EX-99.1 2 fedu-ex991_6.htm EX-99.1 fedu-ex991_6.htm

Exhibit 99.1

Four Seasons Education Reports Third Quarter Fiscal 2019 Unaudited Financial Results

SHANGHAI, January 28, 2019 (PRNewswire) – Four Seasons Education (Cayman) Inc.  (“Four Seasons Education” or the “Company”) (NYSE: FEDU), a leading after-school math education service provider for elementary school students in Shanghai, today announced its unaudited financial results for the third quarter fiscal year 2019, ended November 30, 2018.

Third Quarter Fiscal Year 2019 Financial and Operational Highlights

Revenue increased by 4.5% to RMB91.2 million (US$13.1 million) from RMB87.2 million in the same period of last year.

Gross profit decreased by 15.7% to RMB48.1 million (US$6.9 million) from RMB57.1 million in the same period of last year. Gross margin was 52.8%, compared with 65.4% in the same period of last year.

Operating income decreased by 64.4% to RMB7.7 million (US$1.1 million) from RMB21.6 million in the same period of last year.

Adjusted operating income(1) (non-GAAP) decreased by 40.2% to RMB16.7 million (US$2.4 million) from RMB27.9 million in the same period of last year. Adjusted operating margin (non-GAAP) was 18.3% compared with 32.0% in the same period of last year.

Net income decreased by 74.8% to RMB2.7 million (US$0.4 million) from RMB10.7 million in the same period of last year.

Adjusted net income(2) (non-GAAP) decreased by 19.5% to RMB13.7 million (US$2.0 million) from RMB17.0 million in the same period of last year. Adjusted net margin(3) (non-GAAP) was 15.0%, compared with 19.5% in the same period of last year.

Basic and diluted net income per American Depositary Share (“ADS”) attributable to ordinary shareholders was RMB0.06 (US$0.01) and RMB0.05 (US$0.01), respectively, compared with RMB0.27 and RMB0.26 respectively, for the same period of last year. Each two ADSs represent one ordinary share.

Adjusted basic and diluted net income per ADS attributable to ordinary shareholders (non-GAAP) was RMB0.28 (US$0.04) and RMB0.27 (US$0.04), compared with RMB0.46 and RMB0.44, respectively, for the same period of last year.

Number of learning centers reached 56 as of November 30, 2018, compared to 33 as of November 30, 2017.

Total student enrollment(4) reached 45,857, down 8.7% from 50,221 during the same period of last year, primarily due to enrollment re-arrangement in accordance with the Opinion on Regulating the Development of After-School Tutoring Institutions issued by the State Council limiting the prepayment of a curriculum registration to three months.

 

(1) Adjusted operating income is defined as operating income excluding share-based compensation expenses.

(2) Adjusted net income is defined as net income excluding share-based compensation expenses and fair value change of investments measured at fair value.

(3) Adjusted net margin is defined as adjusted net income divided by revenue.

(4) Total student enrollment is defined as the cumulative number of courses enrolled in and paid for by the Company’s students during the respective period, including multiple courses enrolled in and paid for by the same student.

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


“During the third quarter, we continued to adjust our operations under the new regulatory requirements, while remaining steadfast in carrying out our strategy for quality growth,” said Mr. Peiqing Tian, Chairman and Chief Executive Officer of Four Seasons Education. “As we constantly broaden our course coverage across the entire K-12 age groups with more in-demand class offerings on a variety of academic topics and areas, we have achieved further enrollment diversification in various subjects and age groups. Besides the course offerings that target improving students’ academic performance, we are hosting a series of interest-oriented classes and activities to further promote student engagement. Based on our strong math teaching capabilities and resources, our featured classes for logic-based games such as Bridge, Sudoku and Rubik's Cube gained great popularity. We now deliver Bridge classes at ten Four Seasons Educations learning centers and have formed Four Seasons Education training teams in 2018 and 2019 for national competitions. Recently, our teams also achieved outstanding performance in bridge and Sudoku matches. We plan to organize more of these dynamic and enjoyable courses and activities which help students’ logic-thinking and intellectual development.

“To comply with the latest set of regulatory changes, we have accordingly re-arranged our enrollment and class delivery process by limiting prepayment to cover a maximum of three-month curriculums. This operational adjustment has led to a year-over-year decrease in total enrollment for the quarter as we anticipated. However, we believe this change will not affect the overall demand. In addition, we have been optimizing our learning center network with prudent expansion. We added a learning center in Shanghai and one in Chongqing during the quarter. At the same time, we moved three learning centers in Shanghai to new locations to better meet the related requirement and provide a refreshing environment to our students. We also plan to restructure a few centers to optimize our facility utilization and profitability in the quarters ahead.

“Our ongoing efforts to comply with the latest regulation have been recognized by the government and related authority. We are pleased to report that our Shanghai Four Seasons Education and Training Co., Ltd., Four Seasons Class Training Co., Ltd. and other entities in our group were among the white list of after-school tutoring institutions released by the Shanghai Education Bureau in late December 2018, demonstrating our compliance in terms of operating licensure, educational content and the teaching facility environment. We would like to continue working with related authorities and adapting our operations to the evolving regulations of a rapidly growing after-school tutoring industry in China, as we fulfill our commitment to providing best-of-class educational services and learning experience to our students,” Mr. Tian concluded.

Ms. Yi (Joanne) Zuo, Director and Chief Financial Officer of Four Seasons Education, commented, “It was very encouraging for us to achieve approximately 5% growth in the topline as compared to a relatively high revenue base in the same period of last year, thanks to our strategic adjustments to course offerings which better accommodate the evolving market’s needs. During the third quarter, we focused on strengthening our core business, as we strategically combined several classes to improve overall efficiency. We are pleased with the initial positive result that gross margin improved sequentially in the third quarter. Looking forward, we plan to maintain our business strategy, seeking quality growth while making prudent operational adjustments for enhanced efficiency.”

 

 

Third Quarter Fiscal Year 2019 Financial Results

 


Revenue increased by 4.5% to RMB91.2 million (US$13.1 million) for the third quarter of fiscal year 2019 from RMB87.2 million in the same period of last year, primarily due to tuition increases in standard programs, increased revenue contribution from the Ivy Program and the small-class for standard programs, development of kindergarten and middle school and non-math programs as well as the expansion of physical learning center network, including the contribution from the newly acquired business that closed transaction in the first nine months of fiscal year 2019. This increase was partially offset by the decreased revenue contribution from math-competition focused classes as a result of changing regulatory requirement.

 

Cost of revenue increased by 42.8% to RMB43.1 million (US$6.2 million) for the third quarter of fiscal year 2019 from RMB30.2 million in the same period of last year, primarily attributable to costs associated with the increase in faculty staff cost as well as learning centers’ rental, utilities and maintenance and depreciation costs, as a result of increased number of learning centers.

 

Gross profit decreased by 15.7% to RMB48.1 million (US$6.9 million) for the third quarter of fiscal year 2019 from RMB57.1 million in the same period of last year. Gross margin was 52.8% for the third quarter of fiscal year 2019, compared with 65.4% in the same period of last year. The decrease in gross margin was primarily due to the expansion of new centers which yield relatively lower gross margin during the ramp-up period, and the increase in faculty staff cost as well as the discounts granted to students to promote the Company’s middle school and non-math programs.

 

General and administrative expenses increased by 25.2% to RMB32.1 million (US$4.6 million) for the third quarter of fiscal year 2019 from RMB25.6 million in the same period of last year, primarily attributable to increased staff cost of RMB4.6 million (US$0.7 million), an RMB1.1 million (US$0.2 million) of depreciation and amortization cost and increased share-based compensation expenses of RMB2.8 million (US$0.4 million). This increase was partially offset by IPO-related expenses in the same period of last year.

 

Sales and marketing expenses decreased by 15.3% to RMB8.3 million (US$1.2 million) for the third quarter of fiscal year 2019 from RMB9.8 million in the same period of last year.

 

Operating income decreased by 64.4% to RMB7.7 million (US$1.1 million) for the third quarter of fiscal year 2019 from RMB21.6 million in the same period of last year. Adjusted operating income, which excludes share-based compensation expenses, decreased by 40.2% to RMB16.7 million (US$2.4 million) for the third quarter of fiscal year 2019 from RMB27.9 million in the same period of last year.

 

Interest income decreased by 13.5% to RMB1.2 million (US$0.2 million) for the third quarter of fiscal year 2019 from RMB1.4 million in the same period of last year, primarily due to the withdrawal of short-term deposit.

 


Other expenses, net were RMB2.6 million (US$0.4 million) for the third quarter of fiscal year 2019 from RMB0.04 million in the same period of last year, primarily due to an RMB2.0 million (US$0.3 million) fair value change of a 2-year Pimco fund-linked note and a 1-year certificate on a mutual fund, both with 100% minimum redemption level at maturity that the Company intends to hold to maturity. Other expense was partially offset by foreign currency revaluation gain.

 

Income tax expenses decreased by 68.3% to RMB3.9 million (US$0.6 million) for the third quarter of fiscal year 2019 from RMB12.3 million in the same period of last year.

 

Net income was RMB2.7 million (US$0.4 million) during the third quarter of fiscal year 2019, down 74.8% from RMB10.7 million in the same period of last year. Adjusted net income, which excludes share-based compensation expenses and fair value change of investments measured at fair value, decreased by 19.5% to RMB13.7 million (US$2.0 million) from RMB17.0 million in the same period of last year. Adjusted net margin was 15.0%, compared with 19.5% in the same period of last year.

 

Basic and diluted net income per ADS attributable to ordinary shareholders for the third quarter of fiscal year 2019 was RMB0.06 (US$0.01) and RMB0.05 (US$0.01), respectively, compared with RMB0.27 and RMB0.26, respectively, for the same period of last year. Non-GAAP basic and diluted net income per ADS attributable to ordinary shareholders for the third quarter of fiscal year 2019 was RMB0.28 (US$0.04) and RMB0.27 (US$0.04), compared with RMB0.46 and RMB0.44, respectively, for the same period of last year.

Cash and cash equivalents. As of November 30, 2018, the Company had cash and cash equivalents of RMB497.0 million (US$71.4 million), a decrease of 14.8% compared with RMB583.3 million as of February 28, 2018, primarily due to RMB139.1 million (US$20.0 million) cash payments for the acquisitions in Shanghai, and the increase in short-term investment of RMB34.8 million (US$5.0 million). The decrease was partially offset by the operating cash inflow generated in the first nine months of fiscal 2019.

 

Shares Outstanding

 

As of January 28, 2019, the Company had a total of 24,966,591 ordinary shares outstanding, or 49,933,182 ADSs. Each two ADSs represent one ordinary share.

 

First Nine Months Fiscal Year 2019 Financial Results

 

Revenue increased by 16.1% to RM270.9 million (US$39.0 million) for the first nine months of fiscal year 2019 from RMB233.4 million in the same period of last year, primarily due to tuition increases in standard programs, increased revenue contribution from the Ivy Program and the small-class for standard programs, development of kindergarten and middle school and non-math programs as well as the expansion of physical learning center network, including the contribution from the newly acquired business that closed transaction in the first nine months of fiscal year 2019. This increase was partially offset by the decreased revenue contribution from math-competition focused classes as a result of changing regulatory requirement.

 


Cost of revenue increased by 57.4% to RMB125.8 million (US$18.1 million) for the first nine months of fiscal year 2019 from RMB79.9 million in the same period of last year, primarily attributable to costs associated with the increase in faculty staff cost as well as learning centers’ rental, utilities and maintenance and depreciation costs, as a result of increased number of learning centers.

 

Gross profit decreased by 5.4% to RMB145.1 million (US$20.9 million) for the first nine months of fiscal year 2019 from RMB153.4 million in the same period of last year. Gross margin was 53.6% for the first nine months of fiscal year 2019, compared with 65.7% in the same period of last year. The decrease in gross margin was primarily due to the expansion of new centers which yield relatively lower gross margin during the ramp-up period, and the increase in faculty staff cost, as well as the discounts granted to students to promote the Company’s middle school and non-math programs.

 

General and administrative expenses increased by 29.7% to RMB89.1 million (US$12.8 million) for the first nine months of fiscal year 2019 from RMB68.7 million in the same period of last year, primarily attributable to increased staff cost of RMB12.7 million (US$1.8 million), increased share-based compensation expenses of RMB5.9 million (US$0.8 million) and an RMB3.0 million (US$0.4 million) of depreciation and amortization cost.

 

Sales and marketing expenses decreased by 0.8% to RMB24.7 million (US$3.6 million) for the first nine months of fiscal year 2019 from RMB24.9 million in the same period of last year.

 

Operating income decreased by 47.7% to RMB31.3 million (US$4.5 million) for the first nine months of fiscal year 2019 from RMB59.8 million in the same period of last year. Adjusted operating income, which excludes share-based compensation expenses, decreased by 29.4% to RMB54.4 million (US$7.8 million) for the first nine months of fiscal year 2019 from RMB77.0 million in the same period of last year.

 

Interest income increased by 71.6% to RMB5.9 million (US$0.8 million) for the first nine months of fiscal year 2019 from RMB3.4 million in the same period of last year, primarily due to increased cash and cash equivalent, and efficient cash management.

 

Other expense, net reached RMB6.0 million (US$0.9 million) for the first nine months of fiscal year 2019 from RMB0.7 million in the same period of last year, primarily due to an RMB7.7 million (US$1.1 million) fair value change of a 2-year Pimco fund-linked note and a 1-year certificate on a mutual fund, both with 100% minimum redemption level at maturity that the Company intends to hold to maturity. Other expense was partially offset by foreign currency revaluation gain.

 

Income tax expenses decreased by 29.2% to RMB18.2 million (US$2.6 million) for the first nine months of fiscal year 2019 from RMB25.8 million in the same period of last year.

 

Net income was RMB17.0 million (US$2.4 million) during the first nine months of fiscal year 2019, down 56.5% from RMB39.2 million in the same period of last year. Adjusted net income, which excludes share-based compensation expenses and fair value change of investments measured at fair value, decreased by 15.1% to RMB47.8 million (US$6.9 million) from RMB56.3 million in the same period of last year. Adjusted net margin was 17.6%, compared with 24.1% in the same period of last year.

 


Basic and diluted net income per ADS attributable to ordinary shareholders for the first nine months of fiscal year 2019 was RMB0.35 (US$0.05) and RMB0.33 (US$0.05), respectively, compared with RMB1.03 and RMB0.97, respectively, for the same period of last year. Non-GAAP basic and diluted net income per ADS attributable to ordinary shareholders for the first nine months of fiscal year 2019 was RMB0.99 (US$0.14) and RMB0.94 (US$0.14), respectively, compared with RMB1.61 and RMB1.52, respectively, for the same period of last year.

 

Business Acquisitions

 

In the third quarter of fiscal year 2019, the Company entered into share purchase agreements to acquire 51% equity shares of two private education service providers. The purchase prices of the acquisitions are allocated to the tangible assets, liabilities, identifiable intangible assets acquired and non-controlling interest. Goodwill is recognized from both acquisitions. The purchase price allocations remain preliminary and are subject to finalization as of the announcement date.

 

Business Outlook

 

For the fourth quarter of fiscal year 2019, the Company expects revenue to be relatively flat compared to the fourth quarter of fiscal 2018.

 

The above guidance reflects the Company’s current and preliminary view, which is subject to change.

 

Conference Call

 

The Company’s management will host an earnings conference call at 8:00 AM U.S. Eastern Time on January 28, 2019 (9:00 PM Beijing/Hong Kong time on January 28, 2019).

Dial-in details for the earnings conference call are as follows:

 

United States (toll free):

1-888-346-8982

International:

1-412-902-4272

Hong Kong (toll free):

800-905-945

Hong Kong:

852-3018-4992

China (toll free):

400-120-1203

 

Participants should dial-in at least 5 minutes before the scheduled start time and ask to be connected to the call for “Four Seasons Education.”

 

Additionally, a live and archived webcast of the conference call will be available on the Company's investor relations website at http://ir.sijiedu.com.

 


A replay of the conference call will be accessible approximately one hour after the conclusion of the live call until February 04, 2019, by dialing the following telephone numbers:

 

United States (toll free):

1-877-344-7529

International:

1-412-317-0088

Replay Access Code:

10128174

 

About Four Seasons Education (Cayman) Inc.

 

Four Seasons Education (Cayman) Inc. is a leading after-school math education service provider for elementary school students in Shanghai. The Company’s vision is to unlock students’ intellectual potential through high quality and effective math education that can profoundly benefit students’ academic, career and life prospects. The Company provides educational programs that are primarily focused on elementary-level math, and have expanded in recent years to also include other subjects, including physics, chemistry, and languages, and other grade levels, including kindergarten-level and middle school-level programs. The Company’s proprietary educational content is designed to cultivate students’ interests and enhance their cognitive and logic abilities. The Company develops its educational content through a systematic development process and updates it regularly based on student performance and feedback. Such process allows the Company to effectively drive better learning outcomes and serve students of different ages, aptitude levels and learning objectives. The Company’s faculty is led by a group of experienced senior educators, including recognized scholars, award-winning teachers, world-class competition champions and top mathematics Olympiad coaches in China. Over the years, the quality of the Company’s education services has been demonstrated by its students’ outstanding academic performance.

 

About Non-GAAP Financial Measures

 

In evaluating the Company’s business, the Company considers and use certain non-GAAP measures, including primarily adjusted operating income, adjusted net income, adjusted margin and adjusted basic and diluted net income per ADS attributable to ordinary shareholders, as supplemental measures to review and assess the Company’s operating performance. To present each of these non-GAAP measures, the Company excludes (i) share-based compensation expenses, and (ii) fair value change of investments measured at fair value. 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.

 

The Company believes that these non-GAAP financial measures provide meaningful supplemental information regarding its performance and liquidity by excluding share-based expenses and fair value change of investments measured at fair value that may not be indicative of the Company’s operating performance from a cash perspective. The Company 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 the Company’s historical performance and liquidity. The Company also believes these non-GAAP financial measures are useful to investors in allowing for greater transparency with respect to supplemental information used by management in


the Company’s financial and operational decision making. A limitation of using non-GAAP measures is that these non-GAAP measures exclude share-based compensation charges and fair value change of investments measured at fair value that have been and will continue to be for the foreseeable future a significant recurring expense in the Company's business. The Company 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.

 

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 a rate of RMB6.9558 to US$1.00, the rate set forth in the H.10 statistical release of the U.S. Federal Reserve Board on November 30, 2018.

 

Safe Harbor Statement

This press release contains statements of a forward-looking nature. These statements, including the statements relating to the Company’s future financial and operating results, are made under the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. You can identify these forward-looking statements by terminology such as “will,” “expects,” “believes,” “anticipates,” “intends,” “estimates” and similar statements. Among other things, management’s quotations and the Business Outlook section contain forward-looking statements. These forward-looking statements involve known and unknown risks and uncertainties and are based on current expectations, assumptions, estimates and projections about the Company and the industry. Potential risks and uncertainties include, but are not limited to, those relating to its ability to attract new students and retain existing students, its ability to deliver a satisfactory learning experience and improving their academic performance, PRC regulations and policies relating to the education industry in China, general economic conditions in China, and the Company’s ability to meet the standards necessary to maintain listing of its ADSs on the NYSE or other stock exchange, including its ability to cure any non-compliance with the NYSE’s continued listing criteria. All information provided in this press release is as of the date hereof, and the Company undertakes no obligation to update any forward-looking statements to reflect subsequent occurring events or circumstances, or changes in its expectations, except as may be required by law. Although the Company believes that the expectations expressed in these forward-looking statements are reasonable, it cannot assure you that its expectations will turn out to be correct, and investors are cautioned that actual results may differ materially from the anticipated results. Further information regarding risks and uncertainties faced by the Company is included in the Company’s filings with the U.S. Securities and Exchange Commission, including its registration statement on Form F-1 filed in connection with its initial public offering.


For investor and media inquiries, please contact:

 

In China:

Four Seasons Education (Cayman) Inc.

Ellen Wang

Tel: +86 (21) 6317-6678

E-mail: IR@fsesa.com

The Piacente Group, Inc.

Xi Zhang

Tel: +86 (10) 5730-6200

E-mail: fourseasons@tpg-ir.com

In the United States:

The Piacente Group, Inc.  

Brandi Piacente

Tel: +1-212-481-2050

E-mail: fourseasons@tpg-ir.com

 


FOUR SEASONS EDUCATION (CAYMAN) INC.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except share data and per share data)

 

 

As of

 

 

 

February 28

 

 

November 30

 

 

November 30

 

 

 

2018

 

 

2018

 

 

2018

 

 

 

RMB

 

 

RMB

 

 

USD

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

583,324

 

 

 

496,965

 

 

 

71,446

 

Accounts receivable and contract assets

 

 

5,686

 

 

 

1,619

 

 

 

233

 

Other receivables, deposits and other assets

 

 

6,015

 

 

 

22,059

 

 

 

3,172

 

Short-term investment under fair value

 

 

-

 

 

 

33,711

 

 

 

4,846

 

Total current assets

 

 

595,025

 

 

 

554,354

 

 

 

79,697

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

23,920

 

 

 

30,983

 

 

 

4,454

 

Intangible asset, net

 

 

-

 

 

 

45,027

 

 

 

6,473

 

Goodwill

 

 

557

 

 

 

150,332

 

 

 

21,612

 

Deferred tax assets

 

 

4,052

 

 

 

5,800

 

 

 

834

 

Equity method investment

 

 

-

 

 

 

300

 

 

 

43

 

Long-term investment under fair value

 

 

158,235

 

 

 

166,162

 

 

 

23,888

 

Rental deposits—non-current

 

 

10,493

 

 

 

11,171

 

 

 

1,606

 

Total non-current assets

 

 

197,257

 

 

 

409,775

 

 

 

58,910

 

TOTAL ASSETS

 

 

792,282

 

 

 

964,129

 

 

 

138,607

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Amounts due to related parties

 

 

390

 

 

 

15,590

 

 

 

2,241

 

Accrued expenses and other current liabilities

 

 

29,221

 

 

 

56,302

 

 

 

8,094

 

Income tax payable

 

 

14,622

 

 

 

16,475

 

 

 

2,369

 

Deferred revenue

 

 

90,101

 

 

 

79,947

 

 

 

11,494

 

Total current liabilities

 

 

134,334

 

 

 

168,314

 

 

 

24,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax liability

 

 

-

 

 

 

11,181

 

 

 

1,607

 

Total non-current liabilities

 

 

-

 

 

 

11,181

 

 

 

1,607

 

TOTAL LIABILITIES

 

 

134,334

 

 

 

179,495

 

 

 

25,805

 

 


FOUR SEASONS EDUCATION (CAYMAN) INC.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except share data and per share data)

 

 

 

As of

 

 

 

February 28

 

 

November 30

 

 

November 30

 

 

 

2018

 

 

2018

 

 

2018

 

 

 

RMB

 

 

RMB

 

 

USD

 

EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Ordinary shares (US$0.0001 par value; 500,000,000 shares authorized, 24,026,591 and

   24,065,033 shares issued and outstanding as of February 28, 2018 and

   November 30, 2018, respectively)

 

 

15

 

 

 

15

 

 

 

2

 

Additional paid-in capital

 

 

679,829

 

 

 

702,507

 

 

 

100,996

 

Retained earnings

 

 

-

 

 

 

16,960

 

 

 

2,438

 

Accumulated other comprehensive income(loss)

 

 

(28,309

)

 

 

20,329

 

 

 

2,922

 

Shareholders’ equity

 

 

651,535

 

 

 

739,811

 

 

 

106,358

 

Non-controlling interests

 

 

6,413

 

 

 

44,823

 

 

 

6,444

 

Total equity

 

 

657,948

 

 

 

784,634

 

 

 

112,802

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

 

792,282

 

 

 

964,129

 

 

 

138,607

 

 


FOUR SEASONS EDUCATION (CAYMAN) INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except share data and per share data)

 

 

Three Months Ended November 30,

 

 

Nine Months Ended November 30,

 

 

 

2017

 

 

2018

 

 

2018

 

 

2017

 

 

2018

 

 

2018

 

 

 

RMB

 

 

RMB

 

 

USD

 

 

RMB

 

 

RMB

 

 

USD

 

Revenue

 

 

87,240

 

 

 

91,167

 

 

 

13,107

 

 

 

233,370

 

 

 

270,942

 

 

 

38,952

 

Cost of revenue

 

 

(30,156

)

 

 

(43,064

)

 

 

(6,191

)

 

 

(79,948

)

 

 

(125,837

)

 

 

(18,091

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

57,084

 

 

 

48,103

 

 

 

6,916

 

 

 

153,422

 

 

 

145,105

 

 

 

20,861

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

(25,631

)

 

 

(32,083

)

 

 

(4,613

)

 

 

(68,686

)

 

 

(89,112

)

 

 

(12,811

)

Sales and marketing expenses

 

 

(9,840

)

 

 

(8,336

)

 

 

(1,198

)

 

 

(24,913

)

 

 

(24,717

)

 

 

(3,554

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

21,613

 

 

 

7,684

 

 

 

1,105

 

 

 

59,823

 

 

 

31,276

 

 

 

4,496

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidy income

 

 

23

 

 

 

340

 

 

 

49

 

 

 

2,384

 

 

 

4,145

 

 

 

596

 

Interest income

 

 

1,398

 

 

 

1,209

 

 

 

174

 

 

 

3,417

 

 

 

5,865

 

 

 

843

 

Other expense, net

 

 

(35

)

 

 

(2,635

)

 

 

(379

)

 

 

(711

)

 

 

(6,018

)

 

 

(865

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

22,999

 

 

 

6,598

 

 

 

949

 

 

 

64,913

 

 

 

35,268

 

 

 

5,070

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

(12,340

)

 

 

(3,912

)

 

 

(563

)

 

 

(25,753

)

 

 

(18,230

)

 

 

(2,621

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

10,659

 

 

 

2,686

 

 

 

386

 

 

 

39,160

 

 

 

17,038

 

 

 

2,449

 

Net income (loss) attributable to non-controlling interest

 

 

(361

)

 

 

(37

)

 

 

(5

)

 

 

(1,113

)

 

 

78

 

 

 

11

 

Net income attributable to Four Seasons Education (Cayman) Inc.

 

 

11,020

 

 

 

2,723

 

 

 

391

 

 

 

40,273

 

 

 

16,960

 

 

 

2,438

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per ordinary share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

0.54

 

 

 

0.11

 

 

 

0.02

 

 

 

2.06

 

 

 

0.70

 

 

 

0.10

 

Diluted

 

 

0.51

 

 

 

0.11

 

 

 

0.02

 

 

 

1.94

 

 

 

0.67

 

 

 

0.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares used in calculating net income per

   ordinary share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

16,374,603

 

 

 

24,065,033

 

 

 

24,065,033

 

 

 

14,785,778

 

 

 

24,065,033

 

 

 

24,065,033

 

Diluted

 

 

17,293,615

 

 

 

25,136,142

 

 

 

25,136,142

 

 

 

15,651,768

 

 

 

25,405,619

 

 

 

25,405,619

 

 


FOUR SEASONS EDUCATION (CAYMAN) INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(in thousands, except share data and per share data)

 

 

Three Months Ended November 30,

 

 

Nine Months Ended November 30,

 

 

 

2017

 

 

2018

 

 

2018

 

 

2017

 

 

2018

 

 

2018

 

 

 

RMB

 

 

RMB

 

 

USD

 

 

RMB

 

 

RMB

 

 

USD

 

Net income

 

 

10,659

 

 

 

2,686

 

 

 

386

 

 

 

39,160

 

 

 

17,038

 

 

 

2,449

 

Other comprehensive income, net of tax of nil

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

 

2,079

 

 

 

8,508

 

 

 

1,223

 

 

 

5,915

 

 

 

48,638

 

 

 

6,992

 

Comprehensive income

 

 

12,738

 

 

 

11,194

 

 

 

1,609

 

 

 

45,075

 

 

 

65,676

 

 

 

9,441

 

Less: Comprehensive income (loss) attributable to

   non-controlling interest

 

 

(361

)

 

 

(37

)

 

 

(5

)

 

 

(1,113

)

 

 

78

 

 

 

11

 

Comprehensive income attributable

   to Four Seasons Education (Cayman) Inc.

 

 

13,099

 

 

 

11,231

 

 

 

1,614

 

 

 

46,188

 

 

 

65,598

 

 

 

9,430

 

 


FOUR SEASONS EDUCATION (CAYMAN) INC.

RECONCILIATION OF GAAP AND NON-GAAP RESULTS

(in thousands, except share data and per share data)

 

 

Three Months Ended November 30,

 

 

Nine Months Ended November 30,

 

 

 

2017

 

 

2018

 

 

2018

 

 

2017

 

 

2018

 

 

2018

 

 

 

RMB

 

 

RMB

 

 

USD

 

 

RMB

 

 

RMB

 

 

USD

 

Net income

 

 

10,659

 

 

 

2,686

 

 

 

386

 

 

 

39,160

 

 

 

17,038

 

 

 

2,449

 

Add: share-based compensation expenses (net of tax effect of nil)

 

 

6,311

 

 

 

9,022

 

 

 

1,297

 

 

 

17,160

 

 

 

23,098

 

 

 

3,321

 

Add: fair value change of investments, excluding foreign currency

   translation adjustment (net of tax effect of nil)

 

 

-

 

 

 

1,953

 

 

 

281

 

 

 

-

 

 

 

7,666

 

 

 

1,102

 

Adjusted net income (non-GAAP)

 

 

16,970

 

 

 

13,661

 

 

 

1,964

 

 

 

56,320

 

 

 

47,802

 

 

 

6,872

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net margin

 

 

12.2

%

 

 

2.9

%

 

 

2.9

%

 

 

16.8

%

 

 

6.3

%

 

 

6.3

%

Add: share-based compensation expenses

 

 

7.3

%

 

 

9.9

%

 

 

9.9

%

 

 

7.3

%

 

 

8.5

%

 

 

8.5

%

Add: fair value change of investments, excluding foreign

   currency translation adjustment

 

 

-

 

 

 

2.1

%

 

 

2.1

%

 

 

-

 

 

 

2.8

%

 

 

2.8

%

Adjusted net margin (non-GAAP)

 

 

19.5

%

 

 

15.0

%

 

 

15.0

%

 

 

24.1

%

 

 

17.6

%

 

 

17.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income

 

 

21,613

 

 

 

7,684

 

 

 

1,105

 

 

 

59,823

 

 

 

31,276

 

 

 

4,496

 

Add: share-based compensation expenses

 

 

6,311

 

 

 

9,022

 

 

 

1,297

 

 

 

17,160

 

 

 

23,098

 

 

 

3,321

 

Adjusted operating income (non-GAAP)

 

 

27,924

 

 

 

16,706

 

 

 

2,402

 

 

 

76,983

 

 

 

54,374

 

 

 

7,817

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income per ADS attributable to

   ordinary shareholders

 

 

0.27

 

 

 

0.06

 

 

 

0.01

 

 

 

1.03

 

 

 

0.35

 

 

 

0.05

 

Add: share-based compensation expenses per ADS

   attributable to ordinary shareholders

 

 

0.19

 

 

 

0.18

 

 

 

0.03

 

 

 

0.58

 

 

 

0.48

 

 

 

0.07

 

Add: fair value change of investments per ADS

attributable to ordinary shareholders

 

 

-

 

 

 

0.04

 

 

 

0.00

 

 

 

-

 

 

 

0.16

 

 

 

0.02

 

Adjusted basic net income per ADS attributable to

   ordinary shareholders (non-GAAP)

 

 

0.46

 

 

 

0.28

 

 

 

0.04

 

 

 

1.61

 

 

 

0.99

 

 

 

0.14

 

Diluted net income per ADS attributable to ordinary

   shareholders

 

 

0.26

 

 

 

0.05

 

 

 

0.01

 

 

 

0.97

 

 

 

0.33

 

 

 

0.05

 

Add: share-based compensation expenses per ADS

   attributable to ordinary shareholders

 

 

0.18

 

 

 

0.18

 

 

 

0.03

 

 

 

0.55

 

 

 

0.46

 

 

 

0.07

 

Add: fair value change of investments per ADS

   attributable to ordinary shareholders

 

 

-

 

 

 

0.04

 

 

 

0.00

 

 

 

-

 

 

 

0.15

 

 

 

0.02

 

Adjusted diluted net income per ADS attributable to

   ordinary shareholders (non-GAAP)

 

 

0.44

 

 

 

0.27

 

 

 

0.04

 

 

 

1.52

 

 

 

0.94

 

 

 

0.14

 

Weighted average ADSs used in calculating earnings

   per ADS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

32,749,206

 

 

 

48,130,065

 

 

 

48,130,065

 

 

 

29,571,556

 

 

 

48,130,065

 

 

 

48,130,065

 

Diluted

 

 

34,587,230

 

 

 

50,272,285

 

 

 

50,272,285

 

 

 

31,303,536

 

 

 

50,811,238

 

 

 

50,811,238