BEIJING, March 15, 2019 /PRNewswire/ -- RISE Education Cayman Ltd ("RISE" or the "Company") (NASDAQ: REDU), a leading junior English Language Training ("ELT") provider in China, today announced its unaudited financial results for the fourth quarter and full year ended December 31, 2018.
Highlights for the Fourth Quarter of 2018
Highlights for the Full Year Ended December 31, 2018
Three Months Ended |
||||
December 31, |
||||
(in thousands RMB, except for percentage and per ADS data) |
2017 |
2018 |
Pct. Change |
|
Revenues |
272,157 |
354,168 |
30.1% |
|
Net (loss)/income attributable to RISE |
(137,996) |
31,503 |
n/a |
|
Non-GAAP net income attributable to RISE |
32,800 |
47,856 |
45.9% |
|
Net (loss)/income per ADS attributable to RISE – basic |
(2.57) |
0.55 |
n/a |
|
Net (loss)/income per ADS attributable to RISE – diluted |
(2.57) |
0.54 |
n/a |
|
Non-GAAP net income per ADS attributable to RISE – basic |
0.61 |
0.84 |
37.7% |
|
Non-GAAP net income per ADS attributable to RISE – diluted |
0.59 |
0.83 |
40.7% |
|
Adjusted EBITDA |
68,100 |
90,997 |
33.6% |
|
Full Year Ended |
||||
December 31, |
||||
(in thousands RMB, except for percentage and per ADS data) |
2017 |
2018 |
Pct. Change |
|
Revenues |
969,275 |
1,271,888 |
31.2% |
|
Net (loss)/income attributable to RISE |
(47,974) |
142,958 |
n/a |
|
Non-GAAP net income attributable to RISE |
144,954 |
179,932 |
24.1% |
|
Net (loss)/income per ADS attributable to RISE – basic |
(0.94) |
2.51 |
n/a |
|
Net (loss)/income per ADS attributable to RISE – diluted |
(0.94) |
2.47 |
n/a |
|
Non-GAAP net income per ADS attributable to RISE – basic |
2.85 |
3.16 |
10.9% |
|
Non-GAAP net income per ADS attributable to RISE – diluted |
2.78 |
3.11 |
11.9% |
|
Adjusted EBITDA |
242,510 |
300,204 |
23.8% |
|
"We are happy to close out the year with strong, and sustainable revenue growth during the quarter which exceeded our expectation of a 28% growth rate," commented Mr. Yiding Sun, Chief Executive Officer of RISE. "I am also extremely pleased with our team's ability to rapidly assess and adjust our operations to the new regulatory environment. Even though we began collecting tuition in installments in Beijing and Wuxi to comply with the new regulations, we still saw deferred revenue increase by 28% year-over-year by the end of 2018. We maintained healthy growth momentum during the quarter by adding 35 new learning centers, including 4 self-owned learning centers and 31 franchised centers, while managing to keep student retention rate high and stable at 70% in 2018."
Mr. Sun continued, "We made significant progress throughout the year as we continue to benefit from the very solid demand for junior ELT in China. We continue to focus on adding new learning centers to our network, monitoring acquisition opportunities that would strengthen our service offerings, and investing in our technology, product development and selling and marketing initiatives to increase student enrollments while maintaining existing students. Our goal for 2019 is to enhance our brand recognition, upgrade our curriculum and improve IT system, which we believe will allow us to offer better services and improve the educational experience for both students and parents."
Ms. Jiandong Lu, Chief Operating Officer and Chief Financial Officer of RISE, stated, "Our total revenues in the fourth quarter increased by 30.1% year-over-year to RMB354 million. Student enrollments, including enrollments from online courses, short-term and SSAT test-prep courses and The Edge, increased 85.9% year-over-year during the quarter. While adding new learning centers to our network will add pressure on our margins and average monthly number of new student enrollments per self-owned center in the short-term, maintaining the rapid pace of our network expansion is key to driving sustainable enrollment growth over the long-term and will support margin expansion as newly opened schools mature and the pace of our expansion stabilizes. We will continue to strike a careful balance between maintaining operational efficiency and opening new learning centers that are fully compliant with regulatory requirements in order to create long-term sustainable value for our shareholders."
Financial Results for the Fourth Quarter of 2018
Revenues
Total revenues for the fourth quarter of 2018 increased by RMB82.0 million, or 30.1%, to RMB354.2 million (US$51.5 million) from RMB272.2 million for the same period of the prior year. The increase was primarily attributable to a growth in revenues from educational programs of RMB66.8 million.
Cost of Revenues
Cost of revenues for the fourth quarter of 2018 increased by RMB21.0 million, or 16.3%, to RMB150.3 million (US$21.9 million) from RMB129.3 million during the same period last year. The increase was primarily due to an increase in rental costs associated with the Company's expanding operations and personnel costs associated with an increase in teacher headcount and total teaching hours at the Company's self-owned learning centers. Non-GAAP cost of revenues[3] for the fourth quarter of 2018 increased by 34.5% to RMB146.4 million (US$21.3 million).
Gross Profit
Gross profit for the fourth quarter of 2018 increased by RMB61.0 million, or 42.7%, to RMB203.8 million (US$29.6 million) from RMB142.8 million for the same period of the prior year. Gross margin increased to 57.6% during the fourth quarter of 2018 from 52.5% during the same period of last year primarily due to higher share-based compensation expenses incurred during the fourth quarter of 2017.
Operating Expenses
Total operating expenses for the fourth quarter of 2018 decreased by RMB127.9 million, or 47.1%, to RMB143.8 million (US$20.9 million) from RMB271.7 million for the same period of the prior year. Non-GAAP operating expenses for the fourth quarter of 2018 were RMB131.4 million (US$19.1 million).
Operating Income and Operating Margin
Operating income for the fourth quarter of 2018 was RMB60.0 million (US$8.7 million). Non-GAAP operating income for the fourth quarter of 2018 increased by 45.6% year-over-year to RMB76.4million (US$11.1 million).
Operating margin for the fourth quarter of 2018 was 16.9%, compared with a negative 47.3% during the same period of the prior year. Non-GAAP operating margin increased to 21.6% during the fourth quarter of 2018 from 19.3% during the same period last year.
Interest Expense
Interest expense for the fourth quarter of 2018 was RMB9.0 million (US$1.3 million) compared with RMB11.0 million during the same period of the prior year. The decrease in interest expense was primarily attributable to a decrease in loan principal amount, which was repaid in March 2018.
Other Income
Other income for the fourth quarter of 2018 was RMB3.3 million (US$0.5 million), compared with RMB6.6 million during the same period of the prior year.
Net Income Attributable to RISE
Net income attributable to RISE for the fourth quarter of 2018 was RMB31.5 million (US$4.6 million) compared with a net loss of RMB138.0 million during the same period of the prior year. Net margin attributable to RISE for the fourth quarter of 2018 was 8.9%. Non-GAAP net income attributable to RISE during the fourth quarter of 2018 increased by 45.9% year-over-year to RMB47.9 million (US$7.0 million) from RMB32.8 million during the same period of the prior year. The increase in net income attributable to RISE was mainly attributable to IPO-related and one-off expenses incurred in the fourth quarter of 2017.
EBITDA represents net income before interests, taxes, depreciation, and amortization. EBITDA for the fourth quarter of 2018 was RMB79.0 million (US$11.5 million). Adjusted EBITDA for the fourth quarter of 2018 increased by RMB22.9 million, or 33.6% to RMB91.0 million (US$13.2 million) from RMB68.1 million during the same period of the prior year. Adjusted EBITDA margin was 25.7 % in the fourth quarter of 2018, compared with 25.0% during the same period of the prior year.
Basic and Diluted Earnings per ADS
Basic and diluted net income attributable to RISE per ADS was RMB0.55 (US$0.08) and RMB0.54 (US$0.08), respectively, for the fourth quarter of 2018. Basic and diluted non-GAAP net income attributable to RISE per ADS was RMB0.84 (US$0.12) and RMB0.83 (US$0.12), respectively, for the fourth quarter of 2018.
For details on the calculation of and reconciliation to the nearest GAAP measures for each of non-GAAP cost of revenues, operating expenses, net income, net income attributable to RISE per ADS, EBITDA, and adjusted EBITDA, see "About Non-GAAP Financial Measures" and "Reconciliation of GAAP and Non-GAAP Results."
Cash Flow
Net cash provided by operating activities for the fourth quarter of 2018 was RMB72.5 million (US$10.5 million) compared with RMB14.7 million during the same period of the prior year. The increase was mainly attributable to the pre-paid tuition and fees from the Company's growing student enrollment and the impact from one-off operating expenditures incurred during the fourth quarter of 2017.
Balance Sheet
As of December 31, 2018, the Company had cash and cash equivalents and restricted cash of RMB1,316.8 million (US$191.5 million) compared with RMB1,084.9 million as of December 31, 2017.
Current and non-current deferred revenue and customer advances were RMB1,038.8 million (US$151.1 million) as of December 31, 2018, representing an increase of 27.8% from RMB812.8 million as of December 31, 2017. The increase was primarily due to higher pre-paid tuition and fees from the Company's growing student enrollment and more initial franchise fees from franchise partners.
Financial Results for the Full Year Ended December 31, 2018
Revenues
Total revenues for the full year of 2018 increased by 31.2% to RMB1,271.9 million (US$185.0 million) from RMB969.3 million for the full year of 2017. The increase was primarily attributable to an increase in revenues from educational programs.
Cost of Revenues
Cost of revenues for the full year of 2018 increased by 27.5% to RMB576.5 million (US$83.9 million) from RMB452.2 million for the full year of 2017, due primarily to an increase in rental costs associated with the Company's expanding operations and personnel costs associated with an increase in teacher headcount and total teaching hours at the Company's self-owned learning centers. Non-GAAP cost of revenues for the full year of 2018 was RMB561.7 million (US$81.7 million).
Gross Profit
Gross profit for the full year of 2018 increased by 34.5% to RMB695.4 million (US$101.1 million) from RMB517.1 million for the full year of 2017. Gross margin was 54.7% for the full year of 2018 compared with 53.3% for the full year of 2017.
Operating Expenses
Total operating expenses for the full year of 2018 decreased by 5.8% to RMB487.7 million (US$70.9 million) from RMB517.7 million for the full year of 2017. The decrease was mainly attributable to reduced IPO-related and one-off expenses incurred during the fourth quarter of 2017, which were partially offset by an increase in selling and marketing expenses, personnel costs, and office expenses associated with the Company's expanding business. Non-GAAP operating expenses for the full year of 2018 were RMB465.6 million (US$67.7 million).
Operating Income and Operating Margin
Operating income for the full year of 2018 was RMB207.6 million (US$30.2 million), compared with an operating loss of RMB0.6 million for the full year of 2017. Non-GAAP operating income for the full year of 2018 increased by 20.6% year-over-year to RMB244.6 million (US$35.6 million).
Operating margin was 16.3% during the full year of 2018 compared with a negative margin of 0.1% for the full year of 2017. Non-GAAP operating margin was 19.2% for the full year of 2018 compared with 20.9% for the full year of 2017.
Interest Expense
Interest expense for the full year of 2018 was RMB33.8 million (US$4.9 million) compared with RMB26.6 million for the full year of 2017. The increase in interest expense was primarily due to an increase in loan principal amount which increased in September 2017.
Other Income
Other income for the full year of 2018 was RMB15.4 million (US$2.2 million) compared with RMB6.6 million for the full year of 2017. The Company's ADR depositary bank reimbursed the Company a total consideration of RMB10.0 million during the first quarter of 2018.
Net Income Attributable to RISE
Net income attributable to RISE for the full year of 2018 was RMB143.0 million (US$20.8 million). Net margin attributable to RISE for the full year of 2018 improved to 11.2% from a negative 4.9% for the full year of 2017. Non-GAAP net income attributable to RISE for the full year of 2018 increased by 24.1% year-over-year to RMB179.9 million (US$26.2 million).
EBITDA for the full year of 2018 increased by 399.2% to RMB279.9 million (US$40.7 million) from RMB56.1 million for the full year of 2017. Adjusted EBITDA for the full year of 2018 increased by 23.8% to RMB300.2 million (US$43.7 million) from RMB242.5 million for the full year of 2017. Adjusted EBITDA margin declined to 23.6% for the full year of 2018 from 25.0% for the full year of 2017.
Basic and Diluted Earnings per ADS
Basic and diluted net income attributable to RISE per ADS was RMB2.51 (US$0.37) and RMB2.47 (US$0.36), respectively, for the full year of 2018. Basic and diluted non-GAAP net income attributable to RISE per ADS was RMB3.16 (US$0.46) and RMB3.11 (US$0.45), respectively, for the full year of 2018.
Cash Flow
Net cash provided by operating activities for the full year of 2018 was RMB380.0 million (US$55.3 million) compared with RMB350.1 million for the full year of 2017.
Business Outlook
For the first quarter of 2019, the Company expects its total revenues to be in the range of RMB330 million to RMB335 million, representing a year-over-year growth of approximately 22% to 24%. This forecast reflects the Company's current and preliminary view on the market and operational conditions, which is subject to change.
Conference Call Information
RISE will hold a conference call on Thursday, March 14, 2019 at 8:30pm U.S. Eastern Time (or Friday, March 15, 2019 at 8:30am Beijing Time) to discuss the financial results. Participants may access the call by dialing the following numbers:
United States: |
+1-845-675-0437 |
International: |
+65-6713-5090 |
China Domestic: |
400-6208-038 |
Hong Kong: |
+852-3018-6771 |
Conference ID: |
# 3476495 |
The replay will be accessible through March 22, 2019 by dialing the following numbers:
United States: |
+1-646-254-3697 |
International: |
+61-2-8199-0299 |
Conference ID: |
# 3476495 |
A live and archived webcast of the conference call will also be available at the Company's investor relations website at http://ir.risecenter.com/.
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 RMB6.8755 to US$1.00, the noon buying rate in effect on December 31, 2018 in the H.10 statistical release of the Federal Reserve Board. The Company makes no representation that the RMB or USD amounts referred could be converted into USD or RMB, as the case may be, at any particular rate or at all. For analytical presentation, all percentages are calculated using the numbers presented in the financial statements contained in this earnings release.
About Non-GAAP Financial Measures
To supplement RISE's financial results presented in accordance with U.S. GAAP, the Company uses non-GAAP financial measures, which are adjusted from results based on U.S. GAAP. Reconciliations of non-GAAP financial measures to U.S. GAAP financial measures are set forth in table at the end of this earnings release titled "Reconciliation of GAAP and Non-GAAP Results," which provides more details on the non-GAAP financial measures.
Non-GAAP cost of revenues, non-GAAP operating expenses, including non-GAAP selling and marketing expenses and non-GAAP general and administrative expenses, provides the Company with an understanding of the results from the primary operations of the Company's business by excluding the effects of certain transaction-related expenses that do not reflect the ordinary operating expenses of the Company's operations and share-based compensation.
EBITDA, adjusted EBITDA, adjusted EBITDA margin and non-GAAP net income provide the Company with an understanding of the results from the primary operations of the Company's business by excluding the effects of certain transaction-related expenses that do not reflect the ordinary EBITDA and net income of the Company's operations.
The Company use non-GAAP operating expenses, including non-GAAP selling and marketing expenses and non-GAAP general and administrative expenses, non-GAAP operating income, Non-GAAP operating margin, EBITDA, adjusted EBITDA, adjusted EBITDA margin, non-GAAP net income attributable to RISE, and non-GAAP basic and diluted net income per ADS attributable to RISE to evaluate the Company's period-over-period operating performance because the Company's management believes these provide a more comparable measure of the Company's continuing business as it adjusts for transaction-related expenses that are not reflective of the normal earnings of the Company's business. These measures may be useful to an investor in evaluating the underlying operating performance of the Company's business, and to enhance investors' overall understanding of the historical and current financial performance of the Company's continuing operations and prospects for the future.
Non-GAAP financial information should not be considered a substitute for or superior to U.S. GAAP results. In addition, calculations of this non-GAAP financial information may be different from calculations used by other companies, and therefore comparability may be limited.
Non-GAAP cost of revenues exclude relevant share-based compensation expenses and amortization of certain intangible assets ("IA") acquired as part of the 2013 acquisition from cost of revenues. Non-GAAP operating income adds back share-based compensation expenses, IPO related expenses, one-off expenses and amortization of certain intangible assets acquired as part of the 2013 acquisition. Each of non-GAAP operating expenses, non-GAAP selling and marketing expenses or non-GAAP general and administrative expenses excludes relevant share-based compensation expenses, IPO related expenses, one-off expenses and amortization of certain intangible assets acquired as part of the 2013 acquisition. EBITDA represents net income before interests, taxes, depreciation and amortization.
For more information on non-GAAP financial measures, please see the tables captioned "Reconciliations of non-GAAP financial measures to the nearest comparable GAAP measures."
About RISE Education
RISE Education Cayman Ltd is a leading junior English Language Training ("ELT") provider based in Beijing. Founded in 2007, the Company pioneered the application of the "subject-based learning" philosophy in China, which uses language arts, math, natural science, and social science to teach English in an immersive environment that helps students learn to speak and think like a native speaker. Through three flagship courses, Rise Start, Rise On, and Rise Up, the Company provides ELT to students aged three to six, seven to twelve and 13 to 18, respectively. The Company's highly scalable business model includes both self-owned and franchised learning centers. For more information, please visit http://en.risecenter.com/.
Safe Harbor Statement
This press release contains statements of a forward-looking nature. These statements, including the statements relating to the Company's future financial and operating results, are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. You can identify these forward-looking statements by terminology such as "will," "expects," "believes," "anticipates," "intends," "estimates" and similar statements. Among other things, management's quotations and the Business Outlook section contain forward-looking statements. These forward-looking statements involve known and unknown risks and uncertainties and are based on current expectations, assumptions, estimates and projections about RISE and the industry. Potential risks and uncertainties include, but are not limited to, those relating to its ability to attract new students and retain existing students, its ability to maintain or enhance its brand, its ability to compete effectively against its competitors, its ability to execute its growth strategy, its ability to introduce new products or enhance existing products, its ability to obtain required licenses, permits, filings or registrations, its ability to grow or operate or effectively monitor its franchise business, quarterly variations in its operating results caused by factors beyond its control and macroeconomic conditions in China and their potential impact on the sales of insurance products. All information provided in this press release is as of the date hereof, and RISE undertakes no obligation to update any forward-looking statements to reflect subsequent occurring events or circumstances, or changes in its expectations, except as may be required by law. Although RISE believes that the expectations expressed in these forward-looking statements are reasonable, it cannot assure you that its expectations will turn out to be correct, and investors are cautioned that actual results may differ materially from the anticipated results. Further information regarding risks and uncertainties faced by RISE is included in RISE's filings with the U.S. Securities and Exchange Commission, including its registration statement on Form 20-F for the year ended December 31, 2017.
Investor Relations Contact
Mei Li
RISE Education
Email: riseir@rdchina.net
Tel: +86 (10) 8559-9191
[1] |
Non-GAAP net income attributable to RISE excludes share-based compensation expenses, IPO related expenses, one-off expenses and amortization of certain intangible assets, including teaching course license, trademark, student base and franchise agreements, as part of the junior English Language Training ("ELT") business acquisition by the Company from certain third-party in 2013 (the "2013 acquisition") from net income attributable to RISE. EBITDA represents net income before interests, taxes, depreciation and amortization. Adjusted EBITDA excludes share-based compensation expenses, IPO related expenses and one-off expenses from EBITDA. For details on the calculation of each of these and the reconciliation of each to the most directly comparable GAAP financial measure, see "About Non-GAAP Financial Measures" and "Reconciliation of GAAP and Non-GAAP Results." |
[2] |
Student enrollment refers to the cumulative total number of courses enrolled in by students during a given period of time; if one student enrolls in multiple courses, it will be counted as multiple student enrollments. |
[3] |
Non-GAAP cost of revenues exclude relevant share-based compensation expenses and amortization of certain intangible assets acquired as part of the 2013 acquisition from cost of revenues. Non-GAAP operating income adds back share-based compensation expenses, IPO related expenses, one-off expenses and amortization of certain intangible assets acquired as part of the 2013 acquisition. Each of non-GAAP operating expenses, non-GAAP selling and marketing expenses or non-GAAP general and administrative expenses excludes relevant share-based compensation expenses, IPO related expenses, one-off expenses and amortization of certain intangible assets acquired as part of the 2013 acquisition. For details on the calculation of each of these and the reconciliation of each to the most directly comparable GAAP financial measure, see "About Non-GAAP Financial Measures" and "Reconciliation of GAAP and Non-GAAP Results." |
RISE EDUCATION CAYMAN LTD |
|||||
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||
(in thousands, except share data and per share and per ADS data) |
|||||
As of |
|||||
December 31 |
December 31 |
December 31 |
|||
2017 |
2018 |
2018 |
|||
RMB |
RMB |
USD |
|||
ASSETS |
|||||
Current assets: |
|||||
Cash and cash equivalents |
1,055,982 |
1,288,080 |
187,343 |
||
Restricted cash |
28,913 |
28,705 |
4,175 |
||
Accounts receivable, net |
2,470 |
2,438 |
355 |
||
Amounts due from a related party |
6,604 |
190 |
28 |
||
Inventories |
7,905 |
11,320 |
1,646 |
||
Prepaid expenses and other current assets |
40,571 |
71,537 |
10,405 |
||
Total current assets |
1,142,445 |
1,402,270 |
203,952 |
||
Property and equipment, net |
100,177 |
128,412 |
18,677 |
||
Intangible assets, net |
200,615 |
198,057 |
28,806 |
||
Goodwill |
475,732 |
491,969 |
71,554 |
||
Deferred tax assets |
2,404 |
6,713 |
976 |
||
Other non-current assets |
34,965 |
53,353 |
7,760 |
||
Total assets |
1,956,338 |
2,280,774 |
331,725 |
||
LIABILITIES AND SHAREHOLDERS'EQUITY |
|||||
Current liabilities: |
|||||
Current portion of long-term loan |
- |
82,506 |
12,000 |
||
Accounts payable |
6,041 |
8,426 |
1,225 |
||
Accrued expenses and other current liabilities |
171,099 |
159,882 |
23,254 |
||
Due to a related party |
20,000 |
- |
- |
||
Deferred revenue and customer advances |
812,821 |
1,002,796 |
145,851 |
||
Income taxes payable |
20,739 |
25,262 |
3,674 |
||
Total current liabilities |
1,030,700 |
1,278,872 |
186,004 |
||
Long-term loan |
623,439 |
502,356 |
73,065 |
||
Deferred revenue and customer advances |
- |
36,037 |
5,241 |
||
Deferred tax liabilities |
3,785 |
14,541 |
2,115 |
||
Other non-current liabilities |
2,682 |
8,134 |
1,183 |
||
Total liabilities |
1,660,606 |
1,839,940 |
267,608 |
||
Shareholders' equity: |
|||||
Ordinary shares |
6,782 |
7,074 |
1,029 |
||
Additional paid-in capital |
532,474 |
600,011 |
87,268 |
||
Treasury shares, at cost |
- |
(23,460) |
(3,412) |
||
Statutory reserves |
46,366 |
78,345 |
11,395 |
||
Accumulated deficit |
(315,531) |
(248,674) |
(36,168) |
||
Accumulated other comprehensive income |
40,040 |
42,459 |
6,175 |
||
Total Rise Education Cayman Ltd shareholders' equity |
310,131 |
455,755 |
66,287 |
||
Non-controlling interests |
(14,399) |
(14,921) |
(2,170) |
||
Total equity |
295,732 |
440,834 |
64,117 |
||
Total liabilities, non-controlling interests and shareholders' equity |
1,956,338 |
2,280,774 |
331,725 |
RISE EDUCATION CAYMAN LTD |
|||||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME |
|||||||||||
(in thousands, except share data and per share and per ADS data) |
|||||||||||
Three Months Ended December 31, |
Full Year Ended December 31, |
||||||||||
2017 |
2018 |
2018 |
2017 |
2018 |
2018 |
||||||
RMB |
RMB |
USD |
RMB |
RMB |
USD |
||||||
Revenues |
272,157 |
354,168 |
51,512 |
969,275 |
1,271,888 |
184,988 |
|||||
Educational programs |
249,747 |
316,538 |
46,039 |
831,106 |
1,071,605 |
155,858 |
|||||
Franchise revenues |
17,028 |
28,242 |
4,108 |
100,013 |
125,214 |
18,212 |
|||||
Others |
5,382 |
9,388 |
1,365 |
38,156 |
75,069 |
10,918 |
|||||
Cost of revenues |
(129,320) |
(150,338) |
(21,866) |
(452,220) |
(576,530) |
(83,853) |
|||||
Gross profit |
142,837 |
203,830 |
29,646 |
517,055 |
695,358 |
101,135 |
|||||
Selling and marketing expenses |
(61,702) |
(69,468) |
(10,104) |
(177,993) |
(245,662) |
(35,730) |
|||||
General and administrative expenses |
(210,000) |
(74,354) |
(10,814) |
(339,690) |
(242,084) |
(35,210) |
|||||
Operating (loss)/income |
(128,865) |
60,008 |
8,728 |
(628) |
207,612 |
30,195 |
|||||
Interest income |
3,947 |
5,099 |
742 |
19,559 |
26,376 |
3,836 |
|||||
Interest expense |
(10,967) |
(8,953) |
(1,302) |
(26,589) |
(33,803) |
(4,916) |
|||||
Foreign currency exchange gain/(loss) |
208 |
(361) |
(53) |
388 |
(1,383) |
(201) |
|||||
Other income, net |
6,617 |
3,321 |
483 |
6,594 |
15,397 |
2,239 |
|||||
(Loss)/Income before income tax expense |
(129,060) |
59,114 |
8,598 |
(676) |
214,199 |
31,153 |
|||||
Income tax expense |
(8,932) |
(24,735) |
(3,598) |
(52,924) |
(71,763) |
(10,437) |
|||||
Net (loss)/income |
(137,992) |
34,379 |
5,000 |
(53,600) |
142,436 |
20,716 |
|||||
Add: net (gain)/loss attributable to non-controlling interests |
(4) |
(2,876) |
(418) |
5,626 |
522 |
76 |
|||||
Net (loss)/income attributable to RISE Education Cayman Ltd |
(137,996) |
31,503 |
4,582 |
(47,974) |
142,958 |
20,792 |
|||||
Net (loss)/income per ordinary share: |
|||||||||||
Basic |
(1.28) |
0.28 |
0.04 |
(0.47) |
1.26 |
0.18 |
|||||
Diluted |
(1.28) |
0.27 |
0.04 |
(0.47) |
1.23 |
0.18 |
|||||
Net (loss)/income per ADS (Note 1): |
|||||||||||
Basic |
(2.57) |
0.55 |
0.08 |
(0.94) |
2.51 |
0.37 |
|||||
Diluted |
(2.57) |
0.54 |
0.08 |
(0.94) |
2.47 |
0.36 |
|||||
Shares used in net (loss)/income per ordinary share computation: |
|||||||||||
Basic |
107,500,000 |
114,359,011 |
114,359,011 |
101,890,411 |
113,812,182 |
113,812,182 |
|||||
Diluted |
107,500,000 |
115,846,535 |
115,846,535 |
101,890,411 |
115,881,867 |
115,881,867 |
|||||
ADSs used in net (loss)/income per ADS computation: |
|||||||||||
Basic |
53,750,000 |
57,179,506 |
57,179,506 |
50,945,205 |
56,906,091 |
56,906,091 |
|||||
Diluted |
53,750,000 |
57,923,267 |
57,923,267 |
50,945,205 |
57,940,934 |
57,940,934 |
|||||
Net (loss)/income |
(137,992) |
34,379 |
5,000 |
(53,600) |
142,436 |
20,716 |
|||||
Other comprehensive (loss)/income, net of tax of nil: |
|||||||||||
Foreign currency translation adjustments |
1,663 |
2,009 |
292 |
(10,424) |
2,419 |
352 |
|||||
Other comprehensive income/(loss) |
1,663 |
2,009 |
292 |
(10,424) |
2,419 |
352 |
|||||
Comprehensive (loss)/income |
(136,329) |
36,388 |
5,292 |
(64,024) |
144,855 |
21,068 |
|||||
Add: comprehensive (gain)/loss attributable to non-controlling interests |
(4) |
(2,876) |
(418) |
5,626 |
522 |
76 |
|||||
Comprehensive (loss)/income attributable to RISE Education Cayman Ltd |
(136,333) |
33,512 |
4,874 |
(58,398) |
145,377 |
21,144 |
RISE EDUCATION CAYMAN LTD |
|||||||||||
RECONCILIATION OF GAAP AND NON-GAAP RESULTS |
|||||||||||
(in thousands, except share data and per share and per ADS data) |
|||||||||||
Three Months Ended December 31, |
Full Year Ended December 31, |
||||||||||
2017 |
2018 |
2018 |
2017 |
2018 |
2018 |
||||||
RMB |
RMB |
USD |
RMB |
RMB |
USD |
||||||
Net (loss)/income |
(137,992) |
34,379 |
5,000 |
(53,600) |
142,436 |
20,716 |
|||||
Share-based compensation ("SBC") |
95,307 |
12,015 |
1,747 |
95,307 |
20,352 |
2,960 |
|||||
IA amortization arising from Bain acquisition |
4,181 |
4,338 |
631 |
17,014 |
16,622 |
2,418 |
|||||
IPO related expenses |
47,690 |
- |
- |
52,907 |
- |
- |
|||||
One-off expenses |
34,150 |
- |
- |
38,232 |
- |
- |
|||||
Income tax expense |
(10,532) |
- |
- |
(10,532) |
- |
- |
|||||
Non-GAAP net income |
32,804 |
50,732 |
7,378 |
139,328 |
179,410 |
26,094 |
|||||
Add: net (gain)/loss attributable to non-controlling interests |
(4) |
(2,876) |
(418) |
5,626 |
522 |
76 |
|||||
Non-GAAP net income attributable to RISE Education Cayman Ltd |
32,800 |
47,856 |
6,960 |
144,954 |
179,932 |
26,170 |
|||||
Net (loss)/income |
(137,992) |
34,379 |
5,000 |
(53,600) |
142,436 |
20,716 |
|||||
Add: Depreciation |
7,614 |
10,282 |
1,495 |
29,246 |
36,027 |
5,240 |
|||||
Add: Amortization |
5,379 |
5,732 |
834 |
20,465 |
22,199 |
3,229 |
|||||
Add: Interest expense |
10,967 |
8,953 |
1,302 |
26,588 |
33,803 |
4,916 |
|||||
Add: Income tax expense |
8,932 |
24,735 |
3,598 |
52,924 |
71,763 |
10,437 |
|||||
Less: Interest income |
3,947 |
5,099 |
742 |
19,559 |
26,376 |
3,836 |
|||||
EBITDA |
(109,047) |
78,982 |
11,487 |
56,064 |
279,852 |
40,702 |
|||||
SBC |
95,307 |
12,015 |
1,747 |
95,307 |
20,352 |
2,960 |
|||||
IPO related expenses |
47,690 |
- |
- |
52,907 |
- |
- |
|||||
One-off expenses |
34,150 |
- |
- |
38,232 |
- |
- |
|||||
Adjusted EBITDA |
68,100 |
90,997 |
13,234 |
242,510 |
300,204 |
43,662 |
|||||
Cost of revenues |
129,320 |
150,338 |
21,866 |
452,220 |
576,530 |
83,853 |
|||||
Personnel costs |
60,298 |
64,030 |
9,313 |
176,995 |
230,321 |
33,499 |
|||||
Rental costs |
36,913 |
49,402 |
7,185 |
146,678 |
181,457 |
26,392 |
|||||
Others |
32,109 |
36,906 |
5,368 |
128,547 |
164,752 |
23,962 |
|||||
Less: SBC |
17,063 |
354 |
51 |
17,063 |
1,315 |
191 |
|||||
Less: IA amortization arising from Bain acquisition |
3,408 |
3,536 |
514 |
13,869 |
13,549 |
1,971 |
|||||
Non-GAAP cost of revenues |
108,849 |
146,448 |
21,301 |
421,288 |
561,666 |
81,691 |
|||||
Non-GAAP gross profit |
163,308 |
207,720 |
30,211 |
547,987 |
710,222 |
103,297 |
|||||
Selling and marketing expenses |
61,702 |
69,468 |
10,104 |
177,993 |
245,662 |
35,730 |
|||||
Less: SBC |
9,045 |
2,829 |
411 |
9,045 |
4,229 |
615 |
|||||
Less: IA amortization arising from Bain acquisition |
773 |
802 |
117 |
3,145 |
3,073 |
447 |
|||||
Non-GAAP selling and marketing expenses |
51,884 |
65,837 |
9,576 |
165,803 |
238,360 |
34,668 |
|||||
General and administrative expenses |
210,000 |
74,354 |
10,814 |
339,690 |
242,084 |
35,210 |
|||||
Less: SBC |
69,199 |
8,832 |
1,285 |
69,199 |
14,808 |
2,154 |
|||||
Less: IPO related expenses |
47,690 |
- |
- |
52,907 |
- |
- |
|||||
Less: One-off expenses |
34,150 |
- |
- |
38,232 |
- |
- |
|||||
Non-GAAP general and administrative expenses |
58,961 |
65,522 |
9,529 |
179,352 |
227,276 |
33,056 |
|||||
Operating expense |
271,702 |
143,822 |
20,918 |
517,683 |
487,746 |
70,940 |
|||||
Less: SBC |
78,244 |
11,661 |
1,696 |
78,244 |
19,037 |
2,769 |
|||||
Less: IA amortization arising from Bain acquisition |
773 |
802 |
117 |
3,145 |
3,073 |
447 |
|||||
Less: IPO related expenses |
47,690 |
- |
- |
52,907 |
- |
- |
|||||
Less: One-off expenses |
34,150 |
- |
- |
38,232 |
- |
- |
|||||
Non-GAAP operating expense |
110,845 |
131,359 |
19,105 |
345,155 |
465,636 |
67,724 |
|||||
Non-GAAP operating income |
52,463 |
76,361 |
11,106 |
202,832 |
244,586 |
35,573 |
|||||
Non-GAAP net income per ADS attributable to RISE-basic |
0.61 |
0.84 |
0.12 |
2.85 |
3.16 |
0.46 |
|||||
Non-GAAP net income per ADS attributable to RISE-diluted |
0.59 |
0.83 |
0.12 |
2.78 |
3.11 |
0.45 |
|||||
ADSs used in calculating net income per ADS-basic: |
53,750,000 |
57,179,506 |
57,179,506 |
50,945,205 |
56,906,091 |
56,906,091 |
|||||
ADSs used in calculating net income per ADS-diluted: |
55,867,989 |
57,923,267 |
57,923,267 |
52,225,718 |
57,940,934 |
57,940,934 |
|||||
Note 1: Each ADS represents two ordinary shares. |
View original content:http://www.prnewswire.com/news-releases/rise-education-announces-fourth-quarter-and-full-year-2018-unaudited-financial-results-300812902.html