OneSmart International Education Group Limited Announces Unaudited Financial Results for the Second Fiscal Quarter Ended February 28, 2019
- Quarterly results:
Monthly Average Student Enrollments[1] Increased by 52.2% Year-over-Year
Net Revenues increased by 42.1% Year-over-Year
Net Revenues from OneSmart VIP business increased by 30.8% Year-over-Year
Net Revenues from HappyMath increased by 45.1% Year-over-Year
Net Revenues from FasTrack English increased by 257.5% Year-over-Year
- First half results:
Monthly Average Student Enrollments[1] Increased by 54.3% Year-over-Year
Net Revenues increased by 43.9% Year-over-Year
Net Revenues from OneSmart VIP business increased by 31.9% Year-over-Year
Net Revenues from HappyMath increased by 47.9% Year-over-Year
Net Revenues from FasTrack English increased by 542.5%
SHANGHAI, April 30, 2019 /PRNewswire/ -- OneSmart International Education Group Limited (NYSE: ONE) ("OneSmart" or the "Company"), a leading diversified premium K-12 after-school education service provider in China, today announced its unaudited financial results for the second fiscal quarter of 2019 ended February 28, 2019.
Highlights for the Second Fiscal Quarter Ended February 28, 2019
- Net revenues increased by 42.1% year-over-year to RMB942.5 million (US$140.9 million)
- Net revenues from OneSmart VIP business increased by 30.8% year-over-year to RMB747.4 million (US$111.7 million)
- Net revenues from HappyMath increased by 45.1% year-over-year to RMB117.4 million (US$17.5 million)
- Net revenues from FasTrack English increased by 257.5% year-over-year to RMB 39.4 million (US$5.9 million)
- Monthly average student enrollments[1] increased by 52.2% year-over-year to 156,171, of which monthly average student enrollments for OneSmart VIP business, HappyMath and FasTrack English increased by 22.2% , 57.3% and 162.2% from the same period of fiscal year 2018, respectively
Highlights for the First Half Ended February 28, 2019
- Net revenues increased by 43.9% year-over-year to RMB1,589.5 million (US$237.5 million)
- Net revenues from OneSmart VIP business increased by 31.9% year-over-year to RMB1,233.1 million (US$184.3 million)
- Net revenues from HappyMath increased by 47.9% year-over-year to RMB223.9 million (US$33.5 million)
- Net revenues from FasTrack English increased by 542.5% to RMB70.8 million (US$10.6 million)
- Number of study centers increased to 401 as of February 28, 2019, which represents total number of classrooms increase of 18.2% year-over-year, of which 259 were OneSmart VIP study centers, 88 were HappyMath study centers, 40 were FasTrack English study centers and 14 were Tianjin Huaying study centers
Key Financial Results |
||||||
(In thousands/RMB) |
||||||
2Q |
2Q |
% of |
||||
Net revenues |
942,500 |
663,459 |
42.1% |
|||
Gross profit |
466,538 |
332,390 |
40.4% |
|||
Operating income |
90,216 |
78,073 |
15.6% |
|||
Non-GAAP operating income |
102,350 |
82,028 |
24.8% |
|||
Net income attributable to |
64,924 |
77,380 |
-16.1% |
|||
Non-GAAP net income |
77,058 |
81,335 |
-5.3% |
|||
1H FY2019 |
1H FY2018 |
% of |
||||
Net revenues |
1,589,477 |
1,104,645 |
43.9% |
|||
Gross profit |
726,930 |
520,974 |
39.5% |
|||
Operating income |
29,147 |
61,713 |
-52.8% |
|||
Non-GAAP operating income |
59,462 |
71,336 |
-16.6% |
|||
Net income attributable to |
48,617 |
104,963 |
-53.7% |
|||
Non-GAAP net income |
78,932 |
114,586 |
-31.1% |
Mr. Steve Xi Zhang, Chairman and Chief Executive Officer of OneSmart, commented, "We are very excited to announce another quarter of strong growth in both topline and student enrollments. Total net revenues increased by 42.1% year-over-year to RMB942.5 million, which was supported by 52.2% year-over-year growth in monthly average student enrollments. OneSmart VIP business, HappyMath and FasTrack English achieved top-line growth of 30.8%, 45.1% and 257.5% year-over-year, respectively.
As a leading diversified premium K-12 education company in China, we are well-positioned to benefit from the rapid growth of the premium education market and will continue to replicate our operational excellence in managing premium education brands when we expand into more diversified market segments and more geographic locations in China. Our OneSmart VIP business, HappyMath and FasTrack English will continue to focus on accelerated penetration into existing and new tier II and tier III cities where we expect to enjoy more favorable operational cost structure and generate higher return on invested capital.
Going forward, we will continue to focus on our "3T Foundation": Technology Integration, Teaching Innovation and Touching Services. Leveraging big data analytics and powerful artificial intelligence ("AI") technology, we continued to invest heavily and develop new technology that can significantly improve the education experience for both students and teachers by providing effective tools to carefully evaluate student performance, customize teaching plans, and track progress in a more scientific and efficient manner.
The following are key highlights of our business development during the second fiscal quarter of 2019:
OneSmart VIP business (exam preparation, overseas study consultation, and study camps services)
- We launched new online broadcasting program during weekdays to provide more value-added services to our students;
- We continued to see strong growth momentum when we expand into existing tier II and tier III cities. Monthly average student enrollment increased by over 50% year-over-year in Suzhou, Wuxi, Chengdu, Changsha, Xi'an, Chongqing, Yancheng, Taizhou, Wenzhou, Zhuhai, Tianjin, Lanzhou, Ningbo and Shaoxing.
- We opened 17 new OneSmart VIP learning centers during the quarter and will continue to further penetrate into more existing tier II and tier III cities.
HappyMath (3 to 8 years old kids mathematics training)
- We continued to accelerate our growth in HappyMath. Monthly average student enrollments increased by 57.3% year-over-year;
- We continued to see strong growth momentum in cities outside Shanghai. Monthly average student enrollment growth exceeded 100% year-over-year in Beijing, Shenzhen and other core tier II and tier III cities including Hangzhou, Chengdu and Xiamen;
- Benefiting from customers' increasing demand for Chinese language training and science program, average subjects taken by each student expanded rapidly. More than 8,600 students were enrolled for the Chinese language training classes during the second fiscal quarter of 2019;
- We opened 10 new HappyMath learning centers during the quarter and will continue to further penetrate into more existing and new tier II and tier III cities.
FasTrack English (3 to 8 years old kids English training)
- Monthly average student enrollments increased by 162.2% year-over-year;
- We launched the online i-Makii study master platform to enhance intelligent and interactive study assistance and to provide comprehensive visualized learning experiences to our students;
- We managed to substantially raise the average selling price of our upgraded product and services across all centers and accordingly, gross profit margin of FasTrack English increased by approximately 10% during the second fiscal quarter of 2019; and
- We opened 7 new FasTrack English learning centers during the quarter and will continue to further penetrate into more existing and new tier II and tier III cities."
Mr. Dong Li, OneSmart's Director and Chief Financial Officer added, "We achieved 40.4% year-over-year growth in gross profit and 24.8% year-over-year growth in non-GAAP operating profit, even though we added a total of 128 learning centers since second fiscal quarter of 2018 to meet the increased market demand, we incurred certain one-off costs and expenses to comply with the latest regulatory requirements, and we substantially increased investments in integration of the latest education technology and curriculum development.
We added 34 new learning centers during the quarter and total number of study centers increased to 401 as of February 28, 2019, which represents total number of classrooms increase of 18.2% year-over-year and 4.9% quarter-over-quarter. We are delighted to see our Mature Learnings Centers[2] continue to consistently deliver satisfactory operating and financial results. During the second fiscal quarter of 2019, gross profit margin of our Mature Learning Centers[2]increased by 1.0% year-over-year, of which gross profit margin of Mature Learning Centers[2] for OneSmart VIP business, HappyMath and FasTrack English increased by 0.8%, 1.0%, and 19.7%, respectively. In the meantime, our newly opened learning centers are on track to ramp up quickly and are expected to achieve higher utilization when they become mature.
Juren Education, which we invested a strategic minority stake in October 2018, also achieved steady growth since our investment. Total student enrollments for the Winter and Spring semesters in 2019 increased by 48.4% year-over-year and Juren Education will further penetrate into more tier II and tier III cities in China.
Lastly, following our US$30.0 million share repurchase program approved by the board of directors in October 2018, we are delighted to announce that our board of directors has just authorized another share repurchase program of up to US$50.0 million worth of our shares over the next 12 months. These share repurchase programs reflect confidence in our future prospects and our ability to create and return long-term sustainable value for our shareholders."
Recent Development
In April 2019, the Company's board of directors authorized a new share repurchase program to repurchase up to US$50.0 million worth of its shares over the next 12 months, subject to market conditions.
In April 2019, the Company entered into a US$139 million term facility agreement with a group of arrangers led by UBS AG, Singapore Branch. Pursuant to the agreement, the Company will be provided an interest bearing secured term facility of up to US$139 million. The term facility has a three-year term from the initial drawdown date and will be repaid in installments. The proceeds from this term facility will be used for the Company's existing and new share repurchase program, working capital, capital expenditure, and other general corporate purposes.
Financial Results For the Second Fiscal Quarter Ended February 28, 2019
Net Revenues
Net revenues were RMB942.5 million (US$140.9 million), an increase of 42.1% from RMB663.5 million during the same period last year. The increase was mainly attributable to the rapid growth of student enrollments of our OneSmart VIP business, HappyMath, FasTrack English as well as the acquisition of Tianjin Huaying in September 2018. Monthly average student enrollments increased by 52.2% year-over-year to 156,171.
Operating Costs and Expenses
Operating costs and expenses for the quarter were RMB852.3 million (US$127.4 million), an increase of 45.6% from RMB585.4 million during the same period last year. Non-GAAP operating costs and expenses, which excludes share-based compensation expenses, were RMB840.2 million (US$125.6 million), an increase of 44.5% from RMB581.4 million during the same period last year.
- Cost of revenues increased by 43.8% year-over-year to RMB476.0 million (US$71.1 million). The increase was primarily due to the opening of 128 new learning centers since the end of the second fiscal quarter of 2018. Accordingly the Company incurred more rental expenses as well as more personnel costs for teaching staff and study advisors.
- Selling and marketing expenses increased by 47.8% year-over-year to RMB191.5 million (US$28.6 million). Non-GAAP selling and marketing expenses, which excludes share-based compensation expenses, were RMB191.4 million (US$28.6 million), an increase of 47.9% from RMB129.4 million during the same period last year. The increase was primarily due to the opening of 128 new learning centers since the end of the second fiscal quarter of 2018. Accordingly the Company incurred more marketing expenses and employed more sales and marketing staff.
- General and administrative expenses increased by 48.2% year-over-year to RMB184.9 million (US$27.6 million). Non-GAAP general and administrative expenses, which excludes share-based compensation, were RMB172.8 million (US$25.8 million), an increase of 42.9% from RMB121.0 million during the same period last year. The increase was primarily due to our enlarged investment in research & development on curriculum development and education technology, as well as the opening of 128 new learning centers since the end of the second fiscal quarter of 2018. Accordingly, the Company hired more research & development and management personnel.
Total share-based compensation expenses, which were allocated to related operating expenses, were RMB12.1 million (US$1.8 million) in the second fiscal quarter of 2019, compared with RMB4.0 million in the same period of the prior fiscal year.
Operating Income and Operating Margin
Operating income for the quarter was RMB90.2 million (US$13.5 million), an increase of 15.6% year-over-year from RMB78.1 million in the same period of the prior fiscal year. Non-GAAP Operating income, which excludes shared-based compensation, was RMB102.3 million (US$15.3 million), an increase of 24.8% year-over-year from RMB82.0 million during the same period of the prior fiscal year.
Operating margin for the quarter was 9.6%, compared with 11.8% in the same period of the prior fiscal year. Non-GAAP operating margin was 10.9%, compared with 12.4% during the same period last year. The decrease was mainly due to that we added a total of 128 learning centers since the second fiscal quarter of 2018 to meet the increased market demand, incurred certain one-off costs and expenses to comply with the latest regulatory requirements, and substantially increased investments in integration of the latest education technology and curriculum development.
Other income, which mainly represents government subsidies and other gains, was RMB2.2 million (US$0.3 million), compared with RMB4.2 million during the same period last year.
Income tax expense was RMB27.8 million (US$4.2 million), compared with RMB23.0 million during the same period last year.
Net Income Attributable to OneSmart
Net income attributable to OneSmart was RMB64.9 million (US$9.7 million), compared with net income of RMB77.4 million during the same period last year. Non-GAAP net income attributable to OneSmart was RMB77.1 million (US$11.5 million), compared with RMB81.3 million during the same period last year. The decrease was mainly due to more interest expenses incurred from bank borrowings and share of losses from equity investees during the period.
Capital Expenditures
Capital expenditures for the second fiscal quarter of 2019 were RMB90.9 million (US$13.6 million), an increase of RMB3.1 million from RMB87.8 million in the second fiscal quarter of 2018. The increase was mainly due to leasehold improvements as a result of the opening of new learning centers and renovations of existing learning centers.
Financial Position
As of February 28, 2019, the Company had cash and cash equivalents of RMB480.8 million (US$71.9 million) and short-term investments of RMB584.4 million (US$87.3 million).
OneSmart's prepayments from customers balance, which represents cash collected from enrolled students for courses and recognized proportionately as the tutoring sessions are delivered, was RMB1,969.5 million (US$294.3 million) at the end of the second fiscal quarter of 2019, an increase of 9.8% from RMB1,793.0 million at the end of the second fiscal quarter of 2018, which was reflective of the latest regulatory requirements that prepaid tuition fees cannot be more than three months.
Cash Flow
Net cash used in operating activities in the second fiscal quarter of 2019 was RMB139.5 million (US$20.9 million).
Net cash used in investing activities in the second fiscal quarter of 2019 was RMB142.0 million (US$21.2 million).
Net cash used in financing activities in the second fiscal quarter of 2019 was RMB5.5 million (US$0.9 million).
Financial Results For the Six Months Ended February 28, 2019
For the first six months of fiscal year 2019, OneSmart reported net revenues of RMB1,589.5 million (US$237.5 million), representing a 43.9% increase year-over-year.
Monthly average student enrollments in the first six months of fiscal year 2019 increased by 54.3% to approximately 149,279.
Operating costs and expenses for the first six months of fiscal year 2019 were RMB1,560.3 million (US$233.2 million), a 49.6% increase year-over-year. Non-GAAP operating costs and expenses for the first six months of fiscal year 2019, which excluded share-based compensation expenses, were RMB1,530.0 million (US$228.7 million), representing a 48.1% increase year-over-year.
Cost of revenues increased by 47.8% year-over-year to RMB862.5 million (US$128.9 million).
Selling and marketing expenses increased by 51.7% year-over-year to RMB357.9 million (US$53.5 million). Non-GAAP selling and marketing expenses, which excludes share-based compensation expenses, were RMB357.4 million (US$53.4 million), an increase of 51.7% from RMB235.6 million during the same period last year.
General and administrative expenses increased by 52.2% year-over-year to RMB339.9 million (US$50.8 million). Non-GAAP general and administrative expenses, which excludes share-based compensation, were RMB310.1 million (US$46.3 million), an increase of 44.9% from RMB214.0 million during the same period last year.
Operating income for the first six months of fiscal year 2019 was RMB29.1 million (US$4.3 million), representing a 52.8% decrease year-over-year. Non-GAAP operating income for the first six months of fiscal year 2019 was RMB59.5 million (US$8.9 million), representing a 16.6% decrease year-over-year.
Operating margin for the first six months of fiscal year 2019 was 1.8%, compared to 5.6% for the same period of the prior fiscal year. Non-GAAP operating margin, which excludes share-based compensation expenses for the first six months of fiscal year 2019, was 3.7%, compared to 6.5% for the same period of the prior fiscal year.
Net income attributable to OneSmart for the first six months of fiscal year 2019 was RMB48.6 million (US$7.3 million), representing a 53.7% decrease year-over-year. Non-GAAP net income attributable to OneSmart for the first six months of fiscal year 2019 was RMB78.9 million (US$11.8 million), representing a 31.1% decrease year-over-year.
Outlook for Fiscal Year 2019
For fiscal year 2019, OneSmart maintains its guidance and expects net revenues to be between RMB4,000 million (US$597.8 million) and RMB4,150 million (US$620.2 million), an increase of 40% to 45% from fiscal year 2018. This forecast reflects OneSmart's current and preliminary view, which is subject to uncertainty.
Exchange Rate Information
This announcement contains translations of certain RMB amounts into U.S. dollars at a specified rate solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to U.S. dollars are made at the noon buying rate on February 28, 2019, as set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System, which was RMB6.6912 to US$1.00.
[1] "Enrollments", for the purpose of calculation, are to a student who takes at least one class for one subject in a certain period is treated as one enrollment in the same period. Under this methodology, a student taking at least one class for each of two subjects in a certain period is treated as two enrollments in the same period. The number of students enrolled in our invested schools and OneSmart Online is not included for this purpose. |
[2] Mature Learning Centers" for Q2 FY2019 and Q2 FY2018 refer to those learning centers that had been under operation for over 24 months by December 1, 2018 and December 1, 2017, respectively. |
Conference Call Information
OneSmart's management will hold an earnings conference call at 8:00 AM on April 30, 2019, U.S. Eastern Time (8:00 PM on the same day Beijing/Hong Kong Time).
Dial-in numbers for the live conference call are as follows:
International |
1-412-902-4272 |
China |
4001-201-203 |
US |
1-888-346-8982 |
Hong Kong |
800-905-945 |
Passcode |
OneSmart |
A telephone replay of the call will be available after the conclusion of the conference call through May 7, 2019.
Dial-in numbers for the replay are as follows:
International Dial-in |
1-412-317-0088 |
U.S. Toll Free |
1-877-344-7529 |
Passcode: |
10130364 |
Additionally, a live and archived webcast of this conference call will be available at http://www.onesmart.investorroom.com/.
About OneSmart
Founded in 2008 and headquartered in Shanghai, OneSmart International Education Group Limited is a leading diversified premium K-12 education company in China. Since commencement of our business, our vision is to build the most trusted "Third Classroom" outside of home and school and our mission is to bring out the utmost learning power in each student by cultivating his or her study motivation, capability and perseverance, and enable our students to pursue their life-long success. Our company culture is centered on the core values of customer focus, execution, innovation and teamwork.
The Company has built a comprehensive premium K-12 education platform that encompasses OneSmart VIP business (exam preparation, overseas study consultation, and study camps), HappyMath (3 to 8 years old kids mathematics training), and FasTrack English (3 to 8 years old kids English training). The Company also strategically incubated and invested in online education service providers including Yimi Online Tutoring (online premium K-12 tutoring), UUABC (online kids English training), and BestMath (online kids mathematics training). As of February 28, 2019, OneSmart operated a nationwide network of 401 study centers across 42 cities in China.
For more information on OneSmart, please visit http://www.onesmart.investorroom.com.
Safe Harbor Statement
This press release contains forward-looking statements made under the "safe harbor" provisions of Section 21E of the Securities Exchange Act of 1934, as amended, and 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. OneSmart may also make written or oral forward-looking statements in its reports filed with or furnished to the U.S. Securities and Exchange Commission, in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Any statements that are not historical facts, including statements about OneSmart's beliefs and expectations, are forward-looking statements that involve factors, risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Such factors and risks include, but not limited to the following: OneSmart's goals and strategies; its future business development, financial condition and results of operations; its ability to continue to penetrate premium K-12 after-school education services market; diversify and enrich our education offerings; enhance the development and management of our teacher team and teaching materials; competition in our industry in China; its ability to maintain and expand online education presence; relevant government policies and regulations relating to the corporate structure, business and industry; and its ability to protect our students' information and adequately address privacy concerns. Further information regarding these and other risks, uncertainties or factors is included in the Company's filings with the U.S. Securities and Exchange Commission. All information provided in this press release is current as of the date of the press release, and OneSmart does not undertake any obligation to update such information, except as required under applicable law.
Non-GAAP Financial Measures
In evaluating its business, OneSmart considers and uses the following measures defined as non-GAAP financial measures by the SEC as supplemental metrics to review and assess its operating performance: non-GAAP operating costs and expenses, non-GAAP selling and marketing expenses, non-GAAP general and administrative expenses, non-GAAP operating income, non-GAAP net income attributable to OneSmart. To present each of these non-GAAP measures, the Company excludes share-based compensation expenses. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP. For more information on these non-GAAP financial measures, please see the table captioned "Reconciliations of non-GAAP measures to the most comparable GAAP measures" set forth at the end of this release.
OneSmart believes that these non-GAAP financial measures provide meaningful supplemental information regarding its performance and liquidity by excluding share-based compensation expenses that may not be indicative of its operating performance from a cash perspective. OneSmart believes that both management and investors benefit from these non-GAAP financial measures in assessing its performance and when planning and forecasting future periods. These non-GAAP financial measures also facilitate management's internal comparisons to OneSmart's historical performance and liquidity. OneSmart computes its non-GAAP financial measures using the same consistent method from quarter to quarter and from period to period. OneSmart believes these non-GAAP financial measures are useful to investors in allowing for greater transparency with respect to supplemental information used by management in its financial and operational decision making. A limitation of using non-GAAP measures is that these non-GAAP measures exclude share-based compensation charges that have been and will continue to be for the foreseeable future a significant recurring expense in the Company's business. Management compensates for these limitations by providing specific information regarding the GAAP amounts excluded from each non-GAAP measure. The accompanying tables have more details on the reconciliations between GAAP financial measures that are most directly comparable to non-GAAP financial measures.
For more information, please contact:
OneSmart
Ms. Rebecca Shen
+86-21-5255-9339 ext. 8139
[email protected]
Christensen
In China
Mr. Christian Arnell
Phone: +86-10-5900-1548
E-mail: [email protected]
In the US
Ms. Linda Bergkamp
Phone: +1-480-614-3004
Email: [email protected]
ONESMART INTERNATIONAL EDUCATION GROUP LIMITED |
||||||
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||
(Amounts in thousands) |
||||||
As of |
As of |
As of |
||||
August 31, |
February 28, |
February 28, |
||||
2018 |
2019 |
2019 |
||||
RMB |
RMB |
US$ |
||||
(Audited) |
(Unaudited) |
(Unaudited) |
||||
ASSETS |
||||||
Current assets: |
||||||
Cash and cash equivalents |
1,410,747 |
480,766 |
71,850 |
|||
Short-term investments |
815,854 |
584,368 |
87,334 |
|||
Prepayments and other current assets |
252,964 |
527,998 |
78,909 |
|||
Total current assets |
2,479,565 |
1,593,132 |
238,093 |
|||
Non-current assets: |
||||||
Property and equipment, net |
449,990 |
548,107 |
81,915 |
|||
Intangible assets, net |
112,119 |
163,239 |
24,396 |
|||
Long-term investments |
484,103 |
1,332,150 |
199,090 |
|||
Goodwill |
372,077 |
699,033 |
104,470 |
|||
Deferred tax assets |
37,455 |
38,755 |
5,792 |
|||
Amounts due from related parties |
16,500 |
16,500 |
2,466 |
|||
Other non-current assets |
251,118 |
195,553 |
29,225 |
|||
Total non-current assets |
1,723,362 |
2,993,337 |
447,354 |
|||
Total assets |
4,202,927 |
4,586,469 |
685,447 |
|||
LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS' DEFICIT |
||||||
Current liabilities: |
||||||
Short-term loan (including short-term loan of the consolidated VIEs |
- |
169,876 |
25,388 |
|||
Long-term loan , current portion (including long-term loan, current |
45,000 |
67,500 |
10,088 |
|||
Accrued expenses and other current liabilities (including accrued |
579,533 |
713,116 |
106,575 |
|||
Income taxes payable (including income taxes payable of the |
45,291 |
53,250 |
7,958 |
|||
Prepayments from customers (including prepayments from customers |
1,991,647 |
1,969,527 |
294,346 |
|||
Total current liabilities |
2,661,471 |
2,973,269 |
444,355 |
|||
Non-current liabilities: |
||||||
Deferred tax liabilities (including deferred tax liabilities of the |
23,528 |
35,250 |
5,268 |
|||
Long-term loan (including long-term loan of the consolidated VIEs |
405,000 |
337,500 |
50,439 |
|||
Unrecognized tax benefit (including liability for unrecognized tax |
17,685 |
20,634 |
3,084 |
|||
Other non-current liabilities (including other non-current liabilities of the |
- |
90,528 |
13,530 |
|||
Total non-current liabilities |
446,213 |
483,912 |
72,321 |
|||
Total liabilities |
3,107,684 |
3,457,181 |
516,676 |
|||
Commitments and contingencies |
||||||
Shareholders' equity: |
||||||
Class A ordinary shares (US$0.000001 par value; 37,703,157,984 |
26 |
26 |
4 |
|||
Class B ordinary shares (US$0.000001 par value; 2,296,842,016 issued |
16 |
16 |
2 |
|||
Treasury stock |
- |
(122,849) |
(18,360) |
|||
Additional paid-in capital |
5,426,503 |
5,455,581 |
815,337 |
|||
Statutory reserves |
4,272 |
6,159 |
920 |
|||
Accumulated deficit |
(4,535,042) |
(4,496,030) |
(671,932) |
|||
Accumulated other comprehensive income |
128,900 |
155,242 |
23,201 |
|||
Total OneSmart International Education Group Limited |
1,024,675 |
998,145 |
149,172 |
|||
Non-controlling interests |
70,568 |
131,143 |
19,599 |
|||
Total shareholders' equity |
1,095,243 |
1,129,288 |
168,771 |
|||
Total liabilities, non-controlling interests and shareholders' equity |
4,202,927 |
4,586,469 |
685,447 |
ONESMART INTERNATIONAL EDUCATION GROUP LIMITED |
||||||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS |
||||||||||||
(Amounts in thousands) |
||||||||||||
For the three months ended |
For the six months ended |
|||||||||||
2018 |
2019 |
2019 |
2018 |
2019 |
2019 |
|||||||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
|||||||
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
|||||||
Net revenues |
663,459 |
942,500 |
140,857 |
1,104,645 |
1,589,477 |
237,547 |
||||||
Cost of revenues |
(331,069) |
(475,962) |
(71,133) |
(583,671) |
(862,547) |
(128,908) |
||||||
Gross profit |
332,390 |
466,538 |
69,724 |
520,974 |
726,930 |
108,639 |
||||||
Operating expenses: |
||||||||||||
Selling and marketing (Note 1) |
(129,557) |
(191,450) |
(28,612) |
(235,954) |
(357,888) |
(53,486) |
||||||
General and administrative (Note 1) |
(124,760) |
(184,872) |
(27,629) |
(223,307) |
(339,895) |
(50,797) |
||||||
Total operating expenses |
(254,317) |
(376,322) |
(56,241) |
(459,261) |
(697,783) |
(104,283) |
||||||
Operating income |
78,073 |
90,216 |
13,483 |
61,713 |
29,147 |
4,356 |
||||||
Interest income |
9,795 |
4,708 |
704 |
16,173 |
12,411 |
1,855 |
||||||
Interest expense |
(4,572) |
(10,344) |
(1,546) |
(4,691) |
(17,868) |
(2,670) |
||||||
Other income |
4,233 |
2,150 |
321 |
43,561 |
19,202 |
2,870 |
||||||
Other expenses |
(3,083) |
(442) |
(66) |
(3,083) |
(575) |
(86) |
||||||
Foreign exchange gains |
300 |
309 |
46 |
125 |
1,519 |
227 |
||||||
Income before income tax and share of net |
84,746 |
86,597 |
12,942 |
113,798 |
43,836 |
6,552 |
||||||
Income tax expense |
(22,994) |
(27,819) |
(4,158) |
(32,590) |
(30,303) |
(4,529) |
||||||
Income before share of net income/(loss) from |
61,752 |
58,778 |
8,784 |
81,208 |
13,533 |
2,023 |
||||||
Share of net income/(loss) from equity investees |
4,394 |
(13,579) |
(2,029) |
3,028 |
(7,313) |
(1,093) |
||||||
Net income |
66,146 |
45,199 |
6,755 |
84,236 |
6,220 |
930 |
||||||
Add: Net loss attributable to non-controlling |
11,234 |
19,725 |
2,948 |
20,727 |
42,397 |
6,336 |
||||||
Net income attributable to OneSmart's |
77,380 |
64,924 |
9,703 |
104,963 |
48,617 |
7,266 |
||||||
Note 1: Share-based compensation expenses are included in the operating costs and expenses as follows: |
||||||||||||
For the three months ended |
For the six months ended |
|||||||||||
2018 |
2019 |
2019 |
2018 |
2019 |
2019 |
|||||||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
|||||||
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
|||||||
Selling and marketing |
163 |
75 |
11 |
328 |
533 |
80 |
||||||
General and administrative |
3,792 |
12,059 |
1,802 |
9,295 |
29,782 |
4,451 |
||||||
Total |
3,955 |
12,134 |
1,813 |
9,623 |
30,315 |
4,531 |
||||||
ONESMART INTERNATIONAL EDUCATION GROUP LIMITED |
||||||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME |
||||||||||||
(Amounts in thousands) |
||||||||||||
For the three months ended |
For the six months ended |
|||||||||||
2018 |
2019 |
2019 |
2018 |
2019 |
2019 |
|||||||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
|||||||
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
|||||||
Net income |
66,146 |
45,199 |
6,755 |
84,236 |
6,220 |
930 |
||||||
Other comprehensive income: |
||||||||||||
Unrealized gain on available-for-sale investments, net of tax |
10,645 |
19,492 |
2,913 |
12,215 |
49,621 |
7,416 |
||||||
Foreign currency translation adjustment |
(38) |
(3,796) |
(567) |
(14,416) |
6,188 |
925 |
||||||
Comprehensive income |
76,753 |
60,895 |
9,101 |
82,035 |
62,029 |
9,271 |
||||||
Add: Comprehensive loss attributable to non- |
11,234 |
19,725 |
2,948 |
20,727 |
42,397 |
6,336 |
||||||
Comprehensive income attributable to |
87,987 |
80,620 |
12,049 |
102,762 |
104,426 |
15,607 |
ONESMART INTERNATIONAL EDUCATION GROUP LIMITED |
||||||||||||
Reconciliation of Non-GAAP Measures to the Most Comparable GAAP Measures |
||||||||||||
(Amounts in thousands) |
||||||||||||
For the three months ended |
For the six months ended |
|||||||||||
2018 |
2019 |
2019 |
2018 |
2019 |
2019 |
|||||||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
|||||||
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
|||||||
Selling and marketing expenses |
129,557 |
191,450 |
28,612 |
235,954 |
357,888 |
53,486 |
||||||
Share-based compensation expense in selling and |
163 |
75 |
11 |
328 |
533 |
80 |
||||||
Non-GAAP selling and marketing expenses |
129,394 |
191,375 |
28,601 |
235,626 |
357,355 |
53,406 |
||||||
General and administrative expenses |
124,760 |
184,872 |
27,629 |
223,307 |
339,895 |
50,797 |
||||||
Share-based compensation expense in general and |
3,792 |
12,059 |
1,802 |
9,295 |
29,782 |
4,451 |
||||||
Non-GAAP general and administrative expenses |
120,968 |
172,813 |
25,827 |
214,012 |
310,113 |
46,346 |
||||||
Operating costs and expenses |
585,386 |
852,284 |
127,374 |
1,042,932 |
1,560,330 |
233,191 |
||||||
Share-based compensation expense in operating costs and expenses |
3,955 |
12,134 |
1,813 |
9,623 |
30,315 |
4,531 |
||||||
Non-GAAP operating costs and expenses |
581,431 |
840,150 |
125,561 |
1,033,309 |
1,530,015 |
228,660 |
||||||
Operating income |
78,073 |
90,216 |
13,483 |
61,713 |
29,147 |
4,356 |
||||||
Share-based compensation expenses |
3,955 |
12,134 |
1,813 |
9,623 |
30,315 |
4,531 |
||||||
Non-GAAP operating income |
82,028 |
102,350 |
15,296 |
71,336 |
59,462 |
8,887 |
||||||
Net income attributable to OneSmart's shareholders |
77,380 |
64,924 |
9,703 |
104,963 |
48,617 |
7,266 |
||||||
Share-based compensation expenses |
3,955 |
12,134 |
1,813 |
9,623 |
30,315 |
4,531 |
||||||
Non-GAAP net income attributable to OneSmart |
81,335 |
77,058 |
11,516 |
114,586 |
78,932 |
11,797 |
SOURCE OneSmart International Education Group Limited
Related Links
http://www.onesmart.investorroom.com
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article