider in the second quarter, bringing our total wholesale order wins to 862MW year-to-date. Meanwhile, we continued to expand our strategic resource reserves, securing approximately 1.4GW of land bank capacity during the second quarter, including 908MW in the Chinese mainland and 478MW overseas. This increased our total capacity to over 4GW, providing a clear, multi-year growth runway across both domestic and international markets. "In addition, we deepened our collaboration with Contemporary Amperex Technology Co., Limited and signed a strategic cooperation agreement to jointly develop a three‑layer integrated compute-energy ecosystem comprising gigawatt‑scale compute-energy facilities, distributed compute-energy networks, and a zero‑carbon token ecosystem. By combining our complementary strengths and deepening cooperation across technology, infrastructure and supply chains, we will jointly advance innovation in integrated compute-energy systems. Together, we aim to contribute to the next generation of digital energy infrastructure in the intelligent era." Peter Zhihua Zhang, Senior Vice President, Operational Finance of VNET, commented, "In the second quarter, our total net revenues increased by 14.2% year-over-year to RMB2.78 billion, mainly driven by 29.3% year-over-year growth in wholesale revenues. Wholesale revenues once again surpassed retail, increasing wholesale's contribution to 39.8% of our total net revenues and reinforcing its position as our primary growth engine. Strong order momentum, long-term customer commitments and our well-paced delivery roadmap strengthen the visibility into our future revenue growth. Adjusted EBITDA increased by 25.4% year-over-year to RMB918.3 million, with its margin expanding by 3.0 percentage points to 33.0%. Moving forward, we will remain focused on disciplined execution across delivery, capacity expansion and capital allocation, driving high-quality growth and creating value for our shareholders." Second Quarter 2026 Financial Results TOTAL NET REVENUES: Total net revenues in the second quarter of 2026 were RMB2.78 billion (US$409.5 million), representing an increase of 14.2% from RMB2.43 billion in the same period of 2025. The year-over-year increase was mainly driven by the continued growth of our wholesale IDC business. Net revenues from IDC business increased by 18.6% to RMB2.15 billion (US$316.9 million) from RMB1.81 billion in the same period of 2025. The year-over-year increase was mainly driven by an increase in wholesale revenues. Wholesale revenues increased by 29.3% to RMB1.10 billion (US$162.8 million) from RMB854.1 million in the same period
Page 2
of 2025. Retail revenues increased by 9.1% to RMB1.05 billion (US$154.1 million) from RMB958.7 million in the same period of 2025. Net revenues from non-IDC business increased by 1.1% to RMB628.4 million (US$92.6 million) from RMB621.4 million in the same period of 2025. GROSS PROFIT: Gross profit in the second quarter of 2026 was RMB505.2 million (US$74.5 million), representing a decrease of 7.8% from RMB547.7 million in the same period of 2025, mainly due to increased depreciation costs associated with our rapid capacity expansion. Gross margin in the second quarter of 2026 was 18.2%, compared with 22.5% in the same period of 2025. ADJUSTED CASH GROSS PROFIT (non-GAAP), which excludes depreciation and amortization and share-based compensation expenses from gross profit, increased by 9.4% to RMB1.16 billion (US$171.2 million) in the second quarter of 2026 from RMB1.06 billion in the same period of 2025. Adjusted cash gross margin (non-GAAP) in the second quarter of 2026 was 41.8%, compared with 43.6% in the same period of 2025. OPERATING EXPENSES: Total operating expenses in the second quarter of 2026 were RMB275.9 million (US$40.7 million), compared with RMB374.7 million in the same period of 2025. Sales and marketing expenses were RMB58.8 million (US$8.7 million) in the second quarter of 2026, compared with RMB70.0 million in the same period of 2025. Research and development expenses were RMB75.2 million (US$11.1 million) in the second quarter of 2026, compared with RMB67.6 million in the same period of 2025. General and administrative expenses were RMB164.9 million (US$24.3 million) in the second quarter of 2026, compared with RMB212.5 million in the same period of 2025. ADJUSTED OPERATING EXPENSES (non-GAAP), which exclude share-based compensation expenses from operating expenses, were RMB271.0 million (US$39.9 million) in the second quarter of 2026, compared with RMB365.6 million in the same period of 2025. As a percentage of total net revenues, adjusted operating expenses (non-GAAP) in the second quarter of 2026 were 9.8%, compared with 15.0% in the same period of 2025. ADJUSTED EBITDA (non-GAAP), which excludes depreciation and amortization and share-based compensation expenses from operating profit, was RMB918.3 million (US$135.3 million) in the second quarter of 2026, representing an increase of 25.4% from RMB732.5 million in the same period of 2025. Adjusted EBITDA margin (non-GAAP) in the second quarter of 2026 was 33.0%, compared with 30.1% in the same period of 2025. NET LOSS ATTRIBUTABLE TO VNET GROUP, INC.: Net loss attributable to VNET Group, Inc. in the second quarter of 2026 was RMB135.6 million (US$20.0 million), compared with RMB11.9 million in the same period of 2025. The increase in net loss was primarily attributable to a loss of RMB47.1 million from changes in the fair value of financial instruments in the second quarter of 2026. By comparison, the Company recognized a gain of RMB70.4 million from changes in the fair value of financial instruments in the second quarter of 2025. ADJUSTED NET INCOME (LOSS) (non-GAAP) excludes changes in the fair value of financial instruments from net income (loss). Adjusted net income in the second quarter of 2026 was RMB7.4 million (US$1.1 million), compared with an adjusted net loss of RMB53.6 million in the same period of 2025. LOSS PER SHARE: Basic and diluted loss per share in the second quarter of 2026 were both RMB0.09 (US$0.01), which represents the equivalent of RMB0.54 (US$0.06) per American depositary share ("ADS"). Each ADS represents six Class A ordinary shares. Diluted loss per share is calculated using adjusted net loss attributable to ordinary shareholders divided by the weighted average number of diluted shares outstanding. LIQUIDITY: As of June 30, 2026, the aggregate amount of the Company's cash and cash equivalents, restricted cash and short-term investments was RMB7.21 billion (US$1.06 billion). Total short-term debt, consisting of short-term bank borrowings and the current portion of long-term borrowings, was RMB4.18 billion (US$616.1 million). Total long-term debt was RMB19.24 billion (US$2.84 billion), comprised of long-term borrowings of RMB14.40 billion (US$2.12 billion) and convertible notes of RMB4.84 billion (US$712.8 million). Net cash generated from operating activities in the second quarter of 2026 was RMB218.1 million (US$32.1 million), compared with RMB366.6 million in the same period of 2025. During the second quarter of 2026, the Company obtained new debt financing, refinancing facilities, equity financing and other financings of RMB3.77 billion (US$556.0 million). Second Quarter 2026 Operational Results Wholesale IDC Business Capacity in service was 1,007MW as of June 30, 2026, compared with 907MW as of March 31, 2026, and 674MW as of June 30, 2025. Capacity under construction was 585MW as of June 30, 2026. Capacity utilized by customers reached 744MW as of June 30, 2026, compared with 687MW as of March 31, 2026, and 511MW as of June 30, 2025. The sequential increase of 57MW was mainly contributed by the N-HB Campus 03 and N-OR Campus 01 data centers. Utilization rate[1] of wholesale capacity was 73.9% as of June 30, 2026, compared with 75.7% as of March 31, 2026, and 75.9% as of June 30, 2025. Utilization rate of mature wholesale capacity [2] was 92.5% as of June 30, 2026, compared with 93.8% as of March 31, 2026, and 94.6% as of June 30, 2025. Utilization rate of ramp-up wholesale capacity [3] was 36.6% as of June 30, 2026, compared with 45.0% as of March 31, 2026, and 20.8% as of June 30, 2025.
Page 3
Total capacity committed[4] was 970MW as of June 30, 2026, compared with 869MW as of March 31, 2026, and 674MW as of June 30, 2025. Commitment rate[5] for capacity in service was 96.3% as of June 30, 2026, compared with 95.7% as of March 31, 2026, and 100% as of June 30, 2025. Retail IDC Business[6] Capacity in service was 50,081 cabinets as of June 30, 2026, compared with 50,170 cabinets as of March 31, 2026, and 52,131 cabinets as of June 30, 2025. Capacity utilized by customers was 32,314 cabinets as of June 30, 2026, compared with 32,165 cabinets as of March 31, 2026, and 33,292 cabinets as of June 30, 2025. Utilization rate of retail capacity was 64.5% as of June 30, 2026, compared with 64.1% as of March 31, 2026, and 63.9% as of June 30, 2025. Utilization rate of mature retail capacity [7] was 68.7% as of June 30, 2026, compared with 68.5% as of March 31, 2026, and 68.6% as of June 30, 2025. Utilization rate of ramp-up retail capacity [8] was 26.9% as of June 30, 2026, compared with 24.2% as of March 31, 2026, and 26.4% as of June 30, 2025. Monthly recurring revenue (MRR) per retail cabinet was RMB9,799 in the second quarter of 2026, compared with RMB9,448 in the first quarter of 2026 and RMB8,915 in the second quarter of 2025. [1] Utilization rate is calculated by dividing capacity utilized by customers by capacity in service. [2] Mature wholesale capacity refers to wholesale data centers with utilization rate at or above 80%. [3] Ramp-up wholesale capacity refers to wholesale data centers with utilization rate below 80%. [4] Total capacity committed represents capacity committed to customers under effective agreements. [5] Commitment rate is calculated by dividing total capacity committed by total capacity in service. [6] For the 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 include those with limited utilization, those scheduled for closure, or those planned for upgrades. As of June 30, 2025, March 31, 2026, and June 30, 2026, 3,791, 4,097 and 3,795 reserved cabinets, respectively, were excluded from retail IDC utilization rate calculations. [7] Mature retail capacity refers to retail data centers that came into service over 24 months ago. [8] Ramp-up retail capacity refers to retail data centers that entered service within the past 24 months, or mature retail data centers that underwent improvements within the past 24 months. Recent Developments On August 18, 2026, we signed a strategic cooperation agreement with Contemporary Amperex Technology Co., Limited ("CATL"), under which both parties will establish a partnership to deepen compute-energy integration by synergistically combining VNET's leadership in large‑scale computing infrastructure development and operations with CATL's expertise in zero‑carbon new energy technologies. With the goal of shaping next generation digital energy infrastructure globally, and leveraging green DC and direct green power connection technologies, the parties plan to jointly develop a three‑layer integrated compute-energy ecosystem comprising gigawatt‑scale compute-energy facilities, distributed compute-energy networks, and a zero‑carbon token ecosystem. Business Outlook For the full year of 2026, the Company expects its total net revenues to be in the range of RMB11.5 billion to RMB11.8 billion, representing year-over-year growth of 15.6% to 18.6%, and adjusted EBITDA (non-GAAP) to be in the range of RMB3,550 million to RMB3,750 million, representing year-over-year growth of 19.2% to 25.9%. In addition, the Company expects capital expenditure to be in the range of RMB10 billion to RMB12 billion for the full year of 2026. The above outlook remains unchanged from the previously provided estimates. 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 8:00 AM U.S. Eastern Time on Tuesday, August 18, 2026, or 8:00 PM Beijing Time on Tuesday, August 18, 2026. 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/10056504-wstpwx.html Chinese line (listen-only mode): https://s1.c-conf.com/diamondpass/10056507-c7sjs6e.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.
Page 4
A replay of the conference call will be accessible through August 25, 2026, 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 Replay PIN (English line): 10056504 Replay PIN (Chinese line): 10056507 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, adjusted EBITDA margin and adjusted net income (loss). The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with U.S. GAAP. For more information on these non-GAAP financial measures, please see the table captioned "Reconciliations of GAAP and non-GAAP results" set forth at the end of this press release. The non-GAAP financial measures are provided as additional information to help investors compare business trends among different reporting periods on a consistent basis and to enhance investors' overall understanding of the Company's current financial performance and prospects for the future. These non-GAAP financial measures should be considered in addition to results prepared in accordance with U.S. GAAP, but should not be considered a substitute for, or superior to, U.S. GAAP results. In addition, the Company's calculation of the non-GAAP financial measures may be different from the calculation used by other companies, and therefore comparability may be limited. Exchange Rate This announcement contains translations of certain RMB amounts into U.S. dollars ("USD") at specified rates solely for the convenience of the reader. Unless otherwise stated, all translations from RMB to USD were made at the rate of RMB6.7851 to US$1.00, the noon buying rate in effect on June 30, 2026, 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 and government entities to blue-chip enterprises and 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. VNET's strategic and operational plans as well as Business Outlook 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: VNET IR Team Tel: +86 10 8456 2121 Email: ir@vnet.com VNET GROUP, INC. CONSOLIDATED BALANCE SHEETS
Page 5
(Amount in thousands of Renminbi ("RMB") and US dollars ("US$")) As of As of December 31, 2025 June 30, 2026 RMB RMB US$ Assets Current assets: Cash and cash equivalents 5,523,571 6,720,690 990,507 Restricted cash 656,010 477,331 70,350 Short-term Investments 379,198 - - Accounts and notes receivable, net 2,222,106 2,640,321 389,135 Amounts due from related parties 429,411 505,671 74,527 Prepaid expenses and other current assets 2,241,570 2,418,052 356,377 Total current assets 11,451,866 12,762,065 1,880,896 Non-current assets: Restricted cash 22,104 16,412 2,419 Long-term investments, net 1,062,660 1,004,875 148,100 Property and equipment, net 22,775,579 25,463,639 3,752,876 Intangible assets and other long-term assets 2,872,475 3,167,199 466,788 Operating lease right-of-use assets, net 4,871,341 5,159,484 760,414 Deferred tax assets, net 251,572 251,327 37,041 Derivative financial instrument 11,185 - - Other non-current assets 1,275,380 1,687,339 248,683 Total non-current assets 33,142,296 36,750,275 5,416,321 Total assets 44,594,162 49,512,340 7,297,217 Liabilities and Shareholders' Equity Current liabilities: Short-term bank borrowings 1,172,561 1,770,210 260,897 Current portion of long-term borrowings 2,059,154 2,410,117 355,207 Current portion of finance lease liabilities 357,995 325,662 47,997 Current portion of operating lease liabilities 962,275 980,147 144,456 Accounts and notes payable 741,878 749,950 110,529 Amounts due to related parties 415,889 355,347 52,372 Income taxes payable 154,343 229,691 33,852 Advances from customers 933,920 1,028,660 151,606 Deferred revenue 138,671 145,015 21,373 Current portion of deferred government grants 51,062 53,878 7,941 Accrued expenses and other payables 5,459,465 5,063,984 746,339 Total current liabilities 12,447,213 13,112,661 1,932,569 Non-current liabilities: Long-term borrowings 11,579,664 14,402,669 2,122,691 Convertible notes 5,138,664 4,836,250 712,775 Non-current portion of finance lease liabilities 1,643,713 1,599,085 235,676 Non-current portion of operating lease liabilities 4,001,047 4,304,054 634,339 Unrecognized tax benefits 118,734 118,734 17,499 Deferred tax liabilities 840,387 876,409 129,167 Deferred government grants 260,268 242,116 35,683 Total non-current liabilities 23,582,477 26,379,317 3,887,830 Mezzanine equity: Redeemable non-controlling interests 1,711,591 5,227,481 770,435 Total mezzanine equity 1,711,591 5,227,481 770,435 Shareholders' equity Ordinary shares 112 118 17 Treasury stock (179,087) (179,087) (26,394) Additional paid-in capital 17,360,323 17,607,582 2,595,036 Statutory reserves 116,316 116,316 17,143 Accumulated other comprehensive income 46,375 30,293 4,465
Page 6
Accumulated deficit (11,125,595) (13,499,741) (1,989,616) Total VNET Group, Inc. shareholders' equity 6,218,444 4,075,481 600,651 Noncontrolling interest 634,437 717,400 105,732 Total shareholders' equity 6,852,881 4,792,881 706,383 Total liabilities, mezzanine equity and shareholders' equity 44,594,162 49,512,340 7,297,217 VNET GROUP, INC. CONSOLIDATED STATEMENTS OF OPERATIONS (Amount in thousands of Renminbi ("RMB") and US dollars ("US$") except for number of shares and per share data) Three months ended Six months ended June 30, 2025 March 31, 2026 June 30, 2026 June 30, 2025 June 30, 2026 RMB RMB RMB US$ RMB RMB US$ Net revenues 2,434,205 2,691,136 2,778,738 409,535 4,680,425 5,469,874 806,160 Cost of revenues (1,886,470) (2,075,269) (2,273,558) (335,081) (3,567,349) (4,348,827) (640,938) Gross profit 547,735 615,867 505,180 74,454 1,113,076 1,121,047 165,222 Operating income (expenses) Operating (loss) income (1,143) 83 39,885 5,878 318 39,968 5,891 Sales and marketing expenses (69,963) (53,682) (58,751) (8,659) (134,309) (112,433) (16,571) Research and development expenses (67,570) (74,423) (75,162) (11,078) (111,173) (149,585) (22,046) General and administrative expenses (212,473) (162,380) (164,947) (24,310) (392,243) (327,327) (48,242) Allowance for doubtful debt (23,568) (78,536) (16,955) (2,499) (54,120) (95,491) (14,074) Total operating expenses (374,717) (368,938) (275,930) (40,668) (691,527) (644,868) (95,042) Operating profit 173,018 246,929 229,250 33,786 421,549 476,179 70,180 Interest income 16,869 10,390 16,617 2,449 23,620 27,007 3,980 Interest expense (157,508) (221,042) (204,500) (30,140) (258,161) (425,542) (62,717) Other income 5,234 1,376 6,324 932 7,045 7,700 1,135 Other expenses (5,499) (2,991) (1,364) (201) (7,937) (4,355) (642) Changes in the fair value of financial instruments 70,404 (32,095) (47,130) (6,946) (264,500) (79,225) (11,677) Foreign exchange gain 9,258 36,083 38,104 5,616 18,785 74,187 10,934 Income (loss) before income taxes and gain (loss) from equity method investments 111,776 38,650 37,301 5,496 (59,599) 75,951 11,193 Income tax expenses (95,048) (486,161) (57,843) (8,525) (147,110) (544,004) (80,176) Gain (loss) from equity method investments 41 2,611 (19,205) (2,830) 3,255 (16,594) (2,446) Net income (loss) 16,769 (444,900) (39,747) (5,859) (203,454) (484,647) (71,429) Net income attributable to noncontrolling interests (13,656) (19,752) (12,561) (1,851) (30,991) (32,313) (4,762) Net income attributable to redeemable non-controlling interests (15,027) (67,189) (83,289) (12,275) (15,027) (150,478) (22,178) Net loss attributable to the VNET Group, Inc. (11,914) (531,841) (135,597) (19,985) (249,472) (667,438) (98,369) Accretion to redemption amount of redeemable non-controlling interests (67) (1,697,626) (9,082) (1,339) (67) (1,706,708) (251,538) Net loss attributable to the Company's ordinary shareholders (11,981) (2,229,467) (144,679) (21,324) (249,539) (2,374,146) (349,907) Loss per share Basic (0.01) (1.36) (0.09) (0.01) (0.16) (1.42) (0.21) Diluted (0.01) (1.36) (0.09) (0.01) (0.16) (1.42) (0.21) Shares used in loss per share computation Basic* 1,610,484,726 1,644,810,699 1,702,004,096 1,702,004,096 1,609,646,939 1,673,565,395 1,673,565,395 Diluted* 1,610,484,726 1,644,810,699 1,702,004,096 1,702,004,096 1,609,646,939 1,673,565,395 1,673,565,395 Loss per ADS (6 ordinary shares equal to 1 ADS)
Page 7
Basic (0.06) (8.16) (0.54) (0.06) (0.96) (8.52) (1.26) Diluted (0.06) (8.16) (0.54) (0.06) (0.96) (8.52) (1.26) * Shares used in 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$")) Three months ended Six months ended June 30, 2025 March 31, 2026 June 30, 2026 June 30, 2025 June 30, 2026 RMB RMB RMB US$ RMB RMB US$ Gross profit 547,735 615,867 505,180 74,454 1,113,076 1,121,047 165,222 Plus: depreciation and amortization 513,891 595,092 656,509 96,757 916,290 1,251,601 184,463 Plus: share-based compensation expenses 196 297 201 30 305 498 73 Adjusted cash gross profit 1,061,822 1,211,256 1,161,890 171,241 2,029,671 2,373,146 349,758 Adjusted cash gross margin 43.6 % 45.0 % 41.8 % 41.8 % 43.4 % 43.4 % 43.4 % Operating expenses (374,717) (368,938) (275,930) (40,668) (691,527) (644,868) (95,042) Plus: share-based compensation expenses 9,163 6,757 4,883 720 15,492 11,640 1,716 Adjusted operating expenses (365,554) (362,181) (271,047) (39,948) (676,035) (633,228) (93,326) Operating profit 173,018 246,929 229,250 33,786 421,549 476,179 70,180 Plus: depreciation and amortization 550,087 637,551 683,995 100,808 977,527 1,321,546 194,772 Plus: share-based compensation expenses 9,359 7,054 5,084 750 15,797 12,138 1,789 Adjusted EBITDA 732,464 891,534 918,329 135,344 1,414,873 1,809,863 266,741 Adjusted EBITDA margin 30.1 % 33.1 % 33.0 % 33.0 % 30.2 % 33.1 % 33.1 % Net income (loss) 16,769 (444,900) (39,747) (5,859) (203,454) (484,647) (71,429) Plus: Changes in the fair value of financial instruments (70,404) 32,095 47,130 6,946 264,500 79,225 11,677 Adjusted net (loss) income (53,635) (412,805) 7,383 1,087 61,046 (405,422) (59,752) VNET GROUP, INC. CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (Amount in thousands of Renminbi ("RMB") and US dollars ("US$")) Three months ended June 30, 2025 March 31, 2026 June 30, 2026 RMB RMB RMB US$ CASH FLOWS FROM OPERATING ACTIVITIES Net cash generated from operating activities 366,596 173,676 218,076 32,140 CASH FLOWS FROM INVESTING ACTIVITIES Purchases of property and equipment (1,870,296) (1,752,448) (1,513,291) (223,031) Purchases of intangible assets (24,388) (42,073) (25,466) (3,753) (Payments for) proceeds from investments (1,216,168) (308,408) 690,458 101,761 Payments for other investing activities (171,213) (115,851) (123,642) (18,223) Net cash used in investing activities (3,282,065) (2,218,780) (971,941) (143,246) CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from bank borrowings 1,004,537 6,560,103 2,176,142 320,724 Repayments of bank borrowings (381,728) (3,954,802) (1,689,182) (248,955) Payments for finance leases (44,471) (91,453) (243,834) (35,937) Proceeds from issuance of ordinary shares - 951,393 - - Contribution from noncontrolling interest in subsidiaries (4,555) 4,976,468 - - Proceeds from (payments for) other financing activities 8,875 (4,493,902) (330,061) (48,645) Net cash generated from (used in) financing activities 582,658 3,947,807 (86,935) (12,813)
Page 8
Effect of foreign exchange rate changes on cash, cash equivalents and restricted cash (14,764) (24,360) (24,795) (3,654) Net (decrease) increase in cash, cash equivalents and restricted cash (2,347,575) 1,878,343 (865,595) (127,573) Cash, cash equivalents and restricted cash at beginning of period 5,767,658 6,201,685 8,080,028 1,190,849 Cash, cash equivalents and restricted cash at end of period 3,420,083 8,080,028 7,214,433 1,063,276 View original content:https://www.prnewswire.com/news-releases/vnet-reports-unaudited-second-quarter-2026-financial-results-302853949.html SOURCE VNET Group, Inc.