EX-99.1
Published on March 31, 2020
RYB Education, Inc. Reports Fourth Quarter and Full Year 2019 Financial Results
BEIJING, March 31, 2020 RYB Education, Inc. (RYB or the Company) (NYSE: RYB), a leading early childhood education service provider in China, today announced its unaudited financial results for the fourth quarter and full year ended December 31, 2019.
Fourth Quarter 2019 Operational and Financial Summary
· Number of students enrolled at directly operated facilities was 30,806 as of December 31, 2019, compared with 23,627 as of December 31, 2018.
· Net revenues increased by 12.7% to $50.7 million, compared with $45.0 million for the fourth quarter of 2018.
· Gross profit increased by 24.8% to $9.9 million, compared with $7.9 million for the fourth quarter of 2018.
· Net income attributable to ordinary shareholders of RYB for the fourth quarter of 2019 was $0.2 million, compared with $0.6 million for the fourth quarter of 2018. Adjusted net income attributable to ordinary shareholders1 of RYB for the fourth quarter of 2019 was $1.1 million, compared with $1.1 million for the fourth quarter of 2018.
· Cash used in operating activities was $9.3 million in the fourth quarter of 2019, compared with $9.5 million cash used in operating activities for the fourth quarter of 2018.
Full Year 2019 Financial Summary
· Net revenues were $182.3 million, compared with $156.5 million for 2018.
· Gross profit was $26.7 million, compared with $25.6 million for 2018.
· Net loss attributable to ordinary shareholders of RYB for 2019 was $2.4 million, compared with $1.8 million for 2018. Adjusted net income attributable to ordinary shareholders2 of RYB for 2019 was $1.4 million, compared with $5.1 million for 2018.
Looking back at the fourth quarter of 2019, in the face of many challenges in the overall market, we continued to focus on growing our core businesses whilst improving the educational quality of our offerings and services, increasing operational efficiencies, and achieving higher levels of customer satisfaction. We also further advanced the online-merge-offline process across our facilities, said Ms. Yanlai Shi, Co-founder, Director and Chief Executive Officer of RYB. Throughout the year, we carried out our brand portfolio strategy in response to the diverse needs of students and families and actively supported new regulatory policies of early childhood education. Additionally, we continued to make smooth progress integrating new business operations across multiple geographies and enriching our suite of diversified products and services.
1 Adjusted net income (loss) attributable to ordinary shareholders is a non-GAAP financial measure, which is defined as net income (loss) attributable to ordinary shareholders excluding share-based compensation expenses and changes of redeemable non-controlling interests. See Use of Non-GAAP Financial Measures and Reconciliations of GAAP and non-GAAP results included elsewhere in this earnings release.
2 Adjusted net income (loss) attributable to ordinary shareholders is a non-GAAP financial measure, which is defined as net income (loss) attributable to ordinary shareholders excluding share-based compensation expenses and changes of redeemable non-controlling interests. See Use of Non-GAAP Financial Measures and Reconciliations of GAAP and non-GAAP results included elsewhere in this earnings release.
Over the past two months, China has fought with tremendous courage against the coronavirus pandemic. As a responsible corporate citizen, we have proactively monitored the health status of our children, families and staff members, secured and provided healthcare supplies to our facilities in coronavirus impacted regions, and compiled a RYB Handbook on COVID-19 and distributed to all the facilities within our network. During the same time, we have also worked diligently to provide our students and families with resources for continuous co-parenting support that facilitate learning and parent-child interaction. In an effort to maintain educational continuity for families and teachers affected by facility closures, we have provided free access via our self-developed mobile app and collaborating third party platforms to an entire library of home education content. For example, in early February, we launched a series of online educational content comprising of ten learning modules for our kindergartens. This approach has proven to be very popular, attracting over 100,000 participating students. For franchise play-and-learn centres, we also offered a 99-day free access to education content on the iLove app, which attracted over 300,000 registered users to date. Other parts of the efforts also include additional online training for our teaching staff during this time. Going forward, we will continue to execute our growth strategy by focusing on our core operations, advancing our digital transformation, and developing new and innovative ways to serve children and families, concluded Ms. Shi.
Mr. Hao Gu, Chief Financial Officer of RYB, said, In the fourth quarter of 2019, the number of students enrolled at our directly operated facilities reached 30,806 and our net revenues grew 12.7%, approaching the high end of our guidance. At the same time, our prudent cost control achieved satisfactory results. Our gross profit in the fourth quarter increased by 24.8% compared with the same period last year, while operating income were $3.3 million, versus an operating loss of $0.13 million for the fourth quarter of 2018. For the full year 2019, the Company achieved a solid increase of 16.5% in revenues, and a positive operating cash flow of $13.0 million compared with $0.8 million during 2018.
The health and welfare of the children and families we serve is always our highest priority. Toward this end, over the past couple of years we have invested in initiatives that have enhanced teacher training and upgraded our operating systems. Today we have a solid professional foundation in place that allows us to respond effectively to unexpected developments, like the coronavirus outbreak. Despite the suspension of some of our operations as a result of the outbreak, we remain confident of the resilience of our business. By further integrating technology into our offerings we are executing our company-wide digital strategy to drive innovation and pave the way for a wider spectrum of products and services, increased revenue streams, better cost structures, improved efficiencies and long-term profitable returns, concluded Mr. Gu.
Fourth Quarter 2019 Financial Results
Net Revenues
Net revenues for the fourth quarter of 2019 increased by 12.7% to $50.7 million, from $45.0 million for the same quarter of 2018.
Service revenues for the fourth quarter of 2019 increased by 21.3% to $46.6 million, from $38.5 million for the same quarter of 2018. The increase was primarily contributed by student enrolment gains in directly operated facilities in ramp-up period and from directly operated facilities in Singapore that were acquired during the second quarter of 2019. Franchise services revenue also increased due to the expansion of franchise network and an increase in average franchise fee.
Product revenues for the fourth quarter of 2019 decreased by 37.4% to $4.1 million, from $6.5 million for the same quarter of 2018. The decrease was primarily due to a decrease in the amount of merchandise sold through the Companys franchise network.
Cost of Revenues
Cost of revenues for the fourth quarter of 2019 was $40.9 million, a 10.2% increase from $37.1 million for the same quarter of 2018. Cost of revenues for services for the fourth quarter of 2019 was $39.1 million, compared with $33.6 million for the same quarter of 2018. The increase was primarily due to higher staff compensation and operating cost, such as rental and material consumption as the Company continued to moderately expand its facilities network, including directly operated facilities in Singapore acquired during the second quarter of 2019. Cost of products revenues for the fourth quarter of 2019 was $1.8 million, compared with $3.5 million for the same quarter of 2018. The decrease was generally in line with the decrease in product revenues.
Gross Profit and Gross Margin
Gross profit for the fourth quarter of 2019 increased by 24.8% to $9.9 million, compared with $7.9 million for the same quarter of 2018.
Gross margin for the fourth quarter of 2019 was 19.4%, compared with 17.6% for the same quarter last year.
Operating Expenses
Total operating expenses for the fourth quarter of 2019 were $6.5 million, compared with $8.0 million for the same quarter of 2018. Excluding share-based compensation expenses, operating expenses were $5.6 million, a decrease of 17.6% from $6.8 million for the fourth quarter of 2018.
Selling expenses for the fourth quarter of 2019 were $0.7 million, compared with $0.7 million for the same quarter of 2018.
General and administrative (G&A) expenses for the fourth quarter of 2019 were $5.9 million, a 20.2% decrease from $7.3 million for the same quarter of 2018. Excluding share-based compensation expenses, G&A expenses were $5.0 million for the fourth quarter of 2019, compared with $6.1 million for the same quarter of 2018. The decrease in G&A expenses excluding share-based compensation expenses was primarily driven by our stringent cost control measures. The share-based compensation expenses included in G&A expenses were $0.9 million for the quarter.
Operating Income/loss
Operating income for the fourth quarter of 2019 was $3.3 million, compared with $0.1 million of operating loss for the same quarter last year. Adjusted operating income3 was $4.2 million for the fourth quarter of 2019, compared with $1.1 million for the same quarter of 2018.
Net Income/loss
Net income attributable to ordinary shareholders of RYB for the fourth quarter of 2019 was $0.2 million, compared with $0.6 million for the same quarter of 2018. Adjusted net income attributable to ordinary shareholders of RYB, which excludes the impact of $0.9 million of share-based compensation expense for the fourth quarter of 2019, was $1.1 million, compared with $1.1 million for the same quarter of 2018.
Basic and diluted net income per American depositary share (ADS) attributable to ordinary shareholders of RYB for the fourth quarter of 2019 were both $0.01, compared with basic and diluted net income per ADS attributable to ordinary shareholders of RYB of $0.02, for the same quarter of 2018. Each ADS represents one Class A ordinary share.
Adjusted basic and diluted net income per ADS attributable to ordinary shareholders4 of RYB for the fourth quarter of 2019 were both $0.04, compared with $0.04 and $0.03 for the same quarter of 2018.
EBITDA5 for the fourth quarter of 2019 was $6.7 million, compared with $4.3 million for the same period of 2018. Adjusted EBITDA6 for the fourth quarter of 2019 was $7.6 million, compared with $5.5 million for the same quarter of 2018.
Operating Cash Flow
Cash used in operating activities was $9.3 million during the fourth quarter of 2019, compared with $9.5 million of cash used in operating activities during the fourth quarter of 2018.
Full Year of 2019 Financial Results
Net Revenues
Net revenues for the full year of 2019 were $182.3 million, compared with $156.5 million for 2018.
Services revenues for the full year of 2019 were $166.2 million, compared with $139.2 million for 2018. The increase was primarily contributed by increased tuition fees due to a student-mix shift, enrolment increase at directly operated facilities and contribution from acquired facilities in Singapore.
3 Adjusted operating income is a non-GAAP financial measure, which is defined as operating income excluding share-based compensation expenses.
4 Adjusted basic and diluted net income per ADS attributable to ordinary shareholders is a non-GAAP financial measure, which is defined as basic and diluted net income per ADS attributable to ordinary shareholders excluding share-based compensation expenses.
5 EBITDA is defined as net income excluding depreciation, amortization and income tax expenses.
6 Adjusted EBITDA is a non-GAAP financial measure, which is defined as net income excluding depreciation, amortization, interest expenses, income tax expenses, and share-based compensation expenses.
Product revenues for the full year of 2019 were $16.1 million, compared with $17.3 million for 2018. The decrease was primarily due to a decrease in the amount of merchandise sold through the Companys franchise network.
Cost of Revenues
Cost of revenues for the full year of 2019 was $155.5 million, compared with $130.9 million for 2018. Cost of services revenues for the full year of 2019 was $147.7 million, compared with $121.5 million for 2018. The increase was primarily due to an increase in staff compensation and higher operating cost, such as rental and material consumption as the Company continued to moderately expand its facilities network. Cost of products revenues for the full year of 2019 was $7.9 million, compared with $9.3 million for 2018.
Gross Profit and Gross Margin
Gross profit for the full year of 2019 was $26.7 million, compared with $25.6 million for 2018.
Gross margin for the full year of 2019 was 14.7%, compared with 16.4% for 2018.
Operating Expenses
Total operating expenses for the full year of 2019 were $26.6 million, compared with $28.7 million for 2018. Excluding share-based compensation expenses, operating expenses were $22.6 million, compared with $22.1 million for 2018.
Selling expenses were $2.8 million for the full year of 2019, compared with $2.2 million for 2018.
G&A expenses for the full year of 2019 were $23.8 million, compared with $26.4 million for 2018. Excluding share-based compensation expenses, G&A expenses were $19.9 million for the full year of 2019, compared with $19.9 million for 2018 despite network expansion thanks to our stringent cost control measures.
Operating Income/loss
Operating income for the full year of 2019 was $0.2 million, compared with operating loss of $3.0 million for 2018. Adjusted operating income for 2019 was $4.1 million, compared with $3.7 million for 2018.
Net Income/loss
Net loss attributable to ordinary shareholders of RYB for the full year of 2019 was $2.4 million, compared with $1.8 million for 2018. Adjusted net income attributable to ordinary shareholders of RYB, which excludes the impact of share-based compensation expenses and changes of redeemable non-controlling interests, for the full year of 2019 was $1.4 million, compared with $5.1 million for 2018.
Basic and diluted net losses per ADS attributable to ordinary shareholders of RYB for the full year of 2019 were both $0.09 compared with basic and diluted net loss per ADS attributable to ordinary shareholders of RYB of both $0.06 for 2018. Each ADS represents one Class A ordinary share.
Adjusted basic and diluted net income per ADS attributable to ordinary shareholders of RYB for the full year of 2019 were both $0.05, compared with $0.18 and $0.16, respectively, for 2018.
EBITDA for the full year of 2019 was $12.9 million, compared with $8.8 million for 2018. Adjusted EBITDA for 2019 was $16.8 million, compared with $15.6 million for 2018.
Balance Sheet
As of December 31, 2019, the Company had total cash, cash equivalents and term deposits of $68.7 million, compared with $104.1 million as of December 31, 2018. The decrease in cash balance was primarily driven by acquisition related payments and capital expenditures.
Charitable Causes Associated with the Coronavirus Outbreak in China
RYB is fully committed to carrying out its corporate social responsibilities. On January 29, 2020, we announced a donation of RMB 1 million and 10 infrared thermometers to support Wuhan and other cities in Hubei Province, the epicentre of the coronavirus outbreak in China. For remote and continuous education, we have started offering an abundance of online content and offerings free of charge to children and families across the country.
Conference Call
Management will host an earnings conference call at 8:00 a.m. Eastern Time on Tuesday, March 31, 2020 (8:00 p.m. Beijing Time on March 31, 2020). Listeners may access the call by dialing:
United States (toll free): 1-888-317-6003
International: 1-412-317-6061
China (toll free): 400-120-6115
Hong Kong (toll free): 800-963-976
Participant Elite Entry Number: 4141218
Participants should dial-in at least 10-15 minutes before the scheduled start time and ask to be connected to the earnings conference call.
A telephone replay will be available approximately one hour after the call until April 7, 2020 by dialing:
United States (toll free): 1-877-344-7529
International: 1-412-317-0088
Replay Access Code: 10141137
Additionally, a live and archived webcast of the conference call will be available at http://ir.rybbaby.com.
About RYB Education, Inc.
Founded on the core values of Care and Responsibility, Inspire and Innovate, RYB Education, Inc. is a leading early childhood education service provider in China. Since opening its first play-and-learn center in 1998, the Company has grown and flourished with the mission to provide high-quality, individualized and age-appropriate care and education to nurture and inspire each child for his or her betterment in life. During its two decades of operating history, the Company has built RYB into a well-recognized education brand and helped bring about many new educational practices in Chinas early childhood education industry. RYBs comprehensive early childhood education solutions meet the needs of children from infancy to 6 years old through structured courses at kindergartens and play-and-learn centers, as well as at-home educational products and services.
For more information, please visit http://ir.rybbaby.com
Use of Non-GAAP Financial Measures
We use EBITDA, adjusted EBITDA, adjusted operating income, adjusted net income, and adjusted basic and diluted net income per ADS, each a non-GAAP financial measure, in evaluating our operating results and for financial and operational decision-making purposes.
EBITDA is defined as net income excluding depreciation, amortization, and income tax expenses; adjusted EBITDA is defined as net income excluding depreciation, amortization, income tax expenses, and share-based compensation expenses; adjusted operating income is defined as operating income excluding share-based compensation expenses; adjusted net income attributable to ordinary shareholders is defined as net income attributable to ordinary shareholders excluding share-based compensation expenses and changes of redeemable non-controlling interests; and adjusted basic and diluted net income per ADS attributable to ordinary shareholders are defined as basic and diluted net income per ADS attributable to ordinary shareholders excluding share-based compensation expenses and changes of redeemable non-controlling interests.
We believe that EBITDA, adjusted EBITDA, adjusted operating income, adjusted net income, and adjusted basic and diluted net income per ADS, help identify underlying trends in our business that could otherwise be distorted by the effect of certain expenses that we include in income from operations and net income. We believe that EBITDA, adjusted EBITDA, adjusted operating income, adjusted net income, and adjusted basic and diluted net income per ADS, provide useful information about our operating results, enhance the overall understanding of our past performance and future prospects and allow for greater visibility with respect to key metrics used by our management in its financial and operational decision-making.
EBITDA, adjusted EBITDA, adjusted operating income, adjusted net income, and adjusted basic and diluted net income per ADS, should not be considered in isolation or construed as an alternative to net income or any other measure of performance or as an indicator of our operating performance. Investors are encouraged to review the historical adjusted financial measures to the most directly comparable GAAP measures. EBITDA, adjusted EBITDA, adjusted operating income, adjusted net income, and adjusted basic and diluted net income per ADS, presented here may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently, limiting their usefulness as comparative measures to our data. We encourage investors and others to review our financial information in its entirety and not rely on a single financial measure.
Safe Harbor Statement
This announcement contains forward-looking statements. These statements are made under the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as will, expects, anticipates, future, intends, plans, believes, estimates, confident and similar statements. Statements that are not historical facts, including statements about the Companys beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: the Companys brand recognition and market reputation; student enrolment in the Companys teaching facilities; the Companys growth strategies; its future business development, results of operations and financial condition; trends and competition in Chinas early childhood education market; changes in its revenues and certain cost or expense items; the expected growth of the Chinese early childhood education market; Chinese governmental policies relating to the Companys industry and general economic conditions in China. Further information regarding these and other risks is included in the Companys filings with the SEC. All information provided in this press release and in the attachments is as of the date of this press release, and the Company undertakes no obligation to update any forward-looking statement, except as required under applicable law.
For investor and media inquiries, please contact:
In China:
RYB Education, Inc.
Investor Relations
Tel: 86-10-8767-5752
E-mail: ir@rybbaby.com
The Piacente Group, Inc.
Ross Warner
Tel: +86 (10) 6508-0677
E-mail: ryb@tpg-ir.com
In the United States:
The Piacente Group, Inc.
Brandi Piacente
Tel: +1-212-481-2050
E-mail: ryb@tpg-ir.com
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands of U.S. dollars)
|
|
|
As of |
| ||
|
|
|
December 31, |
|
December 31, |
|
|
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
68,728 |
|
104,084 |
|
|
Term deposits |
|
1,005 |
|
|
|
|
Accounts receivable, net |
|
2,804 |
|
876 |
|
|
Inventories |
|
7,256 |
|
4,811 |
|
|
Prepaid expenses and other current assets |
|
13,159 |
|
11,243 |
|
|
Loan receivables-current |
|
1,149 |
|
582 |
|
|
Amounts due from related parties |
|
349 |
|
|
|
|
Total current assets |
|
94,450 |
|
121,596 |
|
|
|
|
|
|
|
|
|
Non-current assets: |
|
|
|
|
|
|
Restricted cash |
|
710 |
|
746 |
|
|
Property, plant and equipment, net |
|
50,142 |
|
45,896 |
|
|
Intangible assets |
|
17,700 |
|
4,491 |
|
|
Goodwill |
|
52,687 |
|
25,096 |
|
|
Long-term investment |
|
5,237 |
|
4,805 |
|
|
Deferred tax assets |
|
18,161 |
|
16,195 |
|
|
Other non-current assets |
|
13,604 |
|
24,048 |
|
|
Loan receivables-noncurrent |
|
|
|
582 |
|
|
Operating lease right-of-use assets |
|
83,403 |
|
|
|
|
Total assets |
|
336,094 |
|
243,455 |
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Prepayments from customers, current portion(including prepayments from customers of the consolidated VIEs without recourse to the Group of $5,904 and $6,647 as of December 31, 2019 and 2018, respectively) |
|
5,904 |
|
6,647 |
|
|
Accrued expenses and other current liabilities(including accrued expenses and other current liabilities of the consolidated VIEs without recourse to the Group of $47,825 and $54,443 as of December 31, 2019 and 2018, respectively) |
|
56,472 |
|
60,429 |
|
|
Income taxes payable(including income taxes payable of the consolidated VIEs without recourse to the Group of $14,364 and $11,298 as of December 31, 2019 and 2018, respectively) |
|
14,929 |
|
11,685 |
|
|
Operating lease liabilities, current portion (including operating lease liabilities of the consolidated VIEs without recourse to the Group of $13,068 and $nil as of December 31, 2019 and 2018, respectively) |
|
16,399 |
|
|
|
|
Deferred revenue, current portion(including deferred revenue of the consolidated VIEs without recourse to the Group of $30,266 and $29,578 as of December 31, 2019 and 2018, respectively) |
|
31,993 |
|
29,578 |
|
|
Long-term debt, current portion (including long-term debt of the consolidated VIEs without recourse to the Group of nil and nil as of December 31, 2019 and 2018, respectively) |
|
87 |
|
|
|
|
Total current liabilities |
|
125,784 |
|
108,339 |
|
|
|
|
|
|
|
|
|
Non-current liabilities: |
|
|
|
|
|
|
Prepayments from customers, non-current portion (including prepayments from customers of the consolidated VIEs without recourse to the Group of $2,508 and $3,582 as of December 31, 2019 and 2018, respectively) |
|
2,508 |
|
3,582 |
|
|
Deferred revenue, non-current portion (including deferred revenue of the consolidated VIEs without recourse to the Group of $4,206 and $5,567 as of December 31, 2019 and 2018, respectively) |
|
5,531 |
|
6,915 |
|
|
Other non-current liabilities (including other non-current liabilities of the consolidated VIEs without recourse to the Group of $9,167 and $8,541 as of December 31, 2019 and 2018, respectively) |
|
11,034 |
|
8,541 |
|
|
Deferred income tax liabilities(including deferred income tax liabilities of the consolidated VIEs without recourse to the Group of $1,271 and $1,110 as of December 31, 2019 and 2018, respectively) |
|
3,384 |
|
1,110 |
|
|
Operating lease liabilities, non-current portion (including operating lease liabilities of the consolidated VIEs without recourse to the Group of $68,509 and nil as of December 31, 2019 and 2018, respectively) |
|
71,012 |
|
|
|
|
Amounts due to related parties (including amounts due to related parties of the consolidated VIEs without recourse to the Group of $124 and nil as of December 31, 2019 and 2018, respectively) |
|
124 |
|
|
|
|
Total liabilities |
|
219,377 |
|
128,487 |
|
|
|
|
|
|
|
|
|
Mezzanine equity |
|
|
|
|
|
|
Redeemable non-controlling interests |
|
8,801 |
|
1,628 |
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
Ordinary shares |
|
29 |
|
29 |
|
|
Treasury stock |
|
(12,000 |
) |
|
|
|
Additional paid-in capital |
|
139,843 |
|
135,881 |
|
|
Statutory reserve |
|
4,060 |
|
3,362 |
|
|
Accumulated other comprehensive income/(expense) |
|
141 |
|
(122 |
) |
|
Accumulated deficit |
|
(33,553 |
) |
(30,421 |
) |
|
Total RYB Education, Inc. shareholders equity |
|
98,520 |
|
108,729 |
|
|
Non-controlling interest |
|
9,396 |
|
4,611 |
|
|
Total equity |
|
107,916 |
|
113,340 |
|
|
Total liabilities, mezzanine equity and total equity |
|
336,094 |
|
243,455 |
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands of U.S. dollars, except share, ADS, per share and per ADS data)
|
|
|
Three Months Ended |
|
Year Ended |
| ||||
|
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|
|
Net revenues: |
|
|
|
|
|
|
|
|
|
|
Services |
|
46,641 |
|
38,463 |
|
166,183 |
|
139,216 |
|
|
Products |
|
4,094 |
|
6,541 |
|
16,100 |
|
17,282 |
|
|
Total net revenues |
|
50,735 |
|
45,004 |
|
182,283 |
|
156,498 |
|
|
Cost of revenues: |
|
|
|
|
|
|
|
|
|
|
Services |
|
39,094 |
|
33,573 |
|
147,669 |
|
121,549 |
|
|
Products |
|
1,783 |
|
3,531 |
|
7,865 |
|
9,315 |
|
|
Total cost of revenues |
|
40,877 |
|
37,104 |
|
155,534 |
|
130,864 |
|
|
Gross profit |
|
9,858 |
|
7,900 |
|
26,749 |
|
25,634 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
Selling Expenses |
|
680 |
|
696 |
|
2,808 |
|
2,233 |
|
|
General and administrative |
|
5,856 |
|
7,338 |
|
23,775 |
|
26,428 |
|
|
Total operating expenses |
|
6,536 |
|
8,034 |
|
26,583 |
|
28,661 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income/(loss) |
|
3,322 |
|
(134 |
) |
166 |
|
(3,027 |
) |
|
Interest income |
|
227 |
|
644 |
|
858 |
|
2,147 |
|
|
Government subsidy income |
|
109 |
|
299 |
|
499 |
|
683 |
|
|
Gain on disposal of subsidiaries |
|
211 |
|
1,233 |
|
908 |
|
1,234 |
|
|
Impairment loss on intangible assets and goodwill |
|
|
|
|
|
(416 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
3,869 |
|
2,042 |
|
2,015 |
|
1,037 |
|
|
Less: Income tax expense |
|
3,008 |
|
1,907 |
|
3,541 |
|
2,459 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(loss) before loss in equity method investments |
|
861 |
|
135 |
|
(1,526 |
) |
(1,422 |
) |
|
Loss from equity method investment |
|
(203 |
) |
(67 |
) |
(664 |
) |
(291 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) |
|
658 |
|
68 |
|
(2,190 |
) |
(1,713 |
) |
|
Less: Net income /(loss) attributable to non-controlling interest |
|
427 |
|
226 |
|
387 |
|
(93 |
) |
|
(Decrease)/increase in redeemable non-controlling interest |
|
|
|
(716 |
) |
(143 |
) |
169 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) attributable to ordinary shareholders of RYB |
|
231 |
|
558 |
|
(2,434 |
) |
(1,789 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Net income /(loss) per share attributable to ordinary shareholders of RYB Education, Inc. |
|
|
|
|
|
|
|
|
|
|
Basic |
|
0.01 |
|
0.02 |
|
(0.09 |
) |
(0.06 |
) |
|
Diluted |
|
0.01 |
|
0.02 |
|
(0.09 |
) |
(0.06 |
) |
|
Net income /(loss) per ADS attributable to ordinary shareholders of RYB Education, Inc. (Note 1) |
|
|
|
|
|
|
|
|
|
|
Basic |
|
0.01 |
|
0.02 |
|
(0.09 |
) |
(0.06 |
) |
|
Diluted |
|
0.01 |
|
0.02 |
|
(0.09 |
) |
(0.06 |
) |
|
Weighted average shares used in calculating net income/(loss) per ordinary share |
|
|
|
|
|
|
|
|
|
|
Basic |
|
27,666,982 |
|
29,213,801 |
|
28,074,624 |
|
29,213,801 |
|
|
Diluted |
|
28,905,106 |
|
30,874,121 |
|
28,074,624 |
|
29,213,801 |
|
Note 1: Each ADS represents one Class A ordinary share.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in thousands of U.S. dollars)
|
|
|
Three Months Ended |
|
Year Ended |
| ||||
|
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|
|
Net income/(loss) |
|
658 |
|
68 |
|
(2,190 |
) |
(1,713 |
) |
|
Other comprehensive income/(loss), net of tax of nil: |
|
|
|
|
|
|
|
|
|
|
Change in cumulative foreign currency translation adjustments |
|
2,659 |
|
1,458 |
|
269 |
|
(983 |
) |
|
Total comprehensive income/(loss) |
|
3,317 |
|
1,526 |
|
(1,921 |
) |
(2,696 |
) |
|
Less: Comprehensive income/(loss) attributable to non-controlling interest |
|
874 |
|
430 |
|
289 |
|
(171 |
) |
|
Comprehensive income/(loss) attributable to RYB Education, Inc. |
|
2,443 |
|
1,096 |
|
(2,210 |
) |
(2,525 |
) |
RECONCILIATION OF GAAP AND NON-GAAP RESULTS
(in thousands of U.S. dollars, except share, ADS, per share and per ADS data)
|
|
|
Three Months Ended |
|
Year Ended |
| ||||
|
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income/(loss) |
|
3,322 |
|
(134 |
) |
166 |
|
(3,027 |
) |
|
Share-based compensation expenses |
|
911 |
|
1,211 |
|
3,962 |
|
6,747 |
|
|
Adjusted operating income |
|
4,233 |
|
1,077 |
|
4,128 |
|
3,720 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) attributable to ordinary shareholders of RYB Education, Inc. |
|
231 |
|
558 |
|
(2,434 |
) |
(1,789 |
) |
|
(Decrease)/increase in redeemable non-controlling interest |
|
|
|
(716 |
) |
(143 |
) |
169 |
|
|
Share-based compensation expenses |
|
911 |
|
1,211 |
|
3,962 |
|
6,747 |
|
|
Adjusted net income attributable to ordinary shareholders of RYB Education, Inc. |
|
1,142 |
|
1,053 |
|
1,385 |
|
5,127 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) |
|
658 |
|
68 |
|
(2,190 |
) |
(1,713 |
) |
|
Add: Income tax expense |
|
3,008 |
|
1,907 |
|
3,541 |
|
2,459 |
|
|
Depreciation and amortization |
|
2,984 |
|
2,360 |
|
11,520 |
|
8,059 |
|
|
EBITDA |
|
6,650 |
|
4,335 |
|
12,871 |
|
8,805 |
|
|
Share-based compensation expenses |
|
911 |
|
1,211 |
|
3,962 |
|
6,747 |
|
|
Adjusted EBITDA |
|
7,561 |
|
5,546 |
|
16,833 |
|
15,552 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) per ADS attributable to ordinary shareholders of RYB Education, Inc.- Basic (Note1) |
|
0.01 |
|
0.02 |
|
(0.09 |
) |
(0.06 |
) |
|
Net income/(loss) per ADS attributable to ordinary shareholders of RYB Education, Inc.- Diluted (Note1) |
|
0.01 |
|
0.02 |
|
(0.09 |
) |
(0.06 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income per ADS attributable to ordinary shareholders of RYB Education, Inc.- Basic (Note1) |
|
0.04 |
|
0.04 |
|
0.05 |
|
0.18 |
|
|
Adjusted net income per ADS attributable to ordinary shareholders of RYB Education, Inc.- Diluted (Note1) |
|
0.04 |
|
0.03 |
|
0.05 |
|
0.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in calculating basic net income/adjusted net income per ADS(Note1) |
|
27,666,982 |
|
29,213,801 |
|
28,074,624 |
|
29,213,801 |
|
|
Weighted average shares used in calculating diluted net income/(loss) per ADS(Note1) |
|
28,905,106 |
|
30,874,121 |
|
28,074,624 |
|
29,213,801 |
|
|
Weighted average shares used in calculating diluted adjusted net income per ADS(Note1) |
|
28,905,106 |
|
30,874,121 |
|
29,420,725 |
|
31,437,498 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income per share attributable to ordinary shareholders of RYB Education, Inc. - Basic |
|
0.04 |
|
0.04 |
|
0.05 |
|
0.18 |
|
|
Adjusted net income per share attributable to ordinary shareholders of RYB Education, Inc. - Diluted |
|
0.04 |
|
0.03 |
|
0.05 |
|
0.16 |
|
Note 1: Each ADS represents one Class A ordinary share.