6-K 1 new-6k_20180823.htm 6-K new-6k_20180823.htm

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 6-K

REPORT OF FOREIGN ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF
THE SECURITIES EXCHANGE ACT OF 1934

For the month of August 2018

Commission file number: 001-38514

 

 

Puxin Limited

(Exact Name of Registrant as Specified in Its Charter)

 

 

Floor 16, Chuangfu Mansion, No. 18 Danling Street, Haidian District

Beijing, 100080, the People’s Republic of China

+86 10 8260 5578

 

(Address of Principal Executive Offices)

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.  Form 20-F            Form 40-F  

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):  

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):  

 

 

 


 

EXHIBIT INDEX

 

Exhibit No.

  

Description

 

 

 

99.1

  

Press Release

 

 


 

Signature

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

 

Puxin Limited

Date:

August 23, 2018

 

By:

/s/ Yunlong Sha

 

 

 

 

Name:

Yunlong Sha

 

 

 

 

Title:

Chief Executive Officer and Chairman

 

 

 

 


Exhibit 99.1

 

Puxin Limited Announces Second Quarter 2018 Unaudited Financial Results

 

BEIJING, August 23, 2018 – Puxin Limited (NYSE: NEW) (“Puxin” or the “Company”), a successful consolidator of the after-school education industry in China, today announced its unaudited financial results for the second quarter ended June 30, 2018.

 

Second Quarter 2018 Financial and Operational Highlights

 

 

Net revenues reached RMB531.3 million (US$80.3 million), representing an increase of 123.2% from the second quarter of 2017.

 

Operating loss was RMB86.1 million, an increase of 105.2% from RMB41.9 million in the same period of the prior year.

 

Adjusted operating loss1 was RMB61.0 million, an increase of 105.1% from RMB29.7 million in the same period of the prior year.

 

Net loss attributable to Puxin Limited was RMB188.4 million (US$28.5 million), an increase of 347.3% from RMB42.1 million in the second quarter of 2017.

 

 

Adjusted net loss attributable to Puxin Limited2 increased by 136.9% to RMB70.9 million from RMB29.9 million in the same period of the prior year.

 

 

Cash and cash equivalents was RMB941.3 million (US$142.3 million), compared with RMB164.7 million as of December 31, 2017.

 

 

Student enrollments increased by 42.5% to 519,962 from 364,939 in the second quarter of 2017.

 

Yunlong Sha, Chairman and Chief executive officer of Puxin, commented, “We are pleased to report strong growth in both top line revenues and student enrollments in the second quarter. The increases were mainly generated by our K-12 tutoring services and study-abroad test preparation services. In addition, it is particularly encouraging that we were able to achieve such growth at the same time as we integrated and restructured a number of newly acquired schools, which obviously shows that our Puxin Business System3 effectively improves the organic growth capacity of the Group. The experiences that we accumulate in practice make the system more efficient and effective, which in turn strengthens the overall integration ability of our business.”

 

Financial Results for the Second Quarter of 2018

 

Net Revenues

 

Net revenues increased by 123.2% to RMB531.3 million (US$80.3 million) from RMB238.0 million in the second quarter of 2017. This increase was primarily driven by increases in student enrollments. Student enrollments increased by 42.5% from 364,939 in the second quarter of 2017 to 519,962 in the same period of 2018.

 

On January 1, 2018, the Company adopted the modified retrospective method of FASB Accounting Standards Codification (ASC) Topic 606 (“Topic 606”), which relates to revenue from contracts with customers. Results for reporting periods beginning after January 1, 2018 are presented under Topic 606, while prior period amounts are not adjusted and continue to be reported under the accounting standards in effect for the prior period.

 

 

1 Adjusted operating loss is a non-GAAP financial measure, which is defined as operating loss excluding share-based compensation expenses. See “Use of Non-GAAP Financial Measures” and “Reconciliations of GAAP and non-GAAP results” elsewhere in this earnings release.

 

2 Adjusted net loss attributable to Puxin Limited is a non-GAAP financial measure, which is defined as net loss attributable to Puxin Limited excluding share-based compensation expenses and loss on changes in fair value of convertible notes, derivative liabilities and warrants. See “Use of Non-GAAP Financial Measures” and “Reconciliations of GAAP and non-GAAP results” elsewhere in this earnings release.

 

3 Puxin Business System ("PBS") is designed in-house by our core management team reflecting over 15 years of accumulated management experience in China’s education industry. PBS incorporates the best practices of operating after-school learning centers in a standard, common collection of business processes and process improvement methodologies. It covers over 3,000 management processes and we use PBS tools to analyze schools' growth potential and formulate improvement plans.

 


 

Cost of Revenues

 

Cost of revenues increased by 103.9% to RMB288.6 million (US$43.6 million) from RMB141.5 million for the same period in 2017, primarily due to an increase in rental costs and teacher compensation. Non-GAAP cost of revenues, which excluded share-based compensation expenses, increased by 102.7% to RMB286.3 million from RMB141.2 million in the second quarter of fiscal year 2017.

 

Gross Profit and Gross Margin

 

Gross profit was RMB242.7 million (US$36.7 million), an increase of 151.5% from RMB96.5 million during the same period in 2017. Gross margin was 45.7%, compared with 40.5% for the same period in 2017.

 

Operating Expenses

 

Total operating expenses increased by 137.5% to RMB328.8 million (US$49.7 million)  from RMB138.5 million in the second quarter of 2017.

 

Selling expenses increased by 188.9% to RMB210.0 million (US$31.7 million)  from RMB72.7 million in the second quarter of 2017. Non-GAAP selling and marketing expenses, which excludes share-based compensation expenses, increased by 180.3% to RMB 201.6 million from RMB71.9 million in the second quarter of fiscal year 2017. The increase of selling and marketing expenses was primarily due to increases in brand promotion expenses and selling and marketing staff compensation.

 

General and administrative expenses were RMB118.7 million (US$17.9 million), representing an increase of 80.6% from RMB65.8 million for the same period in 2017. Non-GAAP general and administrative expenses, which excludes share-based compensation expenses, increased by 91.1% to RMB104.4 million from RMB54.6 million in the second quarter of fiscal year 2017.

 

Total share-based compensation expenses allocated to the related operating costs and expenses increased by 105.3% to RMB25.1 million from RMB12.2 million in the same period of fiscal year 2017. The increase was mainly due to new grants of options to employees by the Company in fiscal year 2018.

 

Operating Loss and Operating Margin

 

Operating loss increased by 105.2% to RMB86.1 million (US$13.0 million)  from RMB41.9 million in the second quarter of 2017.

 

Operating margin was -16.2% in the second quarter of 2018, which compares with -17.6% for the same period in 2017.

 

Non-GAAP operating margin, which excludes share-based compensation expenses, was -11.5%, compared with -12.5% in the same period of the prior fiscal year.

 

Net Loss 

 

Net loss attributable to Puxin Limited was RMB188.4 million (US$28.5 million), which compares with a net loss attributable to Puxin Limited of RMB42.1 million during the second quarter of 2017. Basic and diluted net loss per ADS attributable to Puxin Limited were RMB2.88 (US$0.44), compared with basic and diluted net loss per ADS attributable to Puxin Limited of RMB0.84 during the same period last year.

 

Non-GAAP net loss attributable to Puxin Limited was RMB 70.9 million (US$10.7 million) compared with non-GAAP net loss attributable to Puxin Limited of RMB 29.9 million during the same period of last year. Non-GAAP basic and diluted net loss per ADS attributable to Puxin Limited were RMB1.09 (US$0.16), compared with non-GAAP basic and diluted net loss per ADS attributable to Puxin Limited of RMB0.60 during the same period last year.

 

 


 

Cash and cash equivalents

 

As of June 30, 2018, the Company had total cash and cash equivalents of RMB941.3 million (US$142.3 million), compared with RMB164.7 million as of December 31, 2017.

 

Conference Call Information

 

Puxin’s management team will hold a conference call on August 23, 2018 at 8:00 AM U.S. Eastern Time (or 8:00 PM on the same day, Beijing/Hong Kong Time) following the quarterly results announcement. Participants may access the call by dialing the following numbers:

 

International:

+1-412-902-4272

China:

4001-201203

US:

+1-888-346-8982

Hong Kong:

+852-301-84992

Passcode:

Puxin

 

Please dial in 10 minutes before the call is scheduled to begin. When prompted, ask to be connected to the Puxin Limited Call. Participants will be required to state their name and company upon entering the call.

 

A replay of the conference call will be accessible two hours after the conclusion of the conference call through August 30, 2018 by dialing the following numbers:

 

International:

+1-412-317-0088

US:

+1-877-344-7529

Passcode:

10123296

 

A live webcast and archive of the conference call will be available on the Investor Relations section of Puxin’s website at http://ir.pxjy.com/.

 

Exchange Rate

 

The Company’s business is primarily conducted in China and all of the revenues are denominated in Renminbi (“RMB”). This announcement contains translations of certain RMB amounts into U.S. dollars (“USD”) at specified rates solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to USD are made at the rate of RMB6.6171 to US$1.00, the exchange rate set forth in the H.10 statistical release of the Federal Reserve Board on June 29, 2018. No representation is made that the RMB amounts could have been, or could be, converted, realized or settled into US$ at that rate on June 29, 2018, or at any other rate.

 

Use of Non-GAAP Financial Measures

 

To supplement the Company’s financial results presented in accordance with U.S. GAAP, the Company also uses non-GAAP financial measures, including adjusted operating loss, adjusted net loss attributable to Puxin Limited, basic and adjusted diluted net loss per ADS attributable to Puxin Limited, as supplemental measures to review and assess the Company’s operating performance. Adjusted operating loss is defined as operating loss excluding share-based compensation expenses; adjusted net loss attributable to Puxin Limited is defined as net loss attributable to Puxin Limited excluding share-based compensation expenses, loss on changes in fair value of convertible notes, derivative liabilities and warrants and loss on extinguishment of convertible notes; and adjusted basic and diluted net loss per ADS attributable to Puxin Limited are defined as basic and diluted net loss per ADS attributable to Puxin Limited excluding share-based compensation expenses, loss on changes in fair value of convertible notes, derivative liabilities and warrants and loss on extinguishment of convertible notes.

 

The Company believes that these non-GAAP financial measures provide useful information about the Company’s operating results, enhance the overall understanding of the Company’s past performance and future prospects and allow for greater visibility with respect to key metrics used by the Company’s management in its financial and operational decision-making.

 


 

 

Non-GAAP financial measures are not defined under U.S. GAAP and are not presented in accordance with U.S. GAAP. These non-GAAP financial measures have limitations as analytical tools, and when assessing the Company’s operating performance, investors should not consider them in isolation. In addition, calculations of this non-GAAP financial information may be different from calculations used by other companies, and therefore comparability may be limited.

 

The Company mitigates these limitations by reconciling the non-GAAP financial measures to the most comparable U.S. GAAP performance measures, all of which should be considered when evaluating our performance.

 

For more information on this non-GAAP financial measure, please see the table captioned “Reconciliations of GAAP and non-GAAP results” set forth at the end of this press release.

 

Safe Harbor Statement

 

This press release contains forward-looking statements made under the “safe harbor” provisions of Section 21E of the Securities Exchange Act of 1934, as amended, and the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “will”, “expects”, “anticipates”, “future”, “intends”, “plans”, “believes”, “estimates”, “confident” and similar statements. The Company may also make written or oral forward-looking statements in its reports filed with or furnished to the U.S. Securities and Exchange Commission, in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Any statements that are not historical facts, including statements about the Company’s beliefs and expectations, are forward-looking statements that involve factors, risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Such factors and risks include, but not limited to the following: its goals and strategies, its ability to achieve and maintain profitability, its ability to attract and retain students to enroll in its courses, its ability to effectively manage its business expansion and successfully integrate businesses it acquired, its ability to identify or pursue targets for acquisitions, its ability to compete effectively against its competitors, its ability to improve the content of its existing courses or to develop new courses, and relevant government policies and regulations relating to the Company’s corporate structure, business and industry. Further information regarding these and other risks is included in the Company’s filings with the U.S. Securities and Exchange Commission. All information provided in this press release is current as of the date of the press release, and the Company does not undertake any obligation to update such information, except as required under applicable law.

 

About Puxin Limited

 

Puxin Limited (“Puxin” or the “Company”) is a successful consolidator of the after-school education industry in China. Puxin has a strong acquisition and integration expertise to effectively improve education quality and operational performance of acquired schools. Puxin offers a full spectrum of K-12 and study-abroad tutoring programs designed to help students achieve academic excellence, as well as prepare for admission tests and applications for top schools, universities and graduate programs in China and other countries. The Company has developed a business model effectively combining strategic acquisitions and organic growth achieved through successful post-acquisition integration, which has differentiated the Company from other after-school education service providers in China. For more information, please visit http://www.pxjy.com/.

 

Contacts

 

Puxin Limited

 

Phone: +86-10-6269-8930

E-mail: ir@pxjy.com

 

Christensen

 

In China

Mr. Christian Arnell

Phone: +86-10-5900-1548

E-mail: carnell@christensenir.com  

 

In US  

Ms. Linda Bergkamp

Phone: +1-480-614-3004

Email: lbergkamp@christensenir.com


 


 

PUXIN LIMITED

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands of RMB and USD, except for share, per share and per ADS data)

 

 

 

As of December 31,

 

 

As of June 30,

 

 

 

2017

 

 

2018

 

 

2018

 

 

 

RMB

 

 

RMB

 

 

USD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

164,684

 

 

 

941,347

 

 

 

142,260

 

Inventories

 

 

10,408

 

 

 

8,733

 

 

 

1,320

 

Prepaid expenses and other current assets

 

 

132,473

 

 

 

170,416

 

 

 

25,754

 

Amounts due from related parties

 

 

113

 

 

 

-

 

 

  

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current assets

 

 

307,678

 

 

 

1,120,496

 

 

 

169,334

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

 

 

 

 

 

Restricted cash

 

 

24,478

 

 

 

34,546

 

 

 

5,221

 

Property, plant and equipment, net

 

 

221,212

 

 

 

238,802

 

 

 

36,089

 

Intangible assets

 

 

243,927

 

 

 

227,824

 

 

 

34,430

 

Goodwill

 

 

1,152,913

 

 

 

1,151,954

 

 

 

174,087

 

Deferred tax assets

 

 

3,012

 

 

 

7,305

 

 

 

1,104

 

Rental deposit

 

 

55,173

 

 

 

61,561

 

 

 

9,303

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

 

2,008,393

 

 

 

2,842,488

 

 

 

429,568

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Accrued expenses and other current liabilities (including

   accrued expenses and other current liabilities of the

   consolidated VIE without recourse to the Group of

   RMB345,100 and RMB427,456 as of December 31, 2017

   and June 30, 2018, respectively)

 

 

350,446

 

 

 

463,744

 

 

 

70,084

 

Income tax payable of the consolidated VIE without recourse

   to the Group

 

 

10,022

 

 

 

7,770

 

 

 

1,174

 

Deferred revenue, current portion (including deferred revenue,

   current portion of the consolidated VIE without recourse to

   the Group of RMB906,480 and RMB751,787 as of

   December 31, 2017 and June 30, 2018, respectively)

 

 

906,480

 

 

 

764,160

 

 

 

115,483

 

Amounts due to related parties (including amounts due to

   related parties of the consolidated VIE without recourse to the

   Group of RMB3,836 and RMB27,926 as of December 31,

   2017 and June 30, 2018, respectively)

 

 

3,836

 

 

 

207,926

 

 

 

31,423

 

Bank borrowing of the consolidated VIE without recourse to

   the Group

 

 

-

 

 

 

37,773

 

 

 

5,708

 

Promissory notes, current portion of the consolidated VIE

   without recourse to the Group

 

 

-

 

 

 

193,400

 

 

 

29,227

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

 

1,270,784

 

 

 

1,674,773

 

 

 

253,099

 

 


 


 

PUXIN LIMITED

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands of RMB and USD, except for share, per share and per ADS data)

 

 

 

As of December 31,

 

 

As of June 30,

 

 

 

2017

 

 

2018

 

 

2018

 

 

 

RMB

 

 

RMB

 

 

USD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Deferred revenue, non-current portion of the consolidated VIE

   without recourse to the Group

 

 

128,890

 

 

 

130,346

 

 

 

19,698

 

Deferred tax liabilities of the consolidated VIE without

   recourse to the Group

 

 

77,580

 

 

 

73,454

 

 

 

11,101

 

Franchise deposits of the consolidated VIE without recourse

   to the Group

 

 

3,856

 

 

 

1,091

 

 

 

165

 

Convertible notes (including convertible notes of the

   consolidated VIE without recourse to the Group of

   RMB150,200 and RMB nil as of December 31, 2017 and

   June 30, 2018, respectively)

 

 

499,192

 

 

 

-

 

 

 

-

 

Promissory note, non-current portion (including promissory

   note, non-current portion of the consolidated VIE without

   recourse to the Group of RMB nil and RMB nil as of

   December 31, 2017 and June 30, 2018, respectively)

 

 

162,658

 

 

 

165,428

 

 

 

25,000

 

Derivative liabilities (including derivative liabilities of the

   consolidated VIE without recourse to the Group of RMB nil

   and RMB nil as of December 31, 2017 and June 30, 2018,

   respectively)

 

 

18,218

 

 

 

27,130

 

 

 

4,100

 

Warrant (including warrant of the consolidated VIE without

   recourse to the Group of RMB nil and RMB nil as of

   December 31, 2017 and June 30, 2018, respectively)

 

 

-

 

 

 

20,400

 

 

 

3,083

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

 

2,161,178

 

 

 

2,092,622

 

 

 

316,246

 

 


 


 

PUXIN LIMITED

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS - continued

(In thousands of RMB and USD, except for share, per share and per ADS data)

 

 

 

As of December 31,

 

 

As of June 30,

 

 

 

2017

 

 

2018

 

 

2018

 

 

 

RMB

 

 

RMB

 

 

USD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

 

 

 

 

MEZZANINE EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Convertible redeemable preferred shares

 

 

120,000

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ DEFICIT

 

 

 

 

 

 

 

 

 

 

 

 

Ordinary shares (par value of USD0.00005 per share;

   100,000,000 and 1,000,000,000 shares authorized,

   100,000,000 and 180,560,000 shares issued and

   100,000,000 and 155,256,276 shares outstanding

   as of December 31, 2017 and June 30, 2018, respectively)

 

 

34

 

 

 

59

 

 

 

9

 

Additional paid-in capital

 

 

391,099

 

 

 

1,894,134

 

 

 

286,248

 

Accumulated other comprehensive income

 

 

15,718

 

 

 

30,433

 

 

 

4,599

 

Accumulated deficit

 

 

(679,613

)

 

 

(1,174,731

)

 

 

(177,530

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Puxin Limited shareholders’ deficit

 

 

(272,762

)

 

 

749,895

 

 

 

113,326

 

Non-controlling interest

 

 

(23

)

 

 

(29

)

 

 

(4

)

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL SHAREHOLDERS’ DEFICIT

 

 

(272,785

)

 

 

749,866

 

 

 

113,322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES, MEZZANINE EQUITY AND TOTAL

   SHAREHOLDERS’ DEFICIT

 

 

2,008,393

 

 

 

2,842,488

 

 

 

429,568

 

 


 


 

PUXIN LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of RMB and USD, except for share, per share and per ADS data)

 

 

 

For the three months ended June 30,

 

 

 

2017

 

 

2018

 

 

2018

 

 

 

RMB

 

 

RMB

 

 

USD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues

 

 

238,047

 

 

 

531,304

 

 

 

80,293

 

Cost of revenues (including share-based compensation expenses of

   RMB295 and RMB2,276 for the three months ended June 30,

   2017 and 2018, respectively)

 

 

141,535

 

 

 

288,582

 

 

 

43,612

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

96,512

 

 

 

242,722

 

 

 

36,681

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Selling expenses (including share-based compensation expenses

   of RMB769 and RMB8,411 for the three months ended June

   30, 2017 and 2018, respectively)

 

 

72,686

 

 

 

210,025

 

 

 

31,740

 

General and administrative expenses (including share-based

   compensation expenses of RMB11,139 and RMB14,369 for

   the three months ended June 30, 2017 and 2018, respectively)

 

 

65,769

 

 

 

118,747

 

 

 

17,944

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

138,455

 

 

 

328,772

 

 

 

49,684

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

 

(41,943

)

 

 

(86,050

)

 

 

(13,003

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

-

 

 

 

12,606

 

 

 

1,905

 

Interest income

 

 

110

 

 

 

181

 

 

 

27

 

Loss on changes in fair value of convertible notes, derivative

   liabilities and warrants

 

 

-

 

 

 

92,485

 

 

 

13,977

 

Gain on disposal of subsidiary

 

 

-

 

 

 

93

 

 

 

14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

 

(41,833

)

 

 

(190,867

)

 

 

(28,844

)

Income tax expenses (benefits)

 

 

258

 

 

 

(2,476

)

 

 

(374

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

(42,091

)

 

 

(188,391

)

 

 

(28,470

)

Less: Net loss attributable to non-controlling interest

 

 

31

 

 

 

19

 

 

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to Puxin Limited

 

 

(42,122

)

 

 

(188,410

)

 

 

(28,473

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share attributable to Puxin Limited Basic and diluted

 

 

(0.42

)

 

 

(1.44

)

 

 

(0.22

)

Net loss per ADS attributable to Puxin Limited Basic and diluted

 

 

(0.84

)

 

 

(2.88

)

 

 

(0.44

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares used in calculating basic and diluted net

   loss per share

 

 

99,730,436

 

 

 

130,533,721

 

 

 

130,533,721

 

 

Note: Each ADS represents two ordinary shares.


 


 

PUXIN LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

(In thousands of RMB and USD)

 

 

 

For the three months ended June 30,

 

 

 

2017

 

 

2018

 

 

2018

 

 

 

RMB

 

 

RMB

 

 

USD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

(42,091

)

 

 

(188,391

)

 

 

(28,470

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive loss net of tax:

   Change in cumulative foreign currency translation adjustments

 

 

-

 

 

 

(4,557

)

 

 

(689

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive loss

 

 

(42,091

)

 

 

(192,948

)

 

 

(29,159

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: comprehensive income attributable to non-controlling interest

 

 

31

 

 

 

19

 

 

 

3

 

Total comprehensive loss attributable to Puxin Limited

 

 

(42,122

)

 

 

(192,967

)

 

 

(29,162

)

 


 


 

PUXIN LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of RMB and USD, except for share, per share and per ADS data)

 

 

 

For the six months ended June 30,

 

 

 

2017

 

 

2018

 

 

2018

 

 

 

RMB

 

 

RMB

 

 

USD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues

 

 

436,250

 

 

 

1,027,012

 

 

 

155,206

 

Cost of revenues (including share-based compensation expenses of

   RMB340 and RMB3,252 for the six months ended June 30, 2017

   and 2018, respectively)

 

 

261,610

 

 

 

562,040

 

 

 

84,938

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

174,640

 

 

 

464,972

 

 

 

70,268

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Selling expenses (including share-based compensation expenses of

   RMB1,296 and RMB10,647 for the six months ended

   June 30, 2017 and 2018, respectively)

 

 

127,606

 

 

 

374,672

 

 

 

56,622

 

General and administrative expenses (including share-based

   compensation expenses of RMB19,759 and RMB296,571 for the

   six months ended June 30, 2017 and 2018, respectively)

 

 

119,946

 

 

 

502,120

 

 

 

75,882

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

247,552

 

 

 

876,792

 

 

 

132,504

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

 

(72,912

)

 

 

(411,820

)

 

 

(62,236

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

-

 

 

 

17,646

 

 

 

2,667

 

Interest income

 

 

456

 

 

 

284

 

 

 

43

 

Loss on changes in fair value of convertible notes, derivative

   liabilities and warrants

 

 

-

 

 

 

116,150

 

 

 

17,553

 

Loss on extinguishment of convertible notes

 

 

-

 

 

 

900

 

 

 

136

 

Gain on disposal of subsidiary

 

 

-

 

 

 

93

 

 

 

14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

 

(72,456

)

 

 

(546,139

)

 

 

(82,535

)

Income tax expenses (benefits)

 

 

447

 

 

 

(2,699

)

 

 

(408

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

(72,903

)

 

 

(543,440

)

 

 

(82,127

)

Less: Net loss attributable to non-controlling interest

 

 

15

 

 

 

(6

)

 

 

(1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to Puxin Limited

 

 

(72,918

)

 

 

(543,434

)

 

 

(82,126

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share attributable to Puxin Limited Basic and diluted

 

 

(0.73

)

 

 

(4.40

)

 

 

(0.67

)

Net loss per ADS attributable to Puxin Limited Basic and diluted

 

 

(1.46

)

 

 

(8.80

)

 

 

(1.34

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares used in calculating basic and diluted net loss

   per share

 

 

99,548,637

 

 

 

123,488,289

 

 

 

123,488,289

 

 

Note: Each ADS represents two ordinary shares.


 


 

PUXIN LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

(In thousands of RMB and USD)

 

 

For the six months ended June 30,

 

 

2017

 

2018

 

2018

 

 

RMB

 

RMB

 

USD

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

(72,903

)

 

(543,440

)

 

(82,127

)

 

 

 

 

 

 

 

 

 

 

Other comprehensive income, net of tax:

   Change in cumulative foreign currency translation adjustments

 

-

 

 

14,715

 

 

2,224

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive loss

 

(72,903

)

 

(528,725

)

 

(79,903

)

 

 

 

 

 

 

 

 

 

 

Less: comprehensive income (loss) attributable to non-controlling interest

 

15

 

 

(6

)

 

(1

)

Total comprehensive loss attributable to Puxin Limited

 

(72,918

)

 

(528,719

)

 

(79,902

)

 


 


 

PUXIN LIMITED

RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS

(In thousands of RMB and USD, except for share, per share and per ADS data)

 

 

 

For the three months ended June 30,

 

 

 

2017

 

 

2018

 

 

2018

 

 

 

RMB

 

 

RMB

 

 

USD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

 

(41,943

)

 

 

(86,050

)

 

 

(13,003

)

Add: Share-based compensation expenses

 

 

12,203

 

 

 

25,056

 

 

 

3,787

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating loss

 

 

(29,740

)

 

 

(60,994

)

 

 

(9,216

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to Puxin Limited

 

 

(42,122

)

 

 

(188,410

)

 

 

(28,473

)

Add: Share-based compensation expense

 

 

12,203

 

 

 

25,056

 

 

 

3,787

 

Add: Loss on changes in fair value of convertible notes, derivative

   liabilities and warrants

 

 

-

 

 

 

92,485

 

 

 

13,977

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net loss attributable to Puxin Limited

 

 

(29,919

)

 

 

(70,869

)

 

 

(10,709

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per ADS attributable to Puxin Limited - Basic and diluted

 

 

(0.84

)

 

 

(2.88

)

 

 

(0.44

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net loss per ADS attributable to Puxin Limited

   - Basic and diluted

 

 

(0.60

)

 

 

(1.09

)

 

 

(0.16

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares used in calculating basic and diluted

   net loss per share

 

 

99,730,436

 

 

 

130,533,721

 

 

 

130,533,721

 

 

Note: Each ADS represents two ordinary shares.


 


 

PUXIN LIMITED

RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS

(In thousands of RMB and USD, except for share, per share and per ADS data)

 

 

 

For the six months ended June 30,

 

 

 

2017

 

 

2018

 

 

2018

 

 

 

RMB

 

 

RMB

 

 

USD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

 

(72,912

)

 

 

(411,820

)

 

 

(62,236

)

Add: Share-based compensation expenses

 

 

21,395

 

 

 

310,470

 

 

 

46,919

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating loss

 

 

(51,517

)

 

 

(101,350

)

 

 

(15,317

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to Puxin Limited

 

 

(72,918

)

 

 

(543,434

)

 

 

(82,126

)

Add: Share-based compensation expense

 

 

21,395

 

 

 

310,470

 

 

 

46,919

 

Add: Loss on changes in fair value of convertible notes, derivative

   liabilities and warrants

 

 

-

 

 

 

116,150

 

 

 

17,553

 

Add: Loss on extinguishment of convertible notes

 

 

-

 

 

 

900

 

 

 

136

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net loss attributable to Puxin Limited

 

 

(51,523

)

 

 

(115,914

)

 

 

(17,518

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per ADS attributable to Puxin Limited - Basic and diluted

 

 

(1.46

)

 

 

(8.80

)

 

 

(1.34

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net loss per ADS attributable to Puxin Limited

   - Basic and diluted

 

 

(1.04

)

 

 

(1.88

)

 

 

(0.28

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares used in calculating basic and diluted

   net loss per share

 

 

99,548,637

 

 

 

123,488,289

 

 

 

123,488,289

 

 

Note: Each ADS represents two ordinary shares.