omniture

RISE Education Announces Fourth Quarter and Full Year 2018 Unaudited Financial Results

2019-03-15 06:38 7350

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

  • Total revenues increased by 30.1% year-over-year to RMB354.2 million (US$51.5 million) in the fourth quarter of 2018.
  • Net income attributable to RISE was RMB31.5 million (US$4.6 million) in the fourth quarter of 2018.
  • Non-GAAP net income attributable to RISE[1] increased by 45.9% year-over-year to RMB47.9 million (US$7.0 million) in the fourth quarter of 2018.
  • Adjusted EBITDA[1] increased 33.6% year-over-year to RMB91.0 million (US$13.2 million) in the fourth quarter of 2018.
  • Total number of student enrollments[2] increased by 85.9% year-over-year to 21,756 in the fourth quarter of 2018 which includes 743 from online courses, 324 from short-term and SSAT test-prep courses, and 720 from The Edge Learning Centers Limited ("The Edge").
  • The total number of the Company's learning centers increased to 380, consisting of 76 self-owned (including 2 operated by The Edge) and 304 franchised learning centers.

Highlights for the Full Year Ended December 31, 2018

  • Total revenues increased by 31.2% year-over-year to RMB1,271.9 million (US$185.0 million) in the full year of 2018.
  • Net income attributable to RISE was RMB143.0 million (US$20.8 million) in the full year of 2018.
  • Non-GAAP net income attributable to RISE[1] increased by 24.1% year-over-year to RMB179.9 million (US$26.2 million) in the full year of 2018.
  • Total number of student enrollments[2] increased by 42.2% year-over-year to 73,054 in the full year of 2018 which includes 2,955 from online courses, 5,804 from short-term and SSAT test-prep courses, and 2,751 from The Edge.
  • Student retention rate at self-owned learning centers remained stable at 70% in the full year of 2018 compared with the same period of the prior year.



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.

  • Revenues from educational programs for the fourth quarter of 2018 increased by 26.7% to RMB316.5 million (US$46.0 million) from RMB249.7 million for the same period of the prior year. The increase was primarily due to (i) a significant increase of the number of student enrollments for our regular courses operated by self-owned learning centers and (ii) a high and stable student retention rate of 71% during the quarter. The number of our self-owned learning centers also increased, excluding 2 from The Edge, to 74 as of December 31, 2018 from 62 as of December 31, 2017. The Company added a total of 55 new classrooms during the fourth quarter of 2018.
  • Franchise revenues for the fourth quarter of 2018 increased by 65.9% to RMB28.2 million (US$4.1 million) from RMB17.0 million for the same period of the prior year, primarily due to an increase in recurring franchise fees and an increase in the number of franchised learning centers from 206 as of December 31, 2017 to 304 as of December 31, 2018.
  • Other revenues for the fourth quarter of 2018 increased by 74.4% to RMB9.4 million (US$1.4 million) compared with RMB5.4 million for the same period of the prior year. The increase was primarily due to an increase in revenue generated by The Edge which operated two self-owned learning centers during the quarter.

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).

  • Selling and marketing expenses increased by 12.6% year-over-year to RMB69.5 million (US$10.1 million) during the fourth quarter of 2018 from RMB61.7 million during the same period last year. The increase was primarily due to an increase in marketing channel expenses and personnel costs associated with the Company's expanding network of self-owned learning centers and growth in student enrollments. Non-GAAP selling and marketing expenses during the fourth quarter of 2018 increased by 26.9% year-over-year to RMB65.8 million (US$9.6 million).
  • General and administrative expenses decreased by 64.6% year-over-year to RMB74.4 million (US$10.8 million) during the fourth quarter of 2018 from RMB210.0 million for the same period of the prior year. The decrease was mainly attributable to share-based compensation expenses of RMB69.2 million and IPO-related and one-off expenses of RMB81.8 million incurred during the fourth quarter 2017. Non-GAAP general and administrative expenses for the fourth quarter of 2018 increased by 11.1% year-over-year to RMB65.5 million (US$9.5 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.

  • Revenues from educational programs for the full year of 2018 increased by 28.9% to RMB1,071.6 million (US$155.9 million) from RMB831.1 million for the full year of 2017. The increase was primarily due to (i) an increase of the total number of student enrollments for our regular courses operated by self-owned learning centers and (ii)a high and stable student retention rate of 70% during the full year of 2018. The number of self-owned learning centers, excluding 2 from The Edge, also increased to 74 as of December 31, 2018 from 62 as of December 31, 2017.
  • Franchise revenues for the full year of 2018 increased by 25.2% to RMB125.2 million (US$18.2 million) from RMB100.0 million for the full year of 2017. This increase was primarily due to an increase in recurring franchise fees and an increase in the number of franchised learning centers from 206 as of December 31, 2017 to 304 as of December 31, 2018.
  • Other revenues for the full year of 2018 increased by 96.7% to RMB75.1 million (US$10.9 million) from RMB38.2 million for the full year of 2017. The increase was primarily due to an increase in revenue generated by The Edge as well as the Company's expanded complementary educational products such as RISE study tour program and Can-Talk online education program.

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).

  • Selling and marketing expenses for the full year of 2018 increased by 38.0% year-over-year to RMB245.7 million (US$35.7 million) from RMB178.0 million for the full year of 2017. The increase was primarily due to an increase in marketing channel expenses and personnel costs associated with the Company's expanding network of self-owned learning centers and growth in student enrollments. Non-GAAP selling and marketing expenses for the full year of 2018 increased by 43.8% year-over-year to RMB238.4 million (US$34.7 million).
  • General and administrative expenses for the full year of 2018 decreased by 28.7% year-over-year to RMB242.1 million (US$35.2 million) from RMB339.7 million for the full year of 2017. The decrease was mainly attributable to reduced IPO-related and one-off expenses incurred in 2017, which were partially offset by increased personnel costs and office expenses in support of the Company's expanding business. Non-GAAP general and administrative expenses for the full year of 2018 increased by 26.7% year-over-year to RMB227.3 million (US$33.1 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.

 

Cision View original content:http://www.prnewswire.com/news-releases/rise-education-announces-fourth-quarter-and-full-year-2018-unaudited-financial-results-300812902.html

Source: RISE Education Cayman Ltd
Related Stocks:
NASDAQ:REDU
Keywords: Education
collection