EX-99.1 2 a20-35676_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

Bright Scholar Announces Unaudited Financial Results for the Fourth Fiscal Quarter

Fiscal Year 2020 Revenue Up 31.3% and Adjusted EBITDA Up 36.5%

 

FOSHAN, November 11, 2020 /PRNewswire/—Bright Scholar Education Holdings Limited (“Bright Scholar,” the “Company,” “we” or “our”) (NYSE: BEDU), a global premier education service company, today announced its unaudited financial results for the fourth fiscal quarter and fiscal year ended August 31, 2020.

 

Fourth Fiscal Quarter Ended August 31, 2020 Financial Highlights

(in comparison to the same period of the last fiscal year):

 

RMB in million
Except EPS and %

 

Fourth Fiscal Quarter
Ended August 31, 2020

 

Fourth Fiscal Quarter
Ended August 31, 2019

 

YoY
% Change

 

Revenue

 

652.1

 

711.6

 

(8.4

)%

Gross Profit

 

149.5

 

212.1

 

(29.5

)%

Gross Margin

 

22.9

%

29.8

%

(6.9

)%

Operating Loss

 

(171.9

)

(44.4

)

286.9

%

Operating Margin

 

(26.4

)%

(6.2

)%

(20.2

)%

Net Loss

 

(148.6

)

(48.1

)

208.8

%

Net Margin

 

(22.8

)%

(6.8

)%

(16.0

)%

 

 

 

 

 

 

 

 

Adjusted Gross Profit (1)

 

158.0

 

221.6

 

(28.7

)%

Adjusted Gross Margin (1)

 

24.2

%

31.1

%

(6.9

)%

Adjusted Operating Loss (2)

 

(80.4

)

(28.4

)

183.4

%

Adjusted Operating Margin (2)

 

(12.3

)%

(4.0

)%

(8.3

)%

Adjusted Net Loss (3)

 

(59.0

)

(34.1

)

72.9

%

Adjusted Net Margin (3)

 

(9.1

)%

(4.8

)%

(4.3

)%

Adjusted EBITDA (4)

 

1.4

 

4.0

 

(65.8

)%

Adjusted EBITDA Margin (4)

 

0.2

%

0.6

%

(0.4

)%

 

 

 

 

 

 

 

 

Basic and Diluted Loss per Share

 

(1.29

)

(0.43

)

200.0

%

Adjusted Basic and Diluted Loss per Share (5)

 

(0.54

)

(0.31

)

74.2

%

 

Fiscal Year 2020 Ended August 31, 2020 Financial Highlights

(in comparison to the same period of the last fiscal year):

 

RMB in million
Except EPS and %

 

Fiscal Year 2020
Ended August 31, 2020

 

Fiscal Year 2019
Ended August 31, 2019

 

YoY
% Change

 

Revenue

 

3,366.5

 

2,563.0

 

31.3

%

Gross Profit

 

1,221.7

 

977.0

 

25.0

%

Gross Margin

 

36.3

%

38.1

%

(1.8

)%

Operating Income

 

307.7

 

300.5

 

2.4

%

Operating Margin

 

9.1

%

11.7

%

(2.6

)%

Net Income

 

164.2

 

252.8

 

(35.0

)%

Net Margin

 

4.9

%

9.9

%

(5.0

)%

 

 

 

 

 

 

 

 

Adjusted Gross Profit (1)

 

1,263.2

 

1,000.3

 

26.3

%

Adjusted Gross Margin (1)

 

37.5

%

39.0

%

(1.5

)%

Adjusted Operating Income (2)

 

420.0

 

375.5

 

11.9

%

Adjusted Operating Margin (2)

 

12.5

%

14.6

%

(2.1

)%

Adjusted Net Income (3)

 

267.7

 

322.6

 

(17.0

)%

Adjusted Net Margin (3)

 

8.0

%

12.6

%

(4.6

)%

Adjusted EBITDA (4)

 

670.8

 

491.6

 

36.5

%

Adjusted EBITDA Margin (4)

 

19.9

%

19.2

%

0.7

%

 

 

 

 

 

 

 

 

Basic and Diluted Earnings per Share

 

1.34

 

1.97

 

(32.0

)%

Adjusted Basic and Diluted Earnings per Share (5)

 

2.20

 

2.54

 

(13.4

)%

 


1.

Adjusted gross profit/(loss) is defined as gross profit/(loss) excluding amortization of intangible assets. Adjusted gross margin is defined as adjusted gross profit/(loss) divided by revenue.

2.

Adjusted operating income/(loss) is defined as operating income/(loss) excluding share-based compensation expense, amortization of intangible assets, impairment loss on operating lease right-of-use assets and impairment loss on goodwill. Adjusted operating margin is defined as adjusted operating income/(loss) divided by revenue.

3.

Adjusted net income/(loss) is defined as net income/(loss) excluding share-based compensation expense, amortization of intangible assets, tax effect of amortization of intangible assets, impairment loss on operating lease right-of-use assets and impairment loss on goodwill. Adjusted net margin is defined as adjusted net income/(loss) divided by revenue.

4.

Adjusted EBITDA is defined as net income/(loss) excluding interest income/(expense), net; income tax expense/benefit; depreciation and amortization, share-based compensation expense, impairment loss on operating lease right-of-use assets and impairment loss on goodwill. Adjusted EBITDA margin is defined as adjusted EBITDA divided by revenue.

5.

Adjusted basic and diluted earnings/(loss) per share is defined as adjusted net income/(loss) attributable to ordinary shareholders (net income/(loss) to ordinary shareholders excluding share-based compensation expense, amortization of intangible assets, tax effect of amortization of intangible assets, impairment loss on operating lease right-of-use assets and impairment loss on goodwill) divided by the weighted average number of basic and diluted ordinary shares or American depositary shares (each an “ADS”), each representing one Class A ordinary share of the Company, on an as-converted basis.

 

For more information on these adjusted financial measures, please see the section captioned under “Non-GAAP Financial Measures” and the tables captioned “Reconciliations of GAAP and Non-GAAP Results” set forth at the end of this release.

 


 

BUSINESS PERFORMANCE HIGHLIGHTS

(in comparison to the same period of the last fiscal year)

 

Domestic K-12 Schools

 

The domestic K-12 schools comprise our international schools, bilingual schools, kindergartens in China.

 

·                  The average number of students increased by 6.6% for the fourth fiscal quarter and 9.9% for the fiscal year.

 

·                  Revenue amounted to RMB416.2 million and accounted for 63.9% of the total revenue in the fourth fiscal quarter. For the fiscal year, revenue increased by 4.1% to RMB1,968.3 million and accounted for 58.5% of the total revenue.

 

·                  For the fourth fiscal quarter, gross margin was 27.5% compared to 31.0% for the same period of the last fiscal year, and operating margin was (10.2%) compared to 7.5% for the same period of the last fiscal year. For the fiscal year, gross margin was 39.2% compared to 39.9% for the last fiscal year, and operating margin was 20.5% as compared to 24.4% for the last fiscal year.

 

Overseas Schools

 

The overseas schools comprise our overseas schools including Bournemouth, St. Michael’s, Bosworth and CATS.

 

·                  Revenue amounted to RMB69.1 million and accounted for 10.6% of the total revenue for the fourth fiscal quarter. For the fiscal year, revenue amounted to RMB835.9 million and accounted for 24.8% of the total revenue for the same period.

 

·                  For the fourth fiscal quarter, gross margin was (49.3%) and operating margin was (171.0%). For the fiscal year, gross margin was 29.6% and operating margin was (5.4%).

 

Education Technology

 

The education technology business comprises online career counselling, online Academic Olympiad training, and online international school.

 

·                  Revenue amounted to RMB31.6 million and accounted for 4.8% of the total revenue for the fourth fiscal quarter. For the fiscal year, revenue amounted to RMB103.3 million and accounted for 3.1% of the total revenue.

 

·                  For the fourth fiscal quarter, gross margin was 50.5% and operating margin was 20.5%. For the fiscal year, gross margin was 62.7% and operating margin was 30.2%.

 

Complementary Education Services

 

The complementary education services comprise language training, overseas study and counselling, camps and study tours, and others.

 

·                  Revenue amounted to RMB135.2 million and accounted for 20.7% of the total revenue for the fourth fiscal quarter. For the fiscal year, revenue was RMB459.0 million and accounted for 13.6% of the total revenue.

 

·                  For the fourth fiscal quarter, gross margin increased from 30.9% to 39.2%, and operating margin increased from 13.6% to 24.9%.  For the fiscal year, gross margin was 30.0% compared to 31.8%, and operating margin was 10.5% compared to 12.0%.

 

2


 

“As with most businesses around the globe, COVID-19 pandemic has had an unprecedented impact on our industry and our Company in the second half of fiscal 2020. Amidst the significant challenges and disruptions particularly in our overseas schools, Bright Scholar still delivered solid revenue growth of 31.3% and a solid growth of 36.5% in adjusted EBITDA for fiscal year of 2020. We have also accelerated digital transformation as we continued to focus on executing our strategic priorities to build a global network of schools, a diverse business portfolio, enhance academic and operational performance, and expand the breadth and depth of our capabilities through investment in education technologies,” said Jerry He, Executive Vice Chairman of Bright Scholar.

 

“China’s encouraging signs of steady economic recovery from the pandemic and its continuous efforts to minimize the risk of resurgences of the virus provides strong impetus to strengthen our business recovery,” commented by Wanmei Li, Chief Executive Officer of Domestic K-12. “Over 54,000 students have enrolled for the September 2020 school term in our domestic K-12 schools, as of the reporting date. The average number of students increased by 6.6% for the fourth fiscal quarter and 9.9% for the fiscal year compared to the same period in the prior fiscal year. All of our K-12 campuses in China have re-opened with safeguards in all of our facilities to protect our students and staff, including increased frequency of cleaning and disinfecting facilities, social distancing practices and other measures to minimize any potential risks of resurgence. Despite the positive momentum, we stay vigilant of the continued impact and focus on optimizing utilization and profitability from our operations.” Ms. Li continued, “I am pleased to report that Fettes Guangzhou School and kindergarten opened as scheduled in September.”

 

“Despite the impact from COVID-19, revenue for fiscal year 2020 grew by 9.1% as compared to the prior fiscal year as we seized the opportunity in the summer by launching new products and services to strengthen our market position. The acquisition of Leti Camp will further expand our capability to include adoption of hands-on inquiry-based learning that offers enormous potential and synergy which will expedite the expansion of our camp education service business in the post COVID-19 period,” commented by Zi Chen, Chief Executive Officer of Complementary Education Services. “There are enormous market opportunities in complementary education service space including after school tutoring for K-12, study tours and camp activities. We plan to further leverage the collaboration with Country Garden to explore more opportunities in broadening our outdoor camp business within China, as well as acquisitions to expedite the growth of our business, expanding our capabilities and enriching our service offerings.”

 

Mr. He commented on the performance of overseas school business, “Overseas school operation was most negatively affected amid the continuing pandemic and lockdown in the UK. Our ‘We Care Campaign’ put the well-being of our students and employees first, has earned high marks from our parents and students. We also took this opportunity to reduce our cost structure, upgrade our IT and management systems, realign our sales and marketing strategies and improve our education outcome. We believe we will be in more competitive position than our peers when students return to schools post COVID-19. Our global network is of strategic importance in enriching student lives and learning experiences, enhancing academic performance through global recruiting and training, joint R&D, collaboration between our overseas and domestic schools as well as across different business units within Bright Scholar.”

 

Mr. He continued on the performance of education technology business, “The COVID-19 crisis has been a major catalyst driving policymakers, service providers and more parents and families to explore online learning options. The increasing awareness and acceptance of online resources merging offline activities for optimal educational results, bodes well for us to drive academic excellence as we continued to expand investments in this space. Our new education technology business comprises online career counselling, online Academic Olympiad training and online international school - the ‘3i Global Academy’. The launch of the online international schools with online-merge-offline model in June represents a major milestone in using technology to expand access to high quality education for internal and external students. ‘3i Global Academy’ has enrolled more than 170 paying students as of November 7th.”

 

3


 

“We recognize that the uncertainties our road ahead entails, but we are excited at the combination of growth drivers coming into alignment for fiscal 2021. These growth drivers include the steady economic recovery from the pandemic in China, the improved service mix of our portfolio and the new exciting opportunities in the complementary business and education technologies. We have a strong balance sheet to pursue organic and acquisitive growth opportunities, a terrific portfolio of assets that drives long-term growth. We are very confident that the strategic initiatives will enable us to emerge from the crisis as a stronger company that is well positioned for long-term growth and success. Furthermore, to underscore the confidence in the Company’s prospects, the Board has approved a new share repurchase plan of up to US$50 million on November 11, 2020.” Mr. He concluded.

 

UNAUDITED FINANCIAL RESULTS FOR THE FOURTH FISCAL QUARTER ENDED AUGUST 31, 2020

 

Revenue

 

 

 

Fourth Fiscal Quarter
Ended August 31, 2020

 

Fourth Fiscal Quarter
Ended August 31, 2019

 

YoY

 

Revenue  

 

(RMB in million)

 

(% of Total Revenue)

 

(RMB in million)

 

(% of Total Revenue)

 

% Change

 

Domestic K-12 Schools

 

416.2

 

63.9

%

393.5

 

55.3

%

5.8

%

International Schools

 

177.4

 

27.2

%

154.3

 

21.7

%

15.0

%

Bilingual Schools

 

149.2

 

22.9

%

130.8

 

18.4

%

14.0

%

Kindergartens

 

89.6

 

13.8

%

108.4

 

15.2

%

(17.3

)%

Overseas Schools

 

69.1

 

10.6

%

148.5

 

20.9

%

(53.4

)%

Education Technology

 

31.6

 

4.8

%

27.7

 

3.9

%

14.0

%

Complementary Education

 

135.2

 

20.7

%

141.9

 

19.9

%

(4.7

)%

Total

 

652.1

 

100.0

%

711.6

 

100.0

%

(8.4

)%

 

Revenue for the quarter was RMB652.1 million, as compared to RMB711.6 million for the same period of the last fiscal year. The changes in revenue is primarily due to the COVID-19 impact on kindergartens, overseas schools and complementary business.

 

Cost of Revenue

 

Cost of revenue for the quarter was RMB502.7 million, as compared to RMB499.5 million for the same period of the last fiscal year. The changes in cost of revenue was mainly due to the cost increase in domestic K-12 schools and EdTech in the fourth fiscal quarter of 2020, partially offset by the cost reduction in overseas schools and complementary education.

 

4


 

Gross Profit, Gross Margin and Adjusted Gross Profit

 

 

 

Fourth Fiscal Quarter
Ended August 31, 2020

 

Fourth Fiscal Quarter
Ended August 31, 2019

 

YoY

 

Gross Profit 

 

(RMB in million)

 

(Margin %)

 

(RMB in million)

 

(Margin %)

 

% Change

 

Domestic K-12 Schools

 

114.6

 

27.5

%

122.0

 

31.0

%

(6.0

)%

International Schools

 

49.2

 

27.7

%

36.9

 

23.9

%

33.5

%

Bilingual Schools

 

47.3

 

31.7

%

44.5

 

34.0

%

6.2

%

Kindergartens

 

18.1

 

20.3

%

40.6

 

37.5

%

(55.2

)%

Overseas Schools

 

(34.1

)

(49.3

)%

25.2

 

17.0

%

(235.5

)%

Education Technology

 

16.0

 

50.5

%

21.1

 

76.0

%

(24.3

)%

Complementary Education

 

53.0

 

39.2

%

43.8

 

30.9

%

20.7

%

Total

 

149.5

 

22.9

%

212.1

 

29.8

%

(29.5

)%

 

Gross profit for the quarter was RMB149.5 million, as compared to RMB212.1 million for the same period of the last fiscal year. Gross margin was 22.9% for the quarter, as compared to 29.8% for the same period of the last fiscal year.

 

Adjusted gross profit for the quarter was RMB158.0 million, as compared to RMB221.6 million for the same period of the last fiscal year. Adjusted gross margin was 24.2% for the quarter, as compared to 31.1% for the same period of the last fiscal year.

 

Selling, General and Administrative Expenses and Adjusted SG&A Expenses (6)

 

 

 

Fourth Fiscal Quarter
Ended August 31, 2020

 

Fourth Fiscal Quarter
Ended August 31, 2019

 

 

 

SG&A Expenses 

 

(RMB in
million)

 

(% of Total
Revenue)

 

(RMB in
million)

 

(% of Total
Revenue)

 

YoY
% Change

 

Domestic K-12 Schools

 

89.0

 

13.6

%

92.7

 

13.1

%

(4.0

)%

International Schools

 

40.4

 

6.2

%

38.5

 

5.4

%

5.1

%

Bilingual Schools

 

28.9

 

4.4

%

29.6

 

4.2

%

(2.5

)%

Kindergartens

 

19.7

 

3.0

%

24.6

 

3.5

%

(19.8

)%

Overseas Schools

 

85.1

 

13.1

%

61.5

 

8.6

%

38.5

%

Education Technology

 

9.5

 

1.5

%

6.6

 

0.9

%

44.8

%

Complementary Education

 

25.8

 

3.9

%

24.7

 

3.5

%

4.0

%

Unallocated Corporate Expenses (7)

 

53.2

 

8.2

%

74.5

 

10.4

%

(28.5

)%

Total

 

262.6

 

40.3

%

260.0

 

36.5

%

1.0

%

 

 

 

Fourth Fiscal Quarter
Ended August 31, 2020

 

Fourth Fiscal Quarter
Ended August 31, 2019

 

 

 

 Adj. SG&A Expenses (6)

 

(RMB in
million)

 

(% of Total
Revenue)

 

(RMB in
million)

 

(% of Total
Revenue)

 

YoY
% Change

 

Domestic K-12 Schools

 

88.3

 

13.5

%

90.2

 

12.6

%

(2.0

)%

International Schools

 

40.5

 

6.2

%

38.0

 

5.3

%

6.5

%

Bilingual Schools

 

28.6

 

4.4

%

28.4

 

4.0

%

0.7

%

Kindergartens

 

19.2

 

2.9

%

23.8

 

3.3

%

(19.0

)%

Overseas Schools

 

85.1

 

13.1

%

61.5

 

8.6

%

38.5

%

Education Technology

 

9.5

 

1.5

%

6.6

 

0.9

%

44.8

%

Complementary Education

 

26.0

 

3.9

%

24.0

 

3.4

%

7.2

%

Unallocated Corporate Expenses (8)

 

52.3

 

8.1

%

71.1

 

10.1

%

(26.2

)%

Total

 

261.2

 

40.1

%

253.4

 

35.6

%

3.1

%

 


6.

Adjusted SG&A expenses is defined as selling, general and administrative expenses excluding share-based compensation expense.

7.

Unallocated corporate expenses are mainly from headquarter, including staff cost, share-based compensation expense and other office expenses.

8.

Adjusted unallocated corporate expenses is defined as unallocated corporate expenses excluding share-based compensation expense.

 

5


 

Total SG&A expenses for the quarter were RMB262.6 million, representing a 1.0% increase from RMB260.0 million for the same period of the last fiscal year. Adjusted SG&A expenses for the quarter were RMB261.2 million, representing a 3.1% increase from RMB253.4 million for the same period of the last fiscal year.

 

Operating Loss, Operating Margin and Adjusted Operating Loss

 

 

 

Fourth Fiscal Quarter
Ended August 31, 2020

 

Fourth Fiscal Quarter
Ended August 31, 2019

 

 

 

Operating (Loss)/Income

 

(RMB in 
million)

 

(Margin %)

 

(RMB in 
million)

 

(Margin %)

 

YoY
% Change

 

Domestic K-12 Schools

 

(42.5

)

(10.2

)%

29.6

 

7.5

%

(243.5

)%

International Schools

 

(59.8

)

(33.7

)%

(1.2

)

(0.8

)%

4,932.3

%

Bilingual Schools

 

18.5

 

12.4

%

14.9

 

11.4

%

24.5

%

Kindergartens

 

(1.2

)

(1.3

)%

15.9

 

14.7

%

(107.6

)%

Overseas Schools

 

(118.2

)

(171.0

)%

(36.3

)

(24.4

)%

226.0

%

Education Technology

 

6.5

 

20.5

%

14.5

 

52.3

%

(55.3

)%

Complementary Education

 

33.4

 

24.9

%

19.3

 

13.6

%

74.6

%

Unallocated Corporate Expenses

 

(51.1

)

 

(71.5

)

 

(28.3

)%

Total

 

(171.9

)

(26.4

)%

(44.4

)

(6.2

)%

286.9

%

 

Operating loss for the quarter was RMB171.9 million, as compared to operating loss of RMB44.4 million for the same period of the last fiscal year. Operating margin was (26.4%) for the quarter, as compared to (6.2%) for the same period of the last fiscal year.

 

Adjusted operating loss for the quarter was RMB80.4 million, as compared to RMB28.4 million for the same period of the last fiscal year. Adjusted operating margin was (12.3%) for the quarter, as compared to (4.0%) for the same period of the last fiscal year.

 

Net Loss and Adjusted Net Loss

 

Net loss for the quarter was RMB148.6 million, as compared to net loss of RMB48.1 million for the same period of the last fiscal year.

 

Adjusted net loss for the quarter was RMB59.0 million, as compared to adjusted net loss of RMB34.1 million for the same period of the last fiscal year.

 

Loss per ordinary share/ADS and Adjusted Loss per ordinary share/ADS

 

Basic and diluted net loss per ordinary share/ADS attributable to ordinary shareholders/ADS holders for the quarter were RMB1.29 and RMB1.29, respectively, as compared to loss per share of RMB0.43 and RMB0.43, respectively, for the same period of the last fiscal year.

 

Adjusted basic and diluted net loss per ordinary share/ADS attributable to ordinary shareholders/ADS holders for the quarter were RMB0.54 and RMB0.54, respectively, as compared to loss per share of RMB0.31 and RMB0.31, respectively, for the same period of the last fiscal year.

 

Adjusted EBITDA

 

Adjusted EBITDA for the quarter was RMB1.4 million, as compared to RMB4.0 million for the same period of the last fiscal year.

 

6


 

UNAUDITED FINANCIAL RESULTS FOR THE FISCAL YEAR ENDED AUGUST 31, 2020

 

Revenue

 

 

 

Fiscal Year 2020
Ended August 31, 2020

 

Fiscal Year 2019
Ended August 31, 2019

 

YoY

 

Revenue 

 

(RMB in million)

 

(% of Total Revenue)

 

(RMB in million)

 

(% of Total Revenue)

 

% Change

 

Domestic K-12 Schools

 

1,968.3

 

58.5

%

1,890.4

 

73.8

%

4.1

%

International Schools

 

872.9

 

25.9

%

745.0

 

29.1

%

17.2

%

Bilingual Schools

 

722.4

 

21.5

%

650.4

 

25.4

%

11.1

%

Kindergartens

 

373.0

 

11.1

%

495.0

 

19.3

%

(24.6

)%

Overseas Schools

 

835.9

 

24.8

%

181.8

 

7.1

%

359.9

%

Education Technology

 

103.3

 

3.1

%

70.0

 

2.7

%

47.7

%

Complementary Education

 

459.0

 

13.6

%

420.8

 

16.4

%

9.1

%

Total

 

3,366.5

 

100.0

%

2,563.0

 

100.0

%

31.3

%

 

Revenue for fiscal year 2020 was RMB3,366.5 million, representing a 31.3% increase from RMB2,563.0 million for the last fiscal year.

 

Cost of Revenue

 

Cost of revenue for the fiscal year was RMB2,144.8 million, representing a 35.2% increase from RMB1,586.0 million for the last fiscal year.

 

Gross Profit, Gross Margin and Adjusted Gross Profit

 

 

 

Fiscal Year 2020
Ended August 31, 2020

 

Fiscal Year 2019
Ended August 31, 2019

 

YoY

 

Gross Profit

 

(RMB in million)

 

(Margin %)

 

(RMB in million)

 

(Margin %)

 

% Change

 

Domestic K-12 Schools

 

771.9

 

39.2

%

755.0

 

39.9

%

2.2

%

International Schools

 

370.7

 

42.5

%

289.0

 

38.8

%

28.3

%

Bilingual Schools

 

300.5

 

41.6

%

250.4

 

38.5

%

20.0

%

Kindergartens

 

100.7

 

27.0

%

215.6

 

43.6

%

(53.3

)%

Overseas Schools

 

247.1

 

29.6

%

36.3

 

19.9

%

584.0

%

Education Technology

 

64.8

 

62.7

%

51.9

 

74.1

%

24.9

%

Complementary Education

 

137.9

 

30.0

%

133.8

 

31.8

%

3.0

%

Total

 

1,221.7

 

36.3

%

977.0

 

38.1

%

25.0

%

 

Gross profit for the fiscal year was RMB1,221.7 million, representing a 25.0% increase from RMB977.0 million for the last fiscal year. Gross margin was 36.3% for the period, as compared to 38.1% for the last fiscal year. The increase in gross profit was primarily due to the acquisition of overseas schools including CATS, Bosworth and St. Michael’s.

 

Adjusted gross profit for the fiscal year was RMB1,263.2 million, representing a 26.3% increase from RMB1,000.3 million for the last fiscal year. Adjusted gross margin was 37.5% for the fiscal year, as compared to 39.0% for the last fiscal year.

 

7


 

Selling, General and Administrative Expenses and Adjusted SG&A Expenses (6)

 

 

 

Fiscal Year 2020
Ended August 31, 2020

 

Fiscal Year 2019
Ended August 31, 2019

 

 

 

SG&A Expenses

 

(RMB in
million)

 

(% of Total 
Revenue)

 

(RMB in
million)

 

(% of Total 
Revenue)

 

YoY
% Change

 

Domestic K-12 Schools

 

302.2

 

9.0

%

298.5

 

11.7

%

1.2

%

International Schools

 

125.7

 

3.7

%

110.4

 

4.3

%

13.9

%

Bilingual Schools

 

103.0

 

3.1

%

104.6

 

4.1

%

(1.5

)%

Kindergartens

 

73.5

 

2.2

%

83.5

 

3.3

%

(12.0

)%

Overseas Schools

 

301.9

 

9.0

%

75.9

 

3.0

%

297.7

%

Education Technology

 

34.2

 

1.0

%

18.7

 

0.7

%

83.1

%

Complementary Education

 

97.6

 

2.9

%

83.9

 

3.3

%

16.3

%

Unallocated Corporate Expenses (7)

 

135.3

 

4.0

%

214.9

 

8.3

%

(37.1

)%

Total

 

871.2

 

25.9

%

691.9

 

27.0

%

25.9

%

 

 

 

Fiscal Year 2020
Ended August 31, 2020

 

Fiscal Year 2019
Ended August 31, 2019

 

 

 

Adj. SG&A Expenses (6)

 

(RMB in
million)

 

(% of Total 
Revenue)

 

(RMB in
million)

 

(% of Total 
Revenue)

 

YoY
% Change

 

Domestic K-12 Schools

 

297.8

 

8.8

%

288.2

 

11.2

%

3.3

%

International Schools

 

125.5

 

3.7

%

108.7

 

4.2

%

15.4

%

Bilingual Schools

 

100.8

 

3.0

%

100.2

 

3.9

%

0.6

%

Kindergartens

 

71.5

 

2.1

%

79.3

 

3.1

%

(9.9

)%

Overseas Schools

 

301.9

 

9.0

%

75.9

 

3.0

%

297.7

%

Education Technology

 

34.2

 

1.0

%

18.7

 

0.7

%

83.1

%

Complementary Education

 

96.7

 

2.9

%

79.3

 

3.1

%

22.0

%

Unallocated Corporate Expenses (8)

 

151.2

 

4.5

%

178.1

 

7.0

%

(15.1

)%

Total

 

881.8

 

26.2

%

640.2

 

25.0

%

37.7

%

 


6. Adjusted SG&A expenses is defined as selling, general and administrative expenses excluding share-based compensation expense.

7. Unallocated corporate expenses are mainly from headquarter, including staff cost, share-based compensation expense and other office expenses.

8. Adjusted unallocated corporate expenses is defined as unallocated corporate expenses excluding share-based compensation expense.

 

Total SG&A expenses for the fiscal year were RMB871.2 million, representing a 25.9% increase from RMB691.9 million for the last fiscal year. The increase in SG&A expense was primarily due to the acquisition of overseas schools.

 

Adjusted SG&A expenses for the fiscal year were RMB881.8 million, representing a 37.7% increase from RMB640.2 million for the last fiscal year.

 

Operating Income, Operating Margin and Adjusted Operating Income

 

 

 

Fiscal Year 2020
Ended August 31, 2020

 

Fiscal Year 2019
Ended August 31, 2019

 

YoY

 

Operating Income/(Loss) 

 

(RMB in million)

 

(Margin %)

 

(RMB in million)

 

(Margin %)

 

% Change

 

Domestic K-12 Schools

 

404.1

 

20.5

%

460.8

 

24.4

%

(12.3

)%

International Schools

 

177.0

 

20.3

%

181.0

 

24.3

%

(2.2

)%

Bilingual Schools

 

198.4

 

27.5

%

146.2

 

22.5

%

35.7

%

Kindergartens

 

28.7

 

7.7

%

133.6

 

27.0

%

(78.5

)%

Overseas Schools

 

(45.3

)

(5.4

)%

(39.8

)

(21.9

)%

13.9

%

Education Technology

 

31.2

 

30.2

%

33.2

 

47.4

%

(5.9

)%

Complementary Education

 

48.1

 

10.5

%

50.5

 

12.0

%

(4.7

)%

Unallocated Corporate Expenses

 

(130.4

)

 

(204.2

)

 

(36.2

)%

Total

 

307.7

 

9.1

%

300.5

 

11.7

%

2.4

%

 

Operating income for the fiscal year was RMB307.7 million, representing a 2.4% increase from RMB300.5 million for the last fiscal year. Operating margin was 9.1% for the fiscal year, as compared to 11.7% for the last fiscal year.

 

8


 

Adjusted operating income for the fiscal year was RMB420.0 million, representing an 11.9% increase from RMB375.5 million for the last fiscal year. Adjusted operating margin was 12.5% for the fiscal year, as compared to 14.6% for the last fiscal year.

 

Net Income and Adjusted Net Income

 

Net income for the fiscal year was RMB164.2 million, as compared to RMB252.8 million for the last fiscal year.

 

Adjusted net income for the fiscal year was RMB267.7 million, as compared to RMB322.6 for the last fiscal year.

 

Earnings per ordinary share/ADS and Adjusted Earnings per ordinary share/ADS

 

Basic and diluted earnings per ordinary share/ADS attributable to ordinary shareholders/ADS holders for the fiscal year were RMB1.34 and RMB1.34, respectively, as compared to earnings per share of RMB1.97 and RMB1.97, respectively, for the last fiscal year.

 

Adjusted basic and diluted earnings per ordinary share/ADS attributable to ordinary shareholders/ADS holders for the fiscal year were RMB2.20 and RMB2.20, respectively, as compared to earnings per share of RMB2.54 and RMB2.54, respectively, for the last fiscal year.

 

Adjusted EBITDA

 

Adjusted EBITDA for the fiscal year was RMB670.8 million, representing a 36.5% increase from RMB491.6 million for the last fiscal year.

 

Cash and Working Capital

 

As of August 31, 2020, the Company’s cash and cash equivalents and restricted cash were RMB4,423.9 million (US$646.1 million), as compared to RMB2,092.0 million as of May 31, 2020. As of August 31, 2020, we also have short-term investments of RMB13.7 million (US$2.0 million). For the fiscal year ended August 31, 2020, the Company’s capital expenditure was approximately RMB 149.8 million, down 3.5 % compared to the last fiscal year.

 

GUIDANCE FOR FISCAL YEAR ENDING AUGUST 31, 2021

 

For the fiscal year 2021, the Company currently expects its revenue to be in a range of RMB3.77 billion and RMB3.87 billion, representing a year-over-year growth of 12 % to 15 %, and its average student enrolment in our domestic and overseas schools to be between approximately 56,000 and 57,000, representing a year-over-year increase of 8 % to 10%.

 

This guidance is based on the current market and operating conditions and reflects the Company’s current and preliminary estimates of such market and operating conditions and market demand, which are all subject to change.

 

9


 

CONFERENCE CALL

 

BEDU’s management will host a conference call at 8:00 am US Eastern Time (9:00 pm Beijing/Hong Kong Time) on November 12, 2020 to discuss its quarterly results and recent business activities.

 

To participate in the conference call, please dial the following number five to ten minutes prior to the scheduled conference call time:

 

Mainland China:                 4001-201-203

Hong Kong:                          852-301-84992

United States:                     1-888-346-8982

Canada Toll Free:               1-855-669-9657

International:                      1-412-902-4272

 

*No passcode is required for the call. Please request to join Bright Scholar Education Holdings Ltd.’s call as you dial in.

 

The Company will also broadcast a live audio webcast of the conference call. The webcast will be available at http://ir.brightscholar.com/.

 

Following the earnings conference call, an archive of the call will be available by dialling:

 

United States:                    1-877-344-7529

International:                     1-412-317-0088

Canada Toll Free:               855-669-9658

Replay Passcode:               10149104

Replay End Date:               November 19, 2020

 

CONVENIENCE TRANSLATION

 

The Company’s business is primarily conducted in China and the significant majority of revenue generated are denominated in Renminbi (“RMB”). However, periodic reports made to shareholders will include current period amounts translated into U.S. dollars using the prevailing exchange rates at the balance sheet date, for the convenience of readers. Translations of balances in the condensed consolidated balance sheets, and the related condensed consolidated statements of operations, and cash flows from RMB into U.S. dollars as of and for the quarter and fiscal year 2020 ended August 31, 2020 are solely for the convenience of the readers and were calculated at the rate of US$1.00=RMB6.8474, representing the noon buying rate set forth in the H.10 statistical release of the U.S. Federal Reserve Board on August 31, 2020. No representation is made that the RMB amounts could have been, or could be, converted, realized or settled into US$ at that rate on August 31, 2020 or at any other rate.

 

NON-GAAP FINANCIAL MEASURES

 

In evaluating our business, we consider and use certain non-GAAP measures, including primarily adjusted EBITDA, adjusted net income/(loss), adjusted gross profit/(loss), adjusted SG&A, adjusted operating income/(loss), adjusted earnings/(loss) per share attributable to ordinary shareholders basic and diluted as supplemental measures to review and assess our operating performance. 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 U.S. GAAP. We define adjusted gross profit/(loss) as gross profit/(loss) excluding amortization of intangible assets and adjusted gross margin as adjusted gross profit/(loss) divided by revenue. We define adjusted EBITDA as net income/(loss) excluding interest income/(expense), net; income tax expense/benefit; depreciation and amortization; share-based compensation expense; impairment loss on operating lease right-of-use assets; impairment loss on goodwill, and adjusted EBITDA margin as adjusted EBITDA divided by revenue. We define adjusted net income/(loss) as net income/(loss) excluding share-based compensation expense; amortization of intangible assets; tax effect of amortization of intangible assets; impairment loss on operating lease right-of-use assets; impairment loss on goodwill, and adjusted net margin as adjusted net income/(loss) divided by revenue. We define adjusted SG&A as selling, general and administration expense excluding share-based compensation expense. We define adjusted operating income/(loss) as net operating income/(loss) excluding share-based compensation expense; amortization of intangible assets; impairment loss on operating lease right-of-use assets; impairment loss on goodwill and adjusted operating margin as adjusted operating income/(loss) divided by revenue. Additionally, we define adjusted earnings/(loss) per share attributable to ordinary shareholders, basic and diluted, as adjusted net income/(loss) attributable to ordinary shareholders (net income/(loss) to ordinary shareholders excluding share-based compensation expense; amortization of intangible assets; tax effect of amortization of intangible assets; impairment loss on operating lease right-of-use assets and impairment loss on goodwill) divided by the weighted average number of basic and diluted ordinary shares or American depositary shares (each an “ADS”), each representing one Class A ordinary share of the Company, on an as-converted basis.

 

10


 

We incur amortization expense of intangible assets related to various acquisitions that have been made in recent years. These intangible assets are valued at the time of acquisition and are then amortized over a period of several years after the acquisition. We believe that exclusion of these expenses allows greater comparability of operating results that are consistent over time for the Company’s newly-acquired and long-held business as the related intangibles does not have significant connection to the growth of the business. Therefore, we provide exclusion of amortization of intangible assets to redefine adjusted operating income/(loss), adjusted net income/(loss), and adjusted earnings/(loss) per share attributable to ordinary shareholders, basic and diluted.

 

We present the non-GAAP financial measures because they are used by our management to evaluate our operating performance and formulate business plans. Such non-GAAP measures include adjusted EBITDA, adjusted net income/(loss), adjusted gross profit/(loss), adjusted SG&A, adjusted operating income/(loss), adjusted earnings/(loss) per share attributable to ordinary shareholders basic and diluted. Non-GAAP financial measures enable our management to assess our operating results without considering the impact of non-cash charges, including depreciation and amortization and share-based compensation expense, and without considering the impact of non-operating items such as interest income/(expense), net; income tax expense/benefit; share-based compensation expense; amortization of intangible assets; tax effect of amortization of intangible assets; impairment loss on operating lease right-of-use assets and impairment loss on goodwill. We also believe that the use of these non-GAAP measures facilitates investors’ assessment of our operating performance.

 

The non-GAAP financial measures are not defined under U.S. GAAP and are not presented in accordance with U.S. GAAP. The non-GAAP financial measures have limitations as analytical tools. One of the key limitations of using these non-GAAP financial measures is that they do not reflect all items of income and expense that affect our operations. Interest income/(expense), net; income tax expense/benefit; depreciation and amortization; and share-based compensation expense, have been and may continue to be incurred in our business and are not reflected in the presentation of these non-GAAP measures, including adjusted EBITDA or adjusted net income/(loss). Further, these non-GAAP measures may differ from the non-GAAP information used by other companies, including peer companies, and therefore their comparability may be limited.

 

11


 

About Bright Scholar Education Holdings Limited

 

Bright Scholar is a global premier education service company, dedicated to providing quality international education to global students and equipping them with the critical academic foundation and skillsets necessary to succeed in the pursuit of higher education. Bright Scholar also complements its international offerings with Chinese government-mandated curriculum for students who wish to maintain the option of pursuing higher education in China. As of August 31, 2020, Bright Scholar operated 81 schools across ten provinces in China and eight schools overseas, covering the breadth of K-12 academic needs of its students. In the fiscal year ended August 31, 2020, Bright Scholar had an average of 51,825 students enrolled at its schools.

 

Safe Harbor Statement

 

This announcement contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements include, without limitation, the Company’s business plans and development, which can be identified by terminology such as “may,” “will,” “expect,” “anticipate,” “aim,” “estimate,” “intend,” “plan,” “believe,” “potential,” “continue,” “is/are likely to” or other similar expressions. Such statements are based upon management’s current expectations and current market and operating conditions and relate to events that involve known or unknown risks, uncertainties and other factors, all of which are difficult to predict and many of which are beyond the Company’s control, which may cause the Company’s actual results, performance or achievements to differ materially from those in the forward-looking statements. 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. The Company does not undertake any obligation to update any forward-looking statement as a result of new information, future events or otherwise, except as required under law.

 

IR Contact:

GCM Strategic Communications

Email: BEDU.IR@gcm.international

 

Media Contact:

Email: media@brightscholar.com

Phone: +86-757-6683-2507

 

12


 

BRIGHT SCHOLAR EDUCATION HOLDINGS LIMITED

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands)

 

 

 

As of

 

 

 

August 31,

 

August 31,

 

 

 

2019

 

2020

 

 

 

RMB

 

RMB

 

USD

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

3,246,995

 

3,377,684

 

493,280

 

Restricted cash

 

18,019

 

1,044,853

 

152,591

 

Short-term investments

 

241,270

 

13,695

 

2,000

 

Accounts receivable

 

21,528

 

19,271

 

2,814

 

Amounts due from related parties

 

10,652

 

18,521

 

2,705

 

Other receivables, deposits and other assets

 

177,150

 

198,593

 

29,003

 

Inventories

 

26,234

 

28,013

 

4,091

 

Total current assets

 

3,741,848

 

4,700,630

 

686,484

 

 

 

 

 

 

 

 

 

Restricted cash — non current

 

 

1,400

 

204

 

Property and equipment, net

 

899,510

 

1,076,590

 

157,226

 

Land use rights, net

 

88,204

 

86,076

 

12,571

 

Intangible assets, net

 

552,011

 

597,527

 

87,263

 

Goodwill

 

2,090,078

 

2,284,109

 

333,573

 

Long-term investments

 

28,455

 

55,137

 

8,052

 

Prepayment for construction contract

 

5,251

 

4,822

 

704

 

Deferred tax assets, net

 

30,333

 

35,678

 

5,210

 

Deposit for acquisition

 

338,585

 

 

 

Other non-current assets

 

13,362

 

16,654

 

2,432

 

Operating lease right-of-use assets

 

 

1,964,686

 

286,924

 

 

 

 

 

 

 

 

 

Total non-current assets

 

4,045,789

 

6,122,679

 

894,159

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

7,787,637

 

10,823,309

 

1,580,643

 

 

13


 

BRIGHT SCHOLAR EDUCATION HOLDINGS LIMITED

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS-CONTINUED

(Amounts in thousands)

 

 

 

As of

 

 

 

August 31,

 

August 31,

 

 

 

2019

 

2020

 

 

 

RMB

 

RMB

 

USD

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Accounts payable (including accounts payable of the consolidated VIEs without recourse to Bright Scholar Education of RMB 32,842 and RMB 28,691 as of August 31, 2019 and August 31, 2020, respectively)

 

94,295

 

93,090

 

13,595

 

Amounts due to related parties (including amounts due to related parties of the consolidated VIEs without recourse to Bright Scholar Education of RMB 76,117 and RMB 52,567 as of August 31, 2019 and August 31, 2020, respectively)

 

110,038

 

86,563

 

12,642

 

Accrued expenses and other current liabilities (including accrued expenses and other current liabilities of the consolidated VIEs without recourse to Bright Scholar Education of RMB 364,734 and RMB 393,247 as of August 31, 2019 and August 31, 2020, respectively)

 

615,082

 

633,397

 

92,500

 

Short term loan (including short term loan of the consolidated VIEs without recourse to Bright Scholar Education of nil and RMB 7,500 as of August 31, 2019 and August 31, 2020, respectively)

 

50,000

 

938,300

 

137,030

 

Income tax payable (including income tax payable of the consolidated VIEs without recourse to Bright Scholar Education of RMB 50,968 and RMB 51,521 as of August 31, 2019 and August 31, 2020, respectively)

 

93,479

 

118,716

 

17,337

 

Contract liabilities (including contract liabilities of the consolidated VIEs without recourse to Bright Scholar Education of RMB 1,157,774 and RMB 1,291,781 as of August 31, 2019 and August 31, 2020, respectively)

 

1,529,137

 

1,544,184

 

225,514

 

Refund liabilities (including refund liabilities of the consolidated VIEs without recourse to Bright Scholar Education of RMB 19,132 and RMB 23,804 as of August 31, 2019 and August 31, 2020, respectively)

 

20,259

 

70,711

 

10,327

 

Operating lease liabilities (including operating lease liabilities of the consolidated VIEs without recourse to Bright Scholar Education of nil and RMB 30,601 as of August 31, 2019 and August 31, 2020, respectively)

 

 

210,082

 

30,681

 

Total current liabilities

 

2,512,290

 

3,695,043

 

539,626

 

Non-current portion of deferred revenue (including non-current portion of deferred revenue of the consolidated VIEs without recourse to Bright Scholar Education of nil and RMB 1,772 as of August 31, 2019 and August 31, 2020, respectively)

 

 

1,772

 

259

 

Deferred tax liabilities, net (including deferred tax liabilities of the consolidated VIEs without recourse to Bright Scholar Education of RMB 35,895 and RMB 34,641 as of August 31, 2019 and August 31, 2020, respectively)

 

53,689

 

57,826

 

8,445

 

Other non-current liability due to related parties (including non-current liabilities due to related parties of the consolidated VIEs without recourse to Bright Scholar Education of RMB 21,736 and RMB 26,843 as of August 31, 2019 and August 31, 2020, respectively)

 

21,736

 

26,843

 

3,920

 

Other non-current liability due to third parties (including non-current liabilities due to third parties of the consolidated VIEs without recourse to Bright Scholar Education of RMB 7,621 and RMB 18,368 as of August 31, 2019 and August 31, 2020, respectively)

 

10,654

 

19,612

 

2,864

 

Bonds payable

 

2,106,000

 

2,017,369

 

294,618

 

Long term loan (including long term loan of the consolidated VIEs without recourse to Bright Scholar Education of nil and RMB 77,500 as of August 31, 2019 and August 31, 2020, respectively)

 

 

77,919

 

11,379

 

Operating lease liabilities (including operating lease liabilities of the consolidated VIEs without recourse to Bright Scholar Education of nil and RMB 189,354 as of August 31, 2019 and August 31, 2020, respectively)

 

 

1,802,544

 

263,245

 

Total non-current liabilities

 

2,192,079

 

4,003,885

 

584,730

 

TOTAL LIABILITIES

 

4,704,369

 

7,698,928

 

1,124,356

 

 

 

 

 

 

 

 

 

 

14


 

 

 

As of

 

 

 

August 31,

 

August 31,

 

 

 

2019

 

2020

 

 

 

RMB

 

RMB

 

USD

 

EQUITY

 

 

 

 

 

 

 

Share capital

 

8

 

8

 

1

 

Additional paid-in capital

 

2,105,189

 

1,854,262

 

270,798

 

Statutory reserves

 

64,945

 

65,567

 

9,575

 

Accumulated other comprehensive income

 

78,955

 

185,371

 

27,072

 

Accumulated retained earnings

 

472,339

 

632,722

 

92,403

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

2,721,436

 

2,737,930

 

399,849

 

Non-controlling interests

 

361,832

 

386,451

 

56,438

 

Total equity

 

3,083,268

 

3,124,381

 

456,287

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

7,787,637

 

10,823,309

 

1,580,643

 

 

15


 

BRIGHT SCHOLAR EDUCATION HOLDINGS LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Amounts in thousands, except for shares and per share data)

 

 

 

Three Months Ended August 31,

 

Twelve Months Ended August 31,

 

 

 

2019

 

2020

 

2019

 

2020

 

 

 

RMB

 

RMB

 

USD

 

RMB

 

RMB

 

USD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

711,560

 

652,119

 

95,236

 

2,563,005

 

3,366,503

 

491,647

 

Cost of revenue

 

(499,453

)

(502,664

)

(73,409

)

(1,586,014

)

(2,144,786

)

(313,226

)

Gross profit

 

212,107

 

149,455

 

21,827

 

976,991

 

1,221,717

 

178,421

 

Selling, general and administrative expenses

 

(259,963

)

(262,617

)

(38,353

)

(691,900

)

(871,154

)

(127,224

)

Other operating income

 

3,428

 

22,778

 

3,327

 

15,435

 

38,661

 

5,646

 

Impairment loss on operating lease right-of-use assets

 

 

(12,772

)

(1,866

)

 

(12,772

)

(1,866

)

Impairment loss on goodwill

 

 

(68,723

)

(10,036

)

 

(68,723

)

(10,036

)

Operating (loss)/income

 

(44,428

)

(171,879

)

(25,101

)

300,526

 

307,729

 

44,941

 

Interest (expense)/income, net

 

(8,036

)

(53,048

)

(7,747

)

24,254

 

(159,352

)

(23,272

)

Investment income

 

1,678

 

52,105

 

7,609

 

17,414

 

106,675

 

15,579

 

Other expenses

 

(2,814

)

(8,615

)

(1,258

)

(8,617

)

(11,291

)

(1,649

)

(Loss)/Income before income taxes and share of equity in loss of unconsolidated affiliates

 

(53,600

)

(181,437

)

(26,497

)

333,577

 

243,761

 

35,599

 

Income tax benefit/(expense)

 

5,696

 

33,176

 

4,845

 

(80,580

)

(78,992

)

(11,536

)

Share of equity in loss of unconsolidated affiliates

 

(222

)

(343

)

(50

)

(239

)

(595

)

(87

)

Net (loss)/income

 

(48,126

)

(148,604

)

(21,702

)

252,758

 

164,174

 

23,976

 

Net income attributable to non-controlling interests

 

3,798

 

5,234

 

764

 

11,659

 

3,169

 

463

 

Net (loss)/income attributable to ordinary shareholders

 

(51,924

)

(153,838

)

(22,466

)

241,099

 

161,005

 

23,513

 

Net (loss)/earnings per share attributable to ordinary shareholders

 

 

 

 

 

 

 

 

 

 

 

 

 

—Basic

 

(0.43

)

(1.29

)

(0.19

)

1.97

 

1.34

 

0.20

 

—Diluted

 

(0.43

)

(1.29

)

(0.19

)

1.97

 

1.34

 

0.20

 

Weighted average shares used in calculating net (loss)/earnings per ordinary share:

 

 

 

 

 

 

 

 

 

 

 

 

 

—Basic

 

120,585,274

 

119,641,203

 

119,641,203

 

122,322,894

 

120,158,001

 

120,158,001

 

—Diluted

 

120,645,073

 

119,641,203

 

119,641,203

 

122,430,457

 

120,158,001

 

120,158,001

 

 

16


 

BRIGHT SCHOLAR EDUCATION HOLDINGS LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands)

 

 

 

Three Months Ended August 31,

 

Twelve Months Ended August 31,

 

 

 

2019

 

2020

 

2019

 

2020

 

 

 

RMB

 

RMB

 

USD

 

RMB

 

RMB

 

USD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash generated from operating activities

 

682,471

 

685,176

 

100,063

 

864,988

 

491,227

 

71,739

 

Net cash (used in)/generated from investing activities

 

(1,418,471

)

1,829,279

 

267,149

 

(2,256,009

)

72,567

 

10,598

 

Net cash generated from/(used in) financing activities

 

1,946,754

 

(112,211

)

(16,387

)

1,479,533

 

675,703

 

98,680

 

Effect of exchange rate changes on cash

 

(2,820

)

(70,281

)

(10,264

)

12,421

 

(80,574

)

(11,767

)

Net change in cash and cash equivalents, and restricted cash

 

1,207,934

 

2,331,963

 

340,561

 

100,933

 

1,158,923

 

169,250

 

Cash and cash equivalents, and restricted cash at beginning of the period

 

2,057,080

 

2,091,974

 

305,514

 

3,164,081

 

3,265,014

 

476,825

 

Cash and cash equivalents, and restricted cash at end of the period

 

3,265,014

 

4,423,937

 

646,075

 

3,265,014

 

4,423,937

 

646,075

 

 

17


 

Reconciliations of GAAP and Non-GAAP Results

(Amounts in thousands, except for shares and per share data)

 

 

 

Three Months Ended August 31,

 

Twelve Months Ended August 31,

 

 

 

2019

 

2020

 

2019

 

2020

 

 

 

RMB

 

RMB

 

USD

 

RMB

 

RMB

 

USD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

212,107

 

149,455

 

21,827

 

976,991

 

1,221,717

 

178,421

 

Add: Amortization of intangible assets

 

9,452

 

8,556

 

1,250

 

23,284

 

41,447

 

6,053

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted gross profit

 

221,559

 

158,011

 

23,077

 

1,000,275

 

1,263,164

 

184,474

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (loss)/income

 

(44,428

)

(171,879

)

(25,101

)

300,526

 

307,729

 

44,941

 

Add: Share-based compensation expense

 

6,599

 

1,406

 

205

 

51,664

 

(10,631

)

(1,553

)

Add: Amortization of intangible assets

 

9,452

 

8,556

 

1,250

 

23,284

 

41,447

 

6,053

 

Add: Impairment loss on operating lease right-of-use assets

 

 

12,772

 

1,866

 

 

12,772

 

1,866

 

Add: Impairment loss on goodwill

 

 

68,723

 

10,036

 

 

68,723

 

10,036

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating (loss)/income

 

(28,377

)

(80,422

)

(11,744

)

375,474

 

420,040

 

61,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss)/income

 

(48,126

)

(148,604

)

(21,702

)

252,758

 

164,174

 

23,976

 

Add: Share-based compensation expense

 

6,599

 

1,406

 

205

 

51,664

 

(10,631

)

(1,553

)

Add: Amortization of intangible assets

 

9,452

 

8,556

 

1,250

 

23,284

 

41,447

 

6,053

 

Add: Tax effect of amortization of intangible assets

 

(2,056

)

(1,874

)

(274

)

(5,123

)

(8,822

)

(1,288

)

Add: Impairment loss on operating lease right-of-use assets

 

 

12,772

 

1,866

 

 

12,772

 

1,866

 

Add: Impairment loss on goodwill

 

 

68,723

 

10,036

 

 

68,723

 

10,036

 

Adjusted net (loss)/income

 

(34,131

)

(59,021

)

(8,619

)

322,583

 

267,663

 

39,090

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss)/income attributable to ordinary shareholders

 

(51,924

)

(153,838

)

(22,466

)

241,099

 

161,005

 

23,513

 

Add: Share-based compensation expense

 

6,599

 

1,406

 

205

 

51,664

 

(10,631

)

(1,553

)

Add: Amortization of intangible assets

 

9,452

 

8,556

 

1,250

 

23,284

 

41,447

 

6,053

 

Add: Tax effect of amortization of intangible assets

 

(2,056

)

(1,874

)

(274

)

(5,123

)

(8,822

)

(1,288

)

Add: Impairment loss on operating lease right-of-use assets

 

 

12,772

 

1,866

 

 

12,772

 

1,866

 

Add: Impairment loss on goodwill

 

 

68,723

 

10,036

 

 

68,723

 

10,036

 

Adjusted net (loss)/income attributable to ordinary shareholders

 

(37,929

)

(64,255

)

(9,383

)

310,924

 

264,494

 

38,627

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss)/income

 

(48,126

)

(148,604

)

(21,702

)

252,758

 

164,174

 

23,976

 

Less: Interest (expense)/income, net

 

(8,036

)

(53,048

)

(7,747

)

24,254

 

(159,352

)

(23,272

)

Add: Income tax (benefit)/expense

 

(5,696

)

(33,176

)

(4,845

)

80,580

 

78,992

 

11,536

 

Add: Depreciation and amortization

 

43,177

 

47,196

 

6,893

 

130,819

 

197,425

 

28,832

 

Add: Share-based compensation expense

 

6,599

 

1,406

 

205

 

51,664

 

(10,631

)

(1,553

)

Add: Impairment loss on operating lease right-of-use assets

 

 

12,772

 

1,866

 

 

12,772

 

1,866

 

Add: Impairment loss on goodwill

 

 

68,723

 

10,036

 

 

68,723

 

10,036

 

Adjusted EBITDA

 

3,990

 

1,365

 

200

 

491,567

 

670,807

 

97,965

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

259,963

 

262,617

 

38,353

 

691,900

 

871,154

 

127,224

 

Less: Share-based compensation expense

 

6,599

 

1,406

 

205

 

51,664

 

(10,631

)

(1,553

)

Adjusted selling, general and administrative expenses

 

253,364

 

261,211

 

38,148

 

640,236

 

881,785

 

128,777

 

Weighted average shares used in calculating (loss)/earnings per ordinary share:

 

 

 

 

 

 

 

 

 

 

 

 

 

—Basic

 

120,585,274

 

119,641,203

 

119,641,203

 

122,322,894

 

120,158,001

 

120,158,001

 

—Diluted

 

120,645,073

 

119,641,203

 

119,641,203

 

122,430,457

 

120,158,001

 

120,158,001

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net (loss)/earnings per share attributable to ordinary shareholders

 

 

 

 

 

 

 

 

 

 

 

 

 

—Basic

 

(0.31

)

(0.54

)

(0.08

)

2.54

 

2.20

 

0.32

 

—Diluted

 

(0.31

)

(0.54

)

(0.08

)

2.54

 

2.20

 

0.32

 

 

18