Form 6-K

 

 

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 March 2019

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  ☒            Form 40-F  ☐

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):  ☐

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):  ☐

 

 

 


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:   Yiding Sun
Title:   Director and Chief Executive Officer

Date: March 15, 2019


Exhibit Index

 

Exhibit

    No.    

  

Description.

Exhibit 99.1    Press Release
EX-99.1

Exhibit 99.1

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

BEIJING, March 15, 2019 – 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 RISE1 increased by 45.9% year-over-year to RMB47.9 million (US$7.0 million) in the fourth quarter of 2018.

 

   

Adjusted EBITDA1 increased 33.6% year-over-year to RMB91.0 million (US$13.2 million) in the fourth quarter of 2018.

 

   

Total number of student enrollments2 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 RISE1 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 enrollments2 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

 

 

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.

 

1


    

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.

 

2


   

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 revenues3 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.

 

 

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.”

 

3


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.

 

4


   

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.

 

5


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/.

 

6


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/.

 

7


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

 

8


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  
  

 

 

   

 

 

   

 

 

 

 

9


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  

 

10


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  

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  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

11


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  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

12


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  

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.    

 

13