BEIJING, May 12, 2022 /PRNewswire/ — RYB Education, Inc. ("RYB" or the "Company") (NYSE: RYB), a leading early childhood education service provider in China, today announced its unaudited financial results for the fourth quarter and full year ended December 31, 2021.
Fourth Quarter 2021 Operational and Financial Summary
- Number of students enrolled at directly operated facilities was 33,890 as of December 31, 2021, compared with 34,011 as of December 31, 2020.
- Net revenues increased by 0.7% to $47.4 million, compared with $47.1 million for the fourth quarter of 2020.
- Gross profit decreased by 14.9% to $10.2 million, compared with $11.9 million for the fourth quarter of 2020.
- Net income attributable to ordinary shareholders of RYB for the fourth quarter of 2021 was $4.7 million, compared with $9.3 million for the fourth quarter of 2020. Adjusted net income attributable to ordinary shareholders[1] of RYB for the fourth quarter of 2021 was $1.5 million, compared with $10.0 million for the fourth quarter of 2020.
- Cash used in operating activities was $11.1 million in the fourth quarter of 2021, compared with $2.1 million cash used in operating activities for the fourth quarter of 2020.
| [1] Adjusted net income (loss) attributable to ordinary shareholders is a non-GAAP financial measure, which is defined as net income (loss) attributable to ordinary shareholders excluding share-based compensation expenses and changes of redeemable non-controlling interests. See "Use of Non-GAAP Financial Measures" and "Reconciliations of GAAP and non-GAAP results" included elsewhere in this earnings release. |
Full Year 2021 Financial Summary
- Net revenues increased by 64.3% to $180.3 million, compared with $109.7 million for 2020.
- Gross profit was $31.2 million, compared with a gross loss of $7.2 million for 2020.
- Net income attributable to ordinary shareholders of RYB for 2021 was $6.8 million, compared with net loss of $37.3 million for 2020. Adjusted net income attributable to ordinary shareholders[2] of RYB for 2021 was $5.4million, compared with adjusted net loss of $34.4 million for 2020.
| [2] Adjusted net income (loss) attributable to ordinary shareholders is a non-GAAP financial measure, which is defined as net income (loss) attributable to ordinary shareholders excluding share-based compensation expenses and changes of redeemable non-controlling interests. See "Use of Non-GAAP Financial Measures" and "Reconciliations of GAAP and non-GAAP results" included elsewhere in this earnings release. |
"Over the past year, we continued to commit ourselves to the healthy and sustainable development of preschool education in China by strictly adhering to policies and rules implemented by the regulators. As we smoothly finished the fourth quarter and 2021, our business operations have notably recovered from the ongoing COVID-19 impacts. Children and their families also appreciate the series of effective measures that we adopted during this period, and speak highly of the quality of our educational services and products. This underpins our improved capability to navigate through COVID-19 and stronger business resilience." said Ms. Yanlai Shi, Co-founder, Director and Chief Executive Officer of RYB.
"Earlier in March, we announced the divestiture of our directly operated kindergarten business in China, which marks a key milestone in enhancing compliance with regulation and further transforming the Company’s business model. Going forward, we will focus on making the Company a powerful education service platform to provide end-to-end services across brand, content, systems, training, among others, to educational institutions." concluded Ms. Shi.
Fourth Quarter 2021 Financial Results
Net Revenues
Net revenues for the fourth quarter of 2021 increased by 0.7% to $47.4 million, from $47.1 million for the same quarter of 2020.
Service revenues for the fourth quarter of 2021 increased by 2.5% to $46.1 million, from $44.9 million for the same quarter of 2020. The increase was primarily caused by the increase in tuition fee from the Company’s directly operated kindergartens in China, which was due to the increase of student enrollments. Increase in training fee revenue also contribute to the increase in service revenues.
Product revenues for the fourth quarter of 2021 decreased by 36.2% to $1.4 million, from $2.1 million for the same quarter of 2020. The decrease was primarily due to a decrease in the amount of merchandise sold through the Company’s franchise network.
Cost of Revenues
Cost of revenues for the fourth quarter of 2021 was $37.3 million, a 6.0% increase from $35.1 million for the same quarter of 2020. Cost of revenues for services for the fourth quarter of 2021 was $36.6 million, compared with $33.7 million for the same quarter of 2020. The increase was primarily due to increase in staff compensation and increase in direct cost of the Company’s directly operated kindergarten business. Cost of products revenues for the fourth quarter of 2021 was $0.7 million, compared with $1.4 million for the same quarter of 2020. The decrease was generally in line with the decrease in product revenues.
Gross Profit and Gross Margin
Gross profit for the fourth quarter of 2021 decreased by 14.9% to $10.2 million, compared with $11.9 million for the same quarter of 2020.
Gross margin for the fourth quarter of 2021 was 21.4%, compared with 25.3% for the same quarter last year.
Operating Expenses
Total operating expenses for the fourth quarter of 2021 were $10.0 million, compared with $10.8 million for the same quarter of 2020. Excluding share-based compensation expenses, operating expenses were $9.7 million, compared with $10.1 million for the fourth quarter of 2020.
Selling expenses for the fourth quarter of 2021 were $0.8 million, compared with $0.4 million for the same quarter of 2020.
General and administrative ("G&A") expenses for the fourth quarter of 2021 were $4.7 million, a 43.2% decrease from $8.2 million for the same quarter of 2020. Excluding share-based compensation expenses, G&A expenses were $4.3 million for the fourth quarter of 2021, compared with $7.5 million for the same quarter of 2020. The decrease in G&A expenses excluding share-based compensation expenses was primarily due to a one-off credit loss of $3.4 million incurred in the fourth quarter of 2020. The share-based compensation expenses included in G&A expenses were $0.3 million for the quarter.
Impairment loss on goodwill was $4.6 million for the fourth quarter of 2021, compared to nil for the same quarter of 2020.
Impairment loss on long-lived asset was nil for the fourth quarter of 2021, compared to $2.1 million for the same quarter of 2020.
Operating Income
Operating income for the fourth quarter of 2021 was $0.1million, compared with $1.2 million of operating income for the same quarter last year. Adjusted operating income[3] was $0.5 million for the fourth quarter of 2021, compared with $1.9 million for the same quarter of 2020.
[3] Adjusted operating income is a non-GAAP financial measure, which is defined as operating income excluding share-based compensation expenses.
Net Income/loss
Net income attributable to ordinary shareholders of RYB for the fourth quarter of 2021 was $4.7 million, compared with $9.3 million for the same quarter of 2020. Adjusted net income attributable to ordinary shareholders of RYB, which excludes the impact of share-based compensation expenses and changes of redeemable non-controlling interests, for the fourth quarter of 2021 was $1.5 million, compared with $10.0 million for the same quarter of 2020.
Basic and diluted net income per American depositary share ("ADS") attributable to ordinary shareholders of RYB for the fourth quarter of 2021 were $0.17 and $0.16, compared with basic and diluted net income per ADS attributable to ordinary shareholders of RYB of $0.34 and $0.33 respectively, for the same quarter of 2020. Each ADS represents one Class A ordinary share.
Adjusted basic and diluted net income per ADS attributable to ordinary shareholders[4] of RYB for the fourth quarter of 2021 were both $0.05, compared with both $0.36 for the same quarter of 2020.
EBITDA[5] for the fourth quarter of 2021 was $3.7 million, compared with $5.2 million for the same period of 2020. Adjusted EBITDA[6] for the fourth quarter of 2021 was $4.0 million, compared with $5.9 million for the same quarter of 2020.
| [4] Adjusted basic and diluted net income per ADS attributable to ordinary shareholders is a non-GAAP financial measure, which is defined as basic and diluted net income per ADS attributable to ordinary shareholders excluding share-based compensation expenses. |
| [5] EBITDA is defined as net income excluding depreciation, amortization and income tax expenses. |
| [6] Adjusted EBITDA is a non-GAAP financial measure, which is defined as net income excluding depreciation, amortization, interest expenses, income tax expenses, and share-based compensation expenses. |
Operating Cash Flow
Cash used in operating activities was $11.1 million during the fourth quarter of 2021, compared with $2.1 million of cash used in operating activities during the fourth quarter of 2020.
Full Year of 2021 Financial Results
Net Revenues
Net revenues for the full year of 2021 were $180.3 million, compared with $109.7 million for 2020.
Services revenues for the full year of 2021 were $172.4 million, compared with $103.1 million for 2020. The increase was primarily due to a significant increase in tuition fee revenue, as the Company’s directly operated facilities in China were in normal operation during most of 2021 whereas those facilities, as a result of the COVID-19 pandemic, were temporarily closed for most of the first nine months of 2020.
Product revenues for the full year of 2021 were $7.9 million, compared with $6.6 million for 2020. The increase was primarily due to an increase in the amount of merchandise sold through the Company’s franchise network, the operation of which was temporarily suspended operations during most of the first nine months of 2020 caused by COVID-19 pandemic.
Cost of Revenues
Cost of revenues for the full year of 2021 was $149.1 million, compared with $116.9 million for 2020. Cost of services revenues for the full year of 2021 was $145.5 million, compared with $113.3 million for 2020. The increase was primarily due to increase in staff compensation and direct cost of the Company’s directly operated kindergarten business. Cost of products revenues for the full year of 2021 was $3.7 million, compared with $3.6 million for 2020.
Gross Profit / Loss
Gross profit for the full year of 2021 was $31.2 million, compared with a gross loss of $7.2 million for 2020.
Operating Expenses
Total operating expenses for the full year of 2021 were $27.3 million, compared with $36.2 million for 2020. Excluding share-based compensation expenses, operating expenses were $25.3 million, compared with $33.3 million for 2020.
Selling expenses were $2.5 million for the full year of 2021, compared with $1.3 million for 2020.
G&A expenses for the full year of 2021 were $20.3 million, compared with $24.3 million for 2020. Excluding share-based compensation expenses, G&A expenses were $18.3 million for the full year of 2021, compared with $21.5million for 2020. The decrease was primarily due to a one-off credit loss of $4.3 million for other receivables and loan receivables incurred in 2020.
Impairment loss on goodwill was $4.6 million for the full year of 2021, compared to $8.5 million for 2020.
Impairment loss on long-lived asset was nil for the full year of 2021, compared to $2.1 million for 2020.
Operating Income/loss
Operating income for the full year of 2021 was $3.8 million, compared with operating loss of $43.4 million for 2020. Adjusted operating income for 2021 was $5.9 million, compared with adjusted operating loss of $40.5 million for 2020.
Impairment loss on long-term investment
Impairment loss on long-term investment for the full year of 2021 was nil, compared with $2.4 million for 2020.
Net Income/loss
Net income attributable to ordinary shareholders of RYB for the full year of 2021 was $6.8 million, compared with a loss of $37.3 million for 2020. Adjusted net income attributable to ordinary shareholders of RYB, which excludes the impact of share-based compensation expenses and changes of redeemable non-controlling interests, for the full year of 2021 was $5.4 million, compared with a loss of $34.4 million for 2020.
Basic and diluted net income per ADS attributable to ordinary shareholders of RYB for the full year of 2021 were $0.24 and $0.23, compared with basic and diluted net loss per ADS attributable to ordinary shareholders of RYB of both $1.32 for 2020. Each ADS represents one Class A ordinary share.
Adjusted basic and diluted net income per ADS attributable to ordinary shareholders of RYB for the full year of 2021 were both $0.19, compared with adjusted basic and diluted net loss per ADS attributable to ordinary shareholders of RYB of both $1.22 for 2020.
EBITDA for the full year of 2021 was $20.0 million, compared with a loss of $29.3 million for 2020. Adjusted EBITDA for 2021 was $22.0 million, compared with a loss of $26.4 million for 2020.
Balance Sheet
As of December 31, 2021, the Company had total cash and cash equivalents of $65.3 million, compared with $53.5 million as of December 31, 2020. The increase in cash and cash equivalents balance was mainly due to the operating cash inflow of $19.2 million throughout the full year of 2021 as a result of tuition fees collected at the Company’s directly operated facilities.
The Divestiture of the Company’s Directly Operated Kindergarten Business in China
On March 1, 2022, the subsidiaries of the Company, Beijing RYB Technology Development Co., Ltd. ("RYB Technology") and Qiyuan Education Technology (Tianjin) Co., Ltd ("TJ Qiyuan") have entered into termination agreements with certain variable interest entities ("the previous VIEs"), Beijing RYB Children Education Technology Development Co., Ltd ("Beijing RYB") and Beiyao Technology Development Co., Ltd. ("Beiyao"). By entering into those termination agreements, the Company no longer has contractual control over its directly operated kindergarten business (the "Divestiture").
This Divestiture includes the termination of agreements by and among RYB Technology, TJ Qiyuan, Beijing RYB, Beiyao and their shareholders. As a result, 90 directly operated kindergartens are divested. As the consideration for the termination of VIE agreements, an aggregate amount of RMB158.5 million will be paid in installments to RYB Technology and TJ Qiyuan. At the same time, to ensure ongoing stability and sustained provision of quality kindergarten education, the subsidiaries of the Company have entered into a series of service agreements to provide brand royalty, training, management IT system, recruitment, and curriculum design services to the previous VIEs and/or their subsidiaries. The Divestiture becomes effective on April 30, 2022.
As part of the Divestiture, RYB Technology has entered into a loan agreement with Beijing RYB and Beiyao to reflect the net balance of historical inter-company lending and borrowing, the exact amount of which is subject to the further audit procedure completion.
The pro forma statements of financial position and pro forma statements of operations of all the entities as a group that would be deconsolidated through the Divestiture, as well as those of all entities that remain in the Group as of and for the year ended December 31, 2021, as if the Divestiture had become effective on January 1, 2021, are also attached with the Company’s unaudited consolidated financial statements.
About RYB Education, Inc.
Founded on the core values of ”Care” and ”Responsibility,” ”Inspire” and ”Innovate,” RYB Education, Inc. is a leading early childhood education service provider in China. Since opening its first play-and-learn center in 1998, the Company has grown and flourished with the mission to provide high-quality, individualized and age-appropriate care and education to nurture and inspire each child for his or her betterment in life. During its two decades of operating history, the Company has built "RYB" into a well-recognized education brand and helped bring about many new educational practices in China’s early childhood education industry. RYB’s comprehensive early childhood education solutions meet the needs of children from infancy to 6 years old through structured courses at kindergartens and play-and-learn centers, as well as at-home educational products and services.
For more information, please visit http://ir.rybbaby.com
Use of Non-GAAP Financial Measures
We use EBITDA, adjusted EBITDA, adjusted operating income, adjusted net income, and adjusted basic and diluted net income per ADS, each a non-GAAP financial measure, in evaluating our operating results and for financial and operational decision-making purposes.
EBITDA is defined as net income excluding depreciation, amortization, and income tax expenses; adjusted EBITDA is defined as net income excluding depreciation, amortization, income tax expenses, and share-based compensation expenses; adjusted operating income is defined as operating income excluding share-based compensation expenses; adjusted net income attributable to ordinary shareholders is defined as net income attributable to ordinary shareholders excluding share-based compensation expenses and changes of redeemable non-controlling interests; and adjusted basic and diluted net income per ADS attributable to ordinary shareholders are defined as basic and diluted net income per ADS attributable to ordinary shareholders excluding share-based compensation expenses and changes of redeemable non-controlling interests.
We believe that EBITDA, adjusted EBITDA, adjusted operating income, adjusted net income, and adjusted basic and diluted net income per ADS, help identify underlying trends in our business that could otherwise be distorted by the effect of certain expenses that we include in income from operations and net income. We believe that EBITDA, adjusted EBITDA, adjusted operating income, adjusted net income, and adjusted basic and diluted net income per ADS, provide useful information about our operating results, enhance the overall understanding of our past performance and future prospects and allow for greater visibility with respect to key metrics used by our management in its financial and operational decision-making.
EBITDA, adjusted EBITDA, adjusted operating income, adjusted net income, and adjusted basic and diluted net income per ADS, should not be considered in isolation or construed as an alternative to net income or any other measure of performance or as an indicator of our operating performance. Investors are encouraged to review the historical adjusted financial measures to the most directly comparable GAAP measures. EBITDA, adjusted EBITDA, adjusted operating income, adjusted net income, and adjusted basic and diluted net income per ADS, presented here may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently, limiting their usefulness as comparative measures to our data. We encourage investors and others to review our financial information in its entirety and not rely on a single financial measure.
Safe Harbor Statement
This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates," "confident" and similar statements. Statements that are not historical facts, including statements about the Company’s beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: the Company’s brand recognition and market reputation; student enrolment in the Company’s teaching facilities; the Company’s growth strategies; its future business development, results of operations and financial condition; trends and competition in China’s early childhood education market; changes in its revenues and certain cost or expense items; the expected growth of the Chinese early childhood education market; Chinese governmental policies relating to the Company’s industry and general economic conditions in China. Further information regarding these and other risks is included in the Company’s filings with the SEC. All information provided in this press release and in the attachments is as of the date of this press release, and the Company undertakes no obligation to update any forward-looking statement, except as required under applicable law.
For investor and media inquiries, please contact:
In China:
RYB Education, Inc.
Investor Relations
E-mail: ir@rybbaby.com
The Piacente Group, Inc.
Yang Song
Tel: +86 (10) 6508-0677
E-mail: ryb@tpg-ir.com
In the United States:
The Piacente Group, Inc.
Brandi Piacente
Tel : +1-212-481-2050
E-mail : ryb@tpg-ir.com
| UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS | |||
| (in thousands of U.S. dollars) | |||
| As of | |||
| December 31, | December 31, | ||
| Current assets: | |||
| Cash and cash equivalents | 65,263 | 53,454 | |
| Term deposits | 215 | – | |
| Accounts receivable, net | 1,300 | 1,844 | |
| Inventories | 6,130 | 5,773 | |
| Prepaid expenses and other current assets | 9,344 | 8,927 | |
| Loan receivables | – | 107 | |
| Total current assets | 82,252 | 70,105 | |
| Non-current assets: | |||
| Restricted cash | 993 | 1,127 | |
| Property, plant and equipment, net | 39,379 | 47,638 | |
| Goodwill | 42,102 | 46,147 | |
| Intangible assets, net | 12,737 | 14,179 | |
| Long-term investment | 169 | 217 | |
| Deferred tax assets | 22,803 | 21,168 | |
| Other non-current assets | 8,668 | 14,438 | |
| Operating lease right-of-use assets | 73,973 | 87,472 | |
| Total assets | 283,076 | 302,491 | |
| Liabilities | |||
| Current liabilities: | |||
| Prepayments from customers, current portion | 4,919 | 4,145 | |
| Accrued expenses and other current liabilities | 55,642 | 54,406 | |
| Income tax payable | 20,888 | 18,592 | |
| Operating lease liabilities, current portion | 13,890 | 16,856 | |
| Deferred revenue, current portion | 27,019 | 34,351 | |
| Long-term debt, current portion | – | 7 | |
| Total current liabilities | 122,358 | 128,357 | |
| Non-current liabilities: | |||
| Prepayments from customers, non-current portion | 1,461 | 4,024 | |
| Deferred revenue, non-current portion | 999 | 1,726 | |
| Other non-current liabilities | 11,645 | 12,519 | |
| Deferred income tax liabilities | 1,768 | 1,890 | |
| Operating lease liabilities, non-current portion | 65,689 | 76,308 | |
| Total liabilities | 203,920 | 224,824 | |
| Mezzanine equity | |||
| Redeemable non-controlling interests | 4,942 | 9,988 | |
| Equity | |||
| Ordinary shares | 29 | 29 | |
| Treasury stock | (8,667) | (10,321) | |
| Additional paid-in capital | 136,504 | 141,094 | |
| Statutory reserve | 5,164 | 4,652 | |
| Accumulated other comprehensive income/(loss) | 257 | (1,468) | |
| Accumulated deficit | (65,559) | (71,837) | |
| Total RYB Education, Inc. shareholders’ equity | 67,728 | 62,149 | |
| Non-controlling interest | 6,486 | 5,530 | |
| Total equity | 74,214 | 67,679 | |
| Total liabilities, mezzanine equity and total equity | 283,076 | 302,491 | |
| UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||
| (in thousands of U.S. dollars, except share, ADS, per share and per ADS data) | ||||
| Three Months Ended | Year Ended | |||
| 2021 | 2020 | 2021 | 2020 | |
| Net revenues: | ||||
| Services | 46,057 | 44,930 | 172,404 | 103,073 |
| Products | 1,368 | 2,143 | 7,909 | 6,642 |
| Total net revenues | 47,425 | 47,073 | 180,313 | 109,715 |
| Cost of revenues: | ||||
| Services | 36,556 | 33,722 | 145,473 | 113,285 |
| Products | 710 | 1,420 | 3,669 | 3,616 |
| Total cost of revenues | 37,266 | 35,142 | 149,142 | 116,901 |
| Gross profit/(loss) | 10,159 | 11,931 | 31,171 | (7,186) |
| Operating expenses | ||||
| Selling expenses | 816 | 416 | 2,491 | 1,285 |
| General and administrative expenses | 4,654 | 8,198 | 20,286 | 24,313 |
| Impairment loss on goodwill | 4,559 | – | 4,559 | 8,454 |
| Impairment loss on long-lived assets | – | 2,148 | – | 2,148 |
| Total operating expenses | 10,029 | 10,762 | 27,336 | 36,200 |
| Operating income/(loss) | 130 | 1,169 | 3,835 | (43,386) |
| Interest income | 61 | 61 | 219 | 348 |
| Government subsidy income | 119 | 1,601 | 2,491 | 4,591 |
| Gain on disposal of subsidiaries | 621 | 216 | 439 | 96 |
| Impairment loss on long-term investments | – | (519) | – | (2,432) |
| Income/(loss) before income taxes | 931 | 2,528 | 6,984 | (40,783) |
| Less: Income tax expense (benefit) | 1,008 | (8,298) | 3,440 | 215 |
| (Loss)/income before gain/(loss) in equity | (77) | 10,826 | 3,544 | (40,998) |
| Gain/(loss) from equity method investment | 101 | 39 | (15) | (185) |
| Net income/(loss) | 24 | 10,865 | 3,529 | (41,183) |
| Less: Net (loss)/ income attributable to non- | (1,179) | 1,550 | 189 | (3,903) |
| Decrease in redeemable non- | (3,450) | – | (3,450) | – |
| Net income/(loss) attributable to ordinary | 4,653 | 9,315 | 6,790 | (37,280) |
| Net income/(loss) per share attributable to | ||||
| Basic | 0.17 | 0.34 | 0.24 | (1.33) |
| Diluted | 0.16 | 0.33 | 0.23 | (1.33) |
| Net income/(loss) per ADS attributable to | ||||
| Basic | 0.05 | 0.34 | 0.19 | (1.33) |
| Diluted | 0.05 | 0.33 | 0.19 | (1.33) |
| Weighted average shares used in calculating | ||||
| Basic | 28,003,415 | 27,792,174 | 28,208,734 | 28,122,851 |
| Diluted | 28,796,018 | 28,196,921 | 28,962,480 | 28,122,851 |
| Note 1: Each ADS represents one Class A ordinary share. | ||||
| UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | |||||||||
| (in thousands of U.S. dollars) | |||||||||
| Three Months Ended | Year Ended December 31, | ||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||
| Net income/(loss) | 24 | 10,865 | 3,529 | (41,183) | |||||
| Other comprehensive income/(loss), net of tax | |||||||||
| Change in cumulative foreign currency | 1,938 | 1,089 | 1,785 | (1,036) | |||||
| Total comprehensive income/(loss) | 1,962 | 11,954 | 5,314 | (42,219) | |||||
| Less: Comprehensive (loss)/income | (4,403) | 2,143 | (3,201) | (3,330) | |||||
| Comprehensive income/(loss)attributable to | 6,365 | 9,811 | 8,515 | (38,889) | |||||
| RECONCILIATION OF GAAP AND NON-GAAP RESULTS | ||||
| (in thousands of U.S. dollars, except share, ADS, per share and per ADS data) | ||||
| Three Months Ended December 31, | Year Ended December 31, | |||
| 2021 | 2020 | 2021 | 2020 | |
| Operating income/(loss) | 130 | 1,169 | 3,835 | (43,386) |
| Share-based compensation expenses | 324 | 703 | 2,021 | 2,930 |
| Adjusted operating income/(loss) | 454 | 1,872 | 5,856 | (40,456) |
| Net income/(loss) attributable to ordinary | 4,653 | 9,315 | 6,790 | (37,280) |
| Share-based compensation expenses | 324 | 703 | 2,021 | 2,930 |
| Decrease in redeemable non- | (3,450) | – | (3,450) | – |
| Adjusted net income/(loss) attributable to | 1,527 | 10,018 | 5,361 | (34,350) |
| Net income/(loss) | 24 | 10,865 | 3,529 | (41,183) |
| Add: Income tax expense (benefit) | 1,008 | (8,298) | 3,440 | 215 |
| Depreciation and amortization | 2,662 | 2,590 | 13,048 | 11,670 |
| EBITDA | 3,694 | 5,157 | 20,017 | (29,298) |
| Share-based compensation expenses | 324 | 703 | 2,021 | 2,930 |
| Adjusted EBITDA | 4,018 | 5,860 | 22,038 | (26,368) |
| Net income/(loss) per ADS attributable to | 0.17 | 0.34 | 0.24 | (1.33) |
| Net income/(loss) per ADS attributable to | 0.16 | 0.33 | 0.23 | (1.33) |
| Adjusted net income/(loss) per ADS | 0.05 | 0.36 | 0.19 | (1.22) |
| Adjusted net income/(loss) per ADS | 0.05 | 0.36 | 0.19 | (1.22) |
| Weighted average shares used in calculating | 28,003,415 | 27,792,174 | 28,208,734 | 28,122,851 |
| Weighted average shares used in calculating | 28,796,018 | 28,196,921 | 28,962,480 | 28,122,851 |
| Weighted average shares used in calculating | 28,796,018 | 28,196,921 | 28,962,480 | 28,122,851 |
| Adjusted net income/(loss) per share | 0.05 | 0.36 | 0.19 | (1.22) |
| Adjusted net income/(loss) per share attributable to | 0.05 | 0.36 | 0.19 | (1.22) |
|
Note 1: Each ADS represents one Class A ordinary share. | ||||
| UNAUDITED PRO FORMA STATEMENTS OF FINANCIAL POSITION | |||||||
| (In thousands of U.S. dollars) | |||||||
| As of December 31, 2021 | |||||||
| Consolidated | Divestiture | Divestiture | Non | ||||
| Adjustment | Divestiture | ||||||
| ASSETS | |||||||
| Current assets | |||||||
| Cash and cash equivalents | 65,263 | 31,892 | – | 33,371 | |||
| Term deposits | 215 | 215 | – | – | |||
| Accounts receivable | 1,300 | 27 | – | 1,273 | |||
| Inventories | 6,130 | – | – | 6,130 | |||
| Prepaid expenses and other current assets | 9,344 | 6,409 | – | 2,935 | |||
| Total current assets | 82,252 | 38,543 | – | 43,709 | |||
| Non-current assets | |||||||
| Restricted cash | 993 | 993 | – | – | |||
| Property, plant and equipment, net | 39,379 | 32,967 | – | 6,412 | |||
| Goodwill | 42,102 | 22,925 | – | 19,177 | |||
| Intangible assets, net | 12,737 | 1,638 | – | 11,099 | |||
| Long-term investments | 169 | – | – | 169 | |||
| Deferred tax assets | 22,803 | 13,969 | – | 8,834 | |||
| Other non-current assets | 8,668 | 3,194 | – | 5,474 | |||
| Operating lease right-of-use assets | 73,973 | 49,581 | – | 24,392 | |||
| Amounts due from related parties (for Divestiture) | – | – | 22,576 | 22,576 | |||
| Amounts due from related parties | – | – | 44,664 | 44,664 | |||
| TOTAL ASSETS | 283,076 | 163,810 | 67,240 | 186,506 | |||
| LIABILITIES | |||||||
| Current liabilities | |||||||
| Prepayments from customers, current portion | 4,919 | 183 | – | 4,736 | |||
| Accrued expenses and other current liabilities | 55,642 | 32,337 | – | 23,305 | |||
| Income tax payable | 20,888 | 20,020 | – | 868 | |||
| Operating lease liabilities, current portion | 13,890 | 8,503 | – | 5,387 | |||
| Deferred revenue, current portion | 27,019 | 18,865 | – | 8,154 | |||
| Long-term debt, current portion | – | – | – | – | |||
| Amounts due to related parties | – | 44,664 | 44,664 | – | |||
| Total current liabilities | 122,358 | 124,572 | 44,664 | 42,450 | |||
| Non-current liabilities | |||||||
| Prepayments from customers, non-current portion | 1,461 | 540 | – | 921 | |||
| Deferred revenue, non-current portion | 999 | – | – | 999 | |||
| Other non-current liabilities | 11,645 | 2,071 | – | 9,574 | |||
| Deferred income tax liabilities | 1,768 | 14 | – | 1,754 | |||
| Operating lease liabilities, non-current portion | 65,689 | 47,239 | – | 18,450 | |||
| TOTAL LIABILITIES | 203,920 | 174,436 | 44,664 | 74,148 | |||
| NET ASSETS(LIABILITIES) | 79,156 | (10,626) | 22,576 | 112,358 | |||
| UNAUDITED PRO FORMA STATEMENTS OF OPERATIONS | |||||||
| (In thousands of U.S. dollars, except share and per share data, or otherwise noted) | |||||||
| For the year ended December 31, 2021 | |||||||
| Consolidated | Divestiture | Divestiture | Non | ||||
| Adjustment | Divestiture | ||||||
| Net revenues | 180,313 | 102,966 | – | 77,347 | |||
| Cost of revenues | 149,142 | 94,590 | – | 54,552 | |||
| Gross profit | 31,171 | 8,376 | – | 22,795 | |||
| Selling expenses | 2,491 | 1,291 | – | 1,200 | |||
| General and administrative expenses | 20,286 | 2,181 | – | 18,105 | |||
| Impairment loss on goodwill | 4,559 | 4,559 | – | – | |||
| Total operating expenses | 27,336 | 8,031 | – | 19,305 | |||
| Operating income | 3,835 | 345 | – | 3,490 | |||
| Interest income | 219 | 144 | – | 75 | |||
| Government subsidy income | 2,491 | 1,053 | – | 1,438 | |||
| Gain(loss) on disposal of subsidiaries | 439 | 459 | – | (20) | |||
| Gain on divestiture | – | – | 34,068 | 34,068 | |||
| Income before income taxes | 6,984 | 2,001 | 34,068 | 39,051 | |||
| Less: Income tax expenses | 3,440 | 1,126 | – | 2,314 | |||
| Income before loss from equity method investments | 3,544 | 875 | – | 36,737 | |||
| Loss from equity method investments | (15) | (8) | – | (7) | |||
| Net income | 3,529 | 867 | 34,068 | 36,730 | |||