UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_______________________
FORM 6-K
_______________________
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 UNDER
THE SECURITIES EXCHANGE ACT OF 1934
For the month of May 2018
Commission File Number: 001-38235
_______________________
RISE EDUCATION
CAYMAN LTD
_______________________
Room 101, Jia He Guo Xin Mansion,
No. 15 Baiqiao Street
Guangqumennei, Dongcheng District
Beijing 100062, PRC
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F x Form 40-F o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): o
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| RISE Education Cayman Ltd | |||
| By: | /s/ Yiding Sun | ||
| Name: Title: |
Yiding Sun Director and Chief Executive Officer |
||
Date: May 10, 2018
Exhibit Index
| Exhibit No. | Description. | |
| Exhibit 99.1 | Press Release |
Exhibit 99.1
RISE Education Announces First Quarter 2018 Unaudited Financial Results
BEIJING, May 10, 2018 – 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 first quarter ended March 31, 2018.
Financial and Operational Highlights
| · | Total revenues increased by 28.4% year-over-year to RMB270.1 million (US$43.1 million) in the first quarter of 2018. |
| · | Net income attributable to RISE increased by 26.7% year-over-year to RMB35.8 million (US$5.7 million) in the first quarter of 2018. |
| · | Non-GAAP net income attributable to RISE increased by 37.5% year-over-year to RMB38.9 million (US$6.2 million) in the first quarter of 2018. |
| · | Adjusted EBITDA increased by 28.6% year-over-year to RMB68.9 million (US$11.0 million) in the first quarter of 2018. |
| · | Total number of student enrollments in self-owned learning centers and online courses increased by 13.7%year-over-year to 22,045 in the first quarter of 2018 from 19,397 in the first quarter of 2017. |
| · | Student retention rate at self-owned learning centers increased to approximately 71% in the first quarter of 2018, compared with 70% in the first quarter of 2017. |
|
| Three Months Ended Mar 31, | |||||||||||
| (in thousands RMB, except for percentage and per ADS data) | 2017 | 2018 | Pct. Change | |||||||||
| Revenues | 210,323 | 270,129 | 28.4 | % | ||||||||
| EBITDA | 53,582 | 65,872 | 22.9 | % | ||||||||
| Adjusted EBITDA | 53,582 | 68,904 | 28.6 | % | ||||||||
| Net income attributable to RISE | 28,262 | 35,821 | 26.7 | % | ||||||||
| Non-GAAP net income attributable to RISE | 28,262 | 38,853 | 37.5 | % | ||||||||
| Net income per ADS attributable to RISE – basic | 0.57 | 0.64 | 12.3 | % | ||||||||
| Net income per ADS attributable to RISE – diluted | 0.57 | 0.62 | 8.8 | % | ||||||||
| Non-GAAP net income per ADS attributable to RISE – basic | 0.57 | 0.69 | 21.1 | % | ||||||||
| Non-GAAP net income per ADS attributable to RISE – diluted | 0.57 | 0.67 | 17.5 | % | ||||||||
“We are excited to start 2018 with strong financial and operating performance in the first quarter,” stated Mr. Yiding Sun, Chief Executive Officer of RISE. “During the quarter, we expanded our geographic presence to five additional cities through our franchised learning centers, bringing the total number of learning centers in our network to 284, across 90 cities in mainland China, Hong Kong and Singapore. In addition, as part of our ongoing efforts to ensure optimal learning experiences for all students across our entire network, we continued to upgrade our flagship products while integrating new programs to improve the effectiveness of our course offerings. Our student retention rate increased to 71% in the first quarter of 2018 from 70% in the same period last year, which is a testament to our commitment to product R&D and our unwavering focus on improving students’ learning experience. We are confident that our innovation capabilities, geographic presence, and global partnerships will position us at the forefront of the rapidly growing junior ELT market in China.”
Ms. Chelsea Wang, Chief Financial Officer of RISE, stated, “We are pleased to report another solid quarter with impressive financial results. Despite some unfavorable seasonal impacts, our total revenues increased by 28.4% year-over-year, driven by a 26.6% year-over-year increase in our revenues from educational programs. Furthermore, during the quarter, our non-GAAP net income attributable to RISE increased by 37.5% year-over-year to RMB38.9 million and non-GAAP net margin attributable to RISE expanded to 14.4%. Deferred revenue and customer advances as of March 31, 2018increased to RMB1.07 billion, representing a 31.7% increase compared with the year-end balance of 2017.”
Ms. Wang, added, “The seasonality impact on this quarter’s enrollment is more pronounced when compared to an exceptionally high base in the first quarter of 2017, which accounted for 39% of last year’s total enrollments. As a result, our enrollment in self-owned learning centers grew 13.7% from 19,397 students to 22,045 students. With approximately 13-15 new self-owned centers expected to open by the end of 2018, we expect our enrollment growth to accelerate and we anticipate that this quarter’s enrollment will account for approximately 30% of 2018’s full year enrollments. We firmly believe that with our robust revenue growth and enhanced operating efficiency, we are on track to achieve our previously forecasted year-over-year revenue growth of around 30% in the full year of 2018.”
FIRST QUARTER 2018 FINANCIAL RESULTS
Revenues
Total revenues for the first quarter of 2018 increased by RMB59.8 million, or 28.4%, to RMB270.1 million (US$43.1 million) from RMB210.3 million in the same period of the prior year. This increase was primarily attributable to an increase of RMB47.5 million in revenues from educational programs.
| · | Revenues from educational programs for the first quarter of 2018 increased by 26.6% to RMB226.2 million (US$36.1 million), which was primarily due to an increase in the number of student enrollments at self-owned learning centers and online courses in the first quarter. The increase in the Company’s student enrollments was attributable to (i) a higher student retention rate of 71% in this quarter, which we believe was partially driven by the Company’s established brand and growing offerings of reputable products; and (ii) an increase in the number of self-owned learning centers from 54 as of March 31, 2017 to 64 as of March 31, 2018. |
| · | Franchise revenues for the first quarter of 2018 increased by 14.7% to RMB28.2 million (US$4.5 million), primarily due to (i) an increase in recurring franchise fees during the same period and (ii) a 30.4% increase in the number of franchised learning centers from 168 as of March 31, 2017 to 220 as of March 31, 2018. Franchise revenues have fully reflected the impact of the new revenue standard under ASC 606 which became effective on January 1, 2018. |
| · | Other revenues for the first quarter of 2018 were RMB15.7 million (US$2.5 million) compared with RMB7.0 million in the same period of the prior year. The increase was primarily due to the revenue contribution from business assets acquired from The Edge Learning Centers Limited, or The Edge, in the fourth quarter of 2017, and a 56.2% year-over-year increase in revenues from Rise Overseas Study Tour. |
Cost of Revenues
Cost of revenues for the first quarter of 2018 increased by RMB29.2 million, or 30.3%, to RMB125.5 million (US$20.0 million), primarily due to increases in rental costs and personnel costs. Rental costs increased as the Company expanded its operations. The increase in personnel costs was primarily attributable to an increase of total teaching hours at the Company’s self-owned learning centers. Non-GAAP cost of revenues for the first quarter of 2018 was RMB125.0 million (US$19.9 million).
Gross Profit
Gross profit for the first quarter of 2018 increased by RMB30.7 million, or 26.9%, to RMB144.7 million (US$23.1 million). Gross margin for the first quarter of 2018 was 53.6%.
Operating Expenses
Total operating expenses for the first quarter of 2018 increased by RMB30.3 million, or 41.7%, to RMB102.9 million (US$16.4 million). Non-GAAP operating expenses for the first quarter of 2018 were RMB100.3 million (US$16.0 million).
Selling and marketing expenses for the first quarter of 2018 increased to RMB48.5 million (US$7.7 million), compared with RMB31.3 million for the first quarter of 2017. Non-GAAP selling and marketing expenses for the first quarter of 2018 was RMB47.9 million (US$7.6 million).
General and administrative expenses for the first quarter of 2018 were RMB54.4 million (US$8.7 million). Non-GAAP general and administrative expenses for the first quarter of 2018 were RMB52.4 million (US$8.4 million).
Operating Income and Operating Margin
Operating income for the first quarter of 2018 increased by 0.9% year-over-year to RMB41.8 million (US$6.7 million). Non-GAAP operating income for the first quarter of 2018 was RMB44.8 million (US$7.1 million)
Operating margin was 15.5% during the first quarter of 2018, compared with19.7% in the same period of prior year.
| 2 |
Interest Expense
Interest expense for the first quarter of 2018 was RMB8.2 million (US$1.3 million), compared with RMB5.2 million in the same period of the prior year. The increase in interest expense was primarily due to a higher principal of the Company’s loan from CTBC Bank Co. Ltd.(“CTBC”), which was expanded in September 2017.
Other Income
Other income for the first quarter of 2018 was RMB10.9 million (US$1.7 million), compared with RMB0.2 million in the same period of the prior year. The Company’s ADR depositary reimbursed the Company a total of RMB10.0 million in consideration.
Net Income Attributable to RISE
Net income attributable to RISE for the first quarter of 2018 increased by 26.7% to RMB35.8 million (US$5.7 million). Net margin attributable to RISE in the first quarter of 2018 was 13.3%, compared with 13.4% in the same period of the prior year. Non-GAAP net income attributable to RISE for the first quarter of 2018 increased by 37.5% year-over-year to RMB38.9 million (US$6.2 million). Non-GAAP net margin attributable to RISE expanded to 14.4% during the quarter from 13.4% in the same period of the prior year.
EBITDA represents net income before interests, taxes, depreciation and amortization. EBITDA for the first quarter of 2018 was RMB65.9 million (US$10.5 million), compared with RMB53.6 million in the same period of the prior year. Adjusted EBITDA. Adjusted EBITDA for the first quarter of 2018 increased by 28.6% year-over-year to RMB68.9 million (US$11.0 million) from RMB53.6 million in the same period of the prior year. Adjusted EBITDA margin was 25.5% in the first quarter of 2018, flat with the same period of the prior year.
Basic and Diluted Earnings per ADS
Basic and diluted net income attributable to RISE per ADS was RMB0.64 (US$0.10) and RMB0.62 (US$0.10), respectively, for the first quarter of 2018. Basic and diluted non-GAAP net income attributable to RISE per ADS was RMB0.69 (US$0.11) and RMB0.67 (US$0.11), respectively, for the first quarter of 2018.
For details on the calculation of and reconciliation to the nearest GAAP measures for each of non-GAAP net income, 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 first quarter of 2018 was RMB198.4 million (US$31.6 million), compared with RMB256.8 million in the same period of the prior year.
Balance Sheet
As of March 31, 2018, the Company had combined cash and cash equivalents, restricted cash and short-term investment of RMB1,054.6 million (US$168.1 million), compared with RMB1,084.9 million as of December 31, 2017.The decrease of cash and cash equivalents and restricted cash was mainly a result of i) loan repayment of RMB75.9 million (US$12.0 million) to CTBC in the first quarter of 2018, ii) entrustment loan of RMB150 million (US$23.9 million) granted to Lionbridge, iii) final payment of termination fee to Bain Advisors of RMB 20.0 million (US$3.2 million), and iv) final payment of RMB16.6 million (US$2.6 million)for the acquisition of The Edge.
Current and non-current deferred revenue and customer advances was RMB1,070.1 million (US$170.6 million) as of March 31, 2018, representing an increase of 31.7% from RMB812.8 million as of December31, 2017. The increase was primarily due to higher pre-paid tuition and fees from growing student enrollment, which was partially offset by recognized revenue as courses were delivered. Deferred revenue and customer advances mainly consisted of upfront tuition fee payments from students and initial franchise fees from the Company’s franchise partners.
Business Outlook
For the second quarter of 2018, the Company expects its total revenues to be in the range of RMB292.5 million to RMB297.1 million, representing a year-over-year growth rate of approximately 29% to 31%. 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, May10, 2018 at 9:00 pm Eastern Time (or Friday, May 11, 2018 at 9:00 am 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: #4279447
| 3 |
The replay will be accessible through May18, 2018 by dialing the following numbers:
United States: +1-646-254-3697
International: +61-2-8199-0299
Conference ID: #4279447
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 RMB6.2726 to US$1.00, the noon buying rate in effect on March 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 us with an understanding of the results from the primary operations of our business by excluding the share-based compensation that does not reflect the ordinary operating expenses of our operations.
EBITDA, adjusted EBITDA, adjusted EBITDA margin and non-GAAP net income provide us with an understanding of the results from the primary operations of our business by excluding the effects of certain transaction-related expenses that do not reflect the ordinary EBITDA and net income of our operations.
We use non-GAAP operating expenses, including non-GAAP selling and marketing expenses and non-GAAP general and administrative expenses, non-GAAP operating income, EBITDA, adjusted EBITDA, adjusted EBITDA margin, non-GAAP net income, and non-GAAP basic and diluted net income per ADS attributable to RISE to evaluate our period-over-period operating performance because our management believes these provide a more comparable measure of our continuing business as it adjusts for transaction-related expenses that are not reflective of the normal earnings of our business. These measures may be useful to an investor in evaluating the underlying operating performance of our 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.
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/.
| 4 |
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 F-1 filed in connection with its initial public offering.
Investor Relations Contact
Mei Li
RISE Education
Email: riseir@rdchina.net
Jack Wang
ICR, Inc.
Tel: (+1) 347-436-8371
Email: riseir@rdchina.net
Media Relations Contact
Edmond Lococo
ICR Inc.
Tel: +86 (10) 6583-7510
Email: Edmond.Lococo@icrinc.com
| 5 |
RISE EDUCATION CAYMAN LTD
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except share data and per share data)
| As of | ||||||
| December 31 | March 31 | March 31 | ||||
| 2017 | 2018 | 2018 | ||||
| RMB | RMB | USD | ||||
| ASSETS | ||||||
| Current assets: | ||||||
| Cash and cash equivalents | 1,055,982 | 924,662 | 147,413 | |||
| Restricted cash | 28,913 | 24,915 | 3,972 | |||
| Short-term investment | - | 105,000 | 16,739 | |||
| Accounts receivable, net | 2,470 | 3,838 | 612 | |||
| Amounts due from a related party | 6,604 | 150,000 | 23,914 | |||
| Inventories | 7,905 | 8,155 | 1,300 | |||
| Prepaid expenses and other current assets | 40,571 | 86,719 | 13,825 | |||
| Total current assets | 1,142,445 | 1,303,289 | 207,775 | |||
| Property and equipment, net | 100,177 | 99,075 | 15,795 | |||
| Intangible assets, net | 200,615 | 189,604 | 30,227 | |||
| Goodwill | 475,732 | 465,834 | 74,265 | |||
| Deferred tax assets | 2,404 | 13,659 | 2,178 | |||
| Other non-current assets | 34,965 | 38,718 | 6,173 | |||
| Total assets | 1,956,338 | 2,110,179 | 336,413 | |||
| LIABILITIES AND SHAREHOLDERS’EQUITY | ||||||
| Current liabilities: | ||||||
| Accounts payable | 6,041 | 8,275 | 1,319 | |||
| Accrued expenses and other current liabilities | 171,099 | 138,553 | 22,090 | |||
| Due to a related party | 20,000 | - | - | |||
| Deferred revenue and customer advances | 812,821 | 1,042,428 | 166,188 | |||
| Income taxes payable | 20,739 | 24,793 | 3,953 | |||
| Total current liabilities | 1,030,700 | 1,214,049 | 193,550 | |||
| Long-term loan | 623,439 | 527,614 | 84,114 | |||
| Deferred revenue and customer advances | - | 27,658 | 4,409 | |||
| Deferred tax liabilities | 3,785 | 7,381 | 1,177 | |||
| Other non-current liabilities | 2,682 | 2,079 | 331 | |||
| Total liabilities | 1,660,606 | 1,778,781 | 283,581 | |||
| Shareholders’ equity: | ||||||
| Ordinary shares | 6,782 | 7,022 | 1,120 | |||
| Additional paid-in capital | 532,474 | 577,070 | 91,998 | |||
| Statutory reserves | 46,366 | 46,366 | 7,392 | |||
| Accumulated deficit | (315,531) | (323,832) | (51,627) | |||
| Accumulated other comprehensive income | 40,040 | 40,266 | 6,419 | |||
| Total Rise Education Cayman Ltd shareholders’ equity | 310,131 | 346,892 | 55,302 | |||
| Non-controlling interests | (14,399) | (15,494) | (2,470) | |||
| Total equity | 295,732 | 331,398 | 52,832 | |||
| Total liabilities, non-controlling interests and shareholders’ equity | 1,956,338 | 2,110,179 | 336,413 | |||
| 6 |
RISE EDUCATION CAYMAN LTD
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in thousands, except share data and per share data)
| Three Months Ended March 31, | |||||||
| 2017 | 2018 | 2018 | |||||
| RMB | RMB | USD | |||||
| Revenues | 210,323 | 270,129 | 43,065 | ||||
| Educational programs | 178,722 | 226,194 | 36,061 | ||||
| Franchise revenues | 24,604 | 28,210 | 4,497 | ||||
| Others | 6,997 | 15,725 | 2,507 | ||||
| Cost of revenues | (96,316) | (125,467) | (20,002) | ||||
| Gross profit | 114,007 | 144,662 | 23,063 | ||||
| Selling and marketing expenses | (31,306) | (48,522) | (7,736) | ||||
| General and administrative expenses | (41,308) | (54,358) | (8,666) | ||||
| Operating income | 41,393 | 41,782 | 6,661 | ||||
| Interest income | 2,606 | 4,206 | 671 | ||||
| Interest expense | (5,167) | (8,205) | (1,308) | ||||
| Foreign currency exchange (loss)/income | (18) | 28 | 4 | ||||
| Other income, net | 152 | 10,908 | 1,739 | ||||
| Income before income tax expense | 38,966 | 48,719 | 7,767 | ||||
| Income tax expense | (12,576) | (13,993) | (2,231) | ||||
| Net income | 26,390 | 34,726 | 5,536 | ||||
| Add: net loss attributable to non-controlling interests | 1,872 | 1,095 | 175 | ||||
| Net income attributable to RISE Education Cayman Ltd | 28,262 | 35,821 | 5,711 | ||||
| Net income per ordinary share: | |||||||
| Basic | 0.28 | 0.32 | 0.05 | ||||
| Diluted | 0.28 | 0.31 | 0.05 | ||||
| Net income per ADS: | |||||||
| Basic | 0.57 | 0.64 | 0.10 | ||||
| Diluted | 0.57 | 0.62 | 0.10 | ||||
| Shares used in net income per ordinary share computation: | |||||||
| Basic | 100,000,000 | 112,414,410 | 112,414,410 | ||||
| Diluted | 100,000,000 | 115,919,564 | 115,919,564 | ||||
| Shares used in net income per ADS computation: | |||||||
| Basic | 50,000,000 | 56,207,205 | 56,207,205 | ||||
| Diluted | 50,000,000 | 57,959,782 | 57,959,782 | ||||
| Net income | 26,390 | 34,726 | 5,536 | ||||
| Other comprehensive income / (loss), net of tax of nil: | |||||||
| Foreign currency translation adjustments | (920) | 226 | 36 | ||||
| Other comprehensive (loss) / income | (920) | 226 | 36 | ||||
| Comprehensive income | 25,470 | 34,952 | 5,572 | ||||
| Add: comprehensive loss attributable to non-controlling interests | 1,872 | 1,095 | 175 | ||||
| Comprehensive income attributable to RISE Education Cayman Ltd | 27,342 | 36,047 | 5,747 | ||||
| 7 |
RISE EDUCATION CAYMAN LTD
RECONCILIATION OF GAAP AND NON-GAAP RESULTS
(in thousands, except share data and per share data)
| Three Months Ended March 31, | |||||||
| 2017 | 2018 | 2018 | |||||
| RMB | RMB | USD | |||||
| Net income | 26,390 | 34,726 | 5,536 | ||||
| Share-based compensation ("SBC") | - | 3,032 | 483 | ||||
| Non-GAAP net income | 26,390 | 37,758 | 6,019 | ||||
| Add: net loss attributable to non-controlling interests | 1,872 | 1,095 | 175 | ||||
| Non-GAAP net income attributable to RISE Education Cayman Ltd | 28,262 | 38,853 | 6,194 | ||||
| Net income | 26,390 | 34,726 | 5,536 | ||||
| Add: Depreciation | 6,960 | 7,877 | 1,256 | ||||
| Add: Amortization | 5,095 | 5,277 | 841 | ||||
| Add: Interest expense | 5,167 | 8,205 | 1,308 | ||||
| Add: Income tax expense | 12,576 | 13,993 | 2,231 | ||||
| Less: Interest income | 2,606 | 4,206 | 671 | ||||
| EBITDA | 53,582 | 65,872 | 10,501 | ||||
| SBC | - | 3,032 | 483 | ||||
| Adjusted EBITDA | 53,582 | 68,904 | 10,984 | ||||
| Cost of revenues | 96,316 | 125,467 | 20,002 | ||||
| Personnel costs | 36,986 | 49,494 | 7,891 | ||||
| Rental costs | 32,869 | 40,931 | 6,525 | ||||
| Others | 26,461 | 35,042 | 5,587 | ||||
| Less: SBC | - | 450 | 72 | ||||
| Non-GAAP cost of revenues | 96,316 | 125,017 | 19,930 | ||||
| Selling and marketing expenses | 31,306 | 48,522 | 7,736 | ||||
| Less: SBC | - | 614 | 98 | ||||
| Non-GAAP selling and marketing expenses | 31,306 | 47,908 | 7,638 | ||||
| General and administrative expenses | 41,308 | 54,358 | 8,666 | ||||
| Less: SBC | - | 1,968 | 314 | ||||
| Non-GAAP general and administrative expenses | 41,308 | 52,390 | 8,352 | ||||
| Gross Profit | 114,007 | 144,662 | 23,063 | ||||
| Add: SBC included in cost of revenues | - | 450 | 72 | ||||
| Non-GAAP gross profit | 114,007 | 145,112 | 23,135 | ||||
| Non-GAAP selling and marketing expenses | 31,306 | 47,908 | 7,638 | ||||
| Non-GAAP general and administrative expenses | 41,308 | 52,390 | 8,352 | ||||
| Non-GAAP operating expense | 72,614 | 100,298 | 15,990 | ||||
| Non-GAAP operating income | 41,393 | 44,814 | 7,145 | ||||
| Non-GAAP income per ordinary share: | |||||||
| Basic | 0.28 | 0.35 | 0.06 | ||||
| Diluted | 0.28 | 0.34 | 0.05 | ||||
| Non-GAAP income per ADS: | |||||||
| Basic | 0.57 | 0.69 | 0.11 | ||||
| Diluted | 0.57 | 0.67 | 0.11 | ||||
| Shares used in net income per ordinary share computation: | |||||||
| Basic | 100,000,000 | 112,414,410 | 112,414,410 | ||||
| Diluted | 100,000,000 | 115,919,564 | 115,919,564 | ||||
| Shares used in net income per ADS computation: | |||||||
| Basic | 50,000,000 | 56,207,205 | 56,207,205 | ||||
| Diluted | 50,000,000 | 57,959,782 | 57,959,782 | ||||
| 8 |