BEIJING, May 9, 2021 /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, 2020.
Impacts from COVID-19
Throughout the majority of the year, the COVID-19 pandemic
caused significant disruptions to and had broad ramifications on
the Company's services and operations. In 2020, the Company
temporarily closed its facilities in China from late January to late May. In late
May, with the effective control of COVID-19 and easing guidelines
and guidance from local governments, our facilities began a phased
reopening. The Company took and continues to take prompt actions to
combat the challenges, such as in-school health protocols,
stringent cost control measures, and supportive measures for
franchisees. By the end of the fourth quarter of 2020, all of the
Company's directly operated kindergartens and directly operated
play-and-learn centers in both China and Singapore had re-opened. Over 80% of
franchised play-and-learn centers have resumed normal operations as
well.
Fourth Quarter 2020 Operational and Financial Summary
- Number of students enrolled at directly operated facilities was
34,011 as of December 31, 2020,
compared with 30,806 as of December
31, 2019.
- Net revenues decreased by 7.2% to $47.1
million, compared with $50.7
million for the fourth quarter of 2019.
- Gross profit increased by 21.0% to $11.9
million, compared with $9.9
million for the fourth quarter of 2019.
- Net income attributable to ordinary shareholders of RYB for the
fourth quarter of 2020 was $9.3
million, compared with $0.2
million for the fourth quarter of 2019. Adjusted net income
attributable to ordinary shareholders1 of RYB for the
fourth quarter of 2020 was $10.0
million, compared with $1.1
million for the fourth quarter of 2019.
- Cash used in operating activities was $2.1 million in the fourth quarter of 2020,
compared with $9.3 million cash used
in operating activities for the fourth quarter of 2019.
Full Year 2020 Financial Summary
- Net revenues were $109.7 million,
compared with $182.3 million for
2019.
- Gross loss was $7.2 million,
compared with a gross profit of $26.7
million for 2019.
- Net loss attributable to ordinary shareholders of RYB for 2020
was $37.3 million, compared with
$2.4 million for 2019. Adjusted net
loss attributable to ordinary shareholders2 of RYB for
2020 was $34.4 million, compared with
adjusted net income of $1.4 million
for 2019.
"In the fourth quarter of 2020, our directly operated
kindergartens continued their reopening, and all had resumed normal
operations by the end of the quarter. We were pleased to see an
increase in the number of students enrolled in our directly
operated kindergartens compared to the same quarter of last year,
as a result of the effective control of COVID-19 and our dedicated
efforts in re-ramping our facilities. Additionally, the vast
majority of our franchised play-and-learn centers have resumed
operations with our continued supports," said Ms. Yanlai Shi,
Co-founder, Director and Chief Executive Officer of RYB. "We have
also continued our efforts in our integrated online-merge-offline
services by further enhancing our management and service system of
kindergarten, developing a pilot management system for
play-and-learn centers, and enhancing the variety of services to
our extended offerings and to at-home educational content.
"Our company experienced unprecedented challenges in 2020
attributable to the COVID-19 pandemic. Since the outbreak, the
government imposed various strict measures to contain the spread of
COVID-19. In accordance with these requirements, we acted promptly
and decisively to adjust our operations. Looking ahead, we will
continue to stay on track to deliver integrated quality education
services and products to our students and families and continue to
strengthen the safety management supervision of facilities and the
implementation of code of conduct of our staff. We firmly believe
in our long-term growth potential and look forward to regaining
momentum once operations across our business fully stabilize.
Despite fluid changes in market conditions, our commitment to
creating and bringing value to families and society remains firm,"
concluded Ms. Shi.
Mr. Hao Gu, Chief Financial Officer of RYB, added, "With the
recovery of operations across business in the fourth quarter of
2020, the company's revenues returned to similar levels close to
the same period in 2019. As the process of conversion of some
directly operated kindergartens continued, there are a higher
percentage of inclusive kindergartens in our directly operated
kindergartens currently. Thus, there was a slight decrease in
revenues from our directly operated kindergartens compared to the
same period last year. However, we see a significant increase in
our profit margin of the directly operated facilities. Looking back
at the year of 2020, the ongoing impact of COVID-19 pandemic on the
company's operations and business lasted for more than half a year.
By cutting expenses and reducing costs reasonably, streamlining
team structure and adjusting personnel, the company successfully
overcome the challenges brought by the COVID-19 pandemic and
maintained a healthy cash position by the end of the year. In 2021,
the company will continue to promote streamlined and refined
operations, focusing on providing quality education and improving
the company's profitability. We also will hone our operational
capabilities and strengthen our abilities in providing management
and operational services to third-party facility operators. We look
forward to having increasingly diversified sources of revenues by
creating a unique online-merge-offline business model."
Fourth Quarter 2020 Financial Results
Net Revenues
Net revenues for the fourth quarter of 2020 decreased by 7.2% to
$47.1 million, from $50.7 million for the same quarter of 2019.
Service revenues for the fourth quarter of 2020 decreased by
3.7% to $44.9 million, from
$46.6 million for the same quarter of
2019. The decrease was primarily caused by the decrease in initial
franchise fee and training fees from franchisees, which is due to
the slow recovery of franchise business from the COVID-19
pandemic.
Product revenues for the fourth quarter of 2020 decreased by
47.7% to $2.1 million, from
$4.1 million for the same quarter of
2019. The decrease was primarily due to a decrease in the amount of
merchandise sold through the Company's franchise network, which is
still under recovery from the COVID-19 pandemic.
Cost of Revenues
Cost of revenues for the fourth quarter of 2020 was $35.1 million, a 14.0% decrease from $40.9 million for the same quarter of 2019. Cost
of revenues for services for the fourth quarter of 2020 was
$33.7 million, compared with
$39.1 million for the same quarter of
2019. The decrease was primarily due to decrease in staff
compensation and decrease in direct cost of the Company's directly
operated kindergarten business. Cost of products revenues for the
fourth quarter of 2020 was $1.4
million, compared with $1.8
million for the same quarter of 2019. The decrease was
generally in line with the decrease in product revenues.
Gross Profit and Gross Margin
Gross profit for the fourth quarter of 2020 increased by 21.0%
to $11.9 million, compared with
$9.9 million for the same quarter of
2019.
Gross margin for the fourth quarter of 2020 was 25.3%, compared
with 19.4% for the same quarter last year.
Operating Expenses
Total operating expenses for the fourth quarter of 2020 were
$10.8 million, compared with
$6.5 million for the same quarter of
2019. Excluding share-based compensation expenses, operating
expenses were $10.1 million, compared
with $5.6 million for the fourth
quarter of 2019.
Selling expenses for the fourth quarter of 2020 were
$0.4 million, compared with
$0.7 million for the same quarter of
2019.
General and administrative ("G&A") expenses for the fourth
quarter of 2020 were $8.2 million, a
40.0% increase from $5.9 million for
the same quarter of 2019. Excluding share-based compensation
expenses, G&A expenses were $7.5
million for the fourth quarter of 2020, compared with
$5.0 million for the same quarter of
2019. The increase in G&A expenses excluding share-based
compensation expenses was primarily due to a one-off credit loss of
$3.8 million for other receivables
and loan receivables. The share-based compensation expenses
included in G&A expenses were $0.7
million for the quarter.
Impairment loss on long-lived asset was $2.1 million for the fourth quarter of 2020,
compared to nil for the same quarter of 2019. This was mainly due
to the impairment loss on intangible assets arisen from the
acquisition of certain new initiatives and long-lived assets of a
few directly-operated kindergartens such as leasehold improvements
and furniture.
Operating Income
Operating income for the fourth quarter of 2020 was $1.2 million, compared with $3.3 million of operating income for the same
quarter last year. Adjusted operating income3 was
$1.9 million for the fourth quarter
of 2020, compared with $4.2 million
for the same quarter of 2019.
Net Income/loss
Net income attributable to ordinary shareholders of RYB for the
fourth quarter of 2020 was $9.3
million, compared with $0.2
million for the same quarter of 2019. Adjusted net income
attributable to ordinary shareholders of RYB, which excludes the
impact of $0.7 million of share-based
compensation expense for the fourth quarter of 2020, was
$10.0 million, compared with
$1.1 million for the same quarter of
2019.
Basic and diluted net income per American depositary share
("ADS") attributable to ordinary shareholders of RYB for the fourth
quarter of 2020 were $0.33 and
$0.33, compared with basic and
diluted net income per ADS attributable to ordinary shareholders of
RYB of $0.01, for the same quarter of
2019. Each ADS represents one Class A ordinary share.
Adjusted basic and diluted net income per ADS attributable to
ordinary shareholders4 of RYB for the fourth quarter of
2020 were $0.36 and $0.35, compared with $0.04 and $0.04 for
the same quarter of 2019.
EBITDA5 for the fourth quarter of 2020 was
$5.2 million, compared with
$6.7 million for the same period of
2019. Adjusted EBITDA6 for the fourth quarter of 2020
was $5.9 million, compared with
$7.6 million for the same quarter of
2019.
Operating Cash Flow
Cash used in operating activities was $2.1 million during the fourth quarter of 2020,
compared with $9.3 million of cash
used in operating activities during the fourth quarter of 2019.
Full Year of 2020 Financial Results
Net Revenues
Net revenues for the full year of 2020 were $109.7 million, compared with $182.3 million for 2019.
Services revenues for the full year of 2020 were $103.1 million, compared with $166.2 million for 2019. The decrease was
primarily due to the temporary closure of the Company's facilities
in China caused by COVID-19
pandemic during most time of the first nine months.
Product revenues for the full year of 2020 were $6.6 million, compared with $16.1 million for 2019. The decrease was
primarily due to a decrease in the amount of merchandise sold
through the Company's franchise network which was caused by
temporarily suspended operations during COVID-19 pandemic.
Cost of Revenues
Cost of revenues for the full year of 2020 was $116.9 million, compared with $155.5 million for 2019. Cost of services
revenues for the full year of 2020 was $113.3 million, compared with $147.7 million for 2019. The decrease was
primarily due to decrease in staff compensation and decrease
in direct cost of the Company's directly operated kindergarten
business. Cost of products revenues for the full year of 2020 was
$3.6 million, compared with
$7.9 million for 2019.
Gross Profit/loss
Gross loss for the full year of 2020 was $7.2 million, compared with a gross profit of
$26.7 million for 2019.
Operating Expenses
Total operating expenses for the full year of 2020 were
$36.2 million, compared with
$26.6 million for 2019. Excluding
share-based compensation expenses, operating expenses were
$33.3 million, compared with
$22.6 million for 2019.
Selling expenses were $1.3 million
for the full year of 2020, compared with $2.8 million for 2019.
G&A expenses for the full year of 2020 were $24.3 million, compared with $23.8 million for 2019. Excluding share-based
compensation expenses, G&A expenses were $21.5 million for the full year of 2020, compared
with $19.9 million for 2019. The
increase was primarily due to a one-off credit loss of $4.3 million for other receivables and loan
receivables incurred in the fourth quarter, and was partially
offset by the decrease in administrative expenses as a result of
the Company's stringent cost control measures to combat the
challenges by COVID-19.
Impairment loss on goodwill was $8.5
million for the full year of 2020, compared to nil for 2019.
Due to the impact of COVID-19 on operations and financial results,
the Company concluded that an impairment indicator existed at the
end of the first quarter and the fair value of its certain
reporting units, primarily those with new initiatives, were less
than their carrying value. As a result of the impairment
assessments, the Company determined that there was an impairment
loss on goodwill of $8.5 million at
the end of the first quarter 2020. The Company also performed
impairment analysis at the end of fourth quarter and concluded no
additional impairment loss is required as of December 31, 2020.
Impairment loss on long-lived asset was $2.1 million for the full year of 2020, compared
to nil for 2019. This was mainly due to the impairment loss on
intangible assets arisen from the acquisition of certain new
initiatives and long-lived assets of a few directly-operated
kindergartens such as leasehold improvements and furniture.
Operating Income/loss
Operating loss for the full year of 2020 was $43.4 million, compared with operating income of
$0.2 million for 2019. Adjusted
operating loss for 2020 was $40.5
million, compared with adjusted operating income of
$4.1 million for 2019.
Impairment loss on long-term investment
Impairment loss on long-term investment for the full year of
2020 was $2.4 million, compared with
nil for 2019. This is mainly due to the impairment losses on some
of the Company's long-term investments at the end of the first and
fourth quarter.
Net Income/loss
Net loss attributable to ordinary shareholders of RYB for the
full year of 2020 was $37.3 million,
compared with $2.4 million for 2019.
Adjusted net income attributable to ordinary shareholders of RYB,
which excludes the impact of share-based compensation expenses and
decrease in redeemable non-controlling interest, for the full year
of 2020 was $34.4 million, compared
with $1.4 million for 2019.
Basic and diluted net loss per ADS attributable to ordinary
shareholders of RYB for the full year of 2020 were both
$1.32, compared with basic and
diluted net loss per ADS attributable to ordinary shareholders of
RYB of both $0.09 for 2019. Each ADS
represents one Class A ordinary share.
Adjusted basic and diluted net loss per ADS attributable to
ordinary shareholders of RYB for the full year of 2020 were both
$1.22, compared with adjusted basic
and diluted net income per ADS attributable to ordinary
shareholders of RYB of $0.05 and
$0.05, respectively, for 2019.
EBITDA for the full year of 2020 was a loss of $29.3 million, compared with an income of
$12.9 million for 2019. Adjusted
EBITDA for 2020 was a loss of $26.4
million, compared with an income of $16.8 million for 2019.
Balance Sheet
As of December 31, 2020, the
Company had total cash and cash equivalents of $53.5 million, compared with $68.7 million as of December 31, 2019. The decrease in cash and cash
equivalents balance was mainly due to the operating cash outflow of
$6.5 million throughout the full year
of 2020 as a result of the business disruption by the COVID-19
pandemic.
Outlook
For the first quarter of 2021, the Company's management
currently expects:
- Net revenues to be between $35.0
million and $36.0 million,
representing a year-over-year increase of approximately 102% to
108%.
For the full year of 2021, the Company's management currently
expects:
- Net revenues to be between $188.0
million and $192.0 million,
representing a year-over-year increase of approximately 71% to
75%.
The above outlook is based on the current market conditions and
reflects the Company management's current and preliminary estimates
of market and operating conditions, customer demand and foreign
exchange environment, which are all subject to change.
Conference Call
Management will host an earnings conference call at 8:00
a.m. Eastern Time on Monday, May 10,
2021 (8:00 p.m. Beijing Time on May 10, 2021). Listeners may access the call
by dialing:
United States (toll
free):
|
1-888-346-8982
|
International:
|
1-412-902-4272
|
China (toll
free):
|
400-120-1203
|
Hong Kong (toll
free):
|
800-905-945
|
Participants should dial-in at least 10-15 minutes before the
scheduled start time and ask to be connected to the RYB Education,
Inc. conference call.
A telephone replay will be available approximately one hour
after the call until May 17, 2021 by dialing:
United States (toll
free):
|
1-877-344-7529
|
International:
|
1-412-317-0088
|
Replay Access
Code:
|
10156434
|
Additionally, a live and archived webcast of the conference call
will be available at http://ir.rybbaby.com.
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,
2020
|
December
31,
2019
|
Current
assets:
|
|
|
Cash and cash
equivalents
|
53,454
|
68,728
|
Term
deposits
|
-
|
1,005
|
Accounts
receivable, net
|
1,844
|
2,804
|
Inventories
|
5,773
|
7,256
|
Prepaid expenses and
other current assets
|
8,927
|
10,279
|
Loan
receivables
|
107
|
1,149
|
Amounts due from
related parties
|
-
|
349
|
Total current
assets
|
70,105
|
91,570
|
|
|
|
Non-current
assets:
|
|
|
Restricted
cash
|
1,127
|
710
|
Property, plant and
equipment, net
|
47,638
|
50,142
|
Goodwill
|
46,147
|
52,687
|
Intangible assets,
net
|
14,179
|
17,700
|
Long-term
investment
|
217
|
5,237
|
Deferred tax
assets
|
21,168
|
18,161
|
Other non-current
assets
|
14,438
|
16,484
|
Operating lease
right-of-use assets
|
87,472
|
83,403
|
Total
assets
|
302,491
|
336,094
|
|
|
|
Liabilities
|
|
|
Current
liabilities:
|
|
|
Prepayments from
customers, current portion
|
4,145
|
5,904
|
Accrued expenses and
other current liabilities
|
54,406
|
56,472
|
Income tax
payable
|
18,592
|
14,929
|
Operating lease
liabilities, current portion
|
16,856
|
16,399
|
Deferred revenue,
current portion
|
34,351
|
31,993
|
Long-term debt,
current portion
|
7
|
87
|
Amounts due to
related parties
|
-
|
124
|
Total current
liabilities
|
128,357
|
125,908
|
|
|
|
Non-current
liabilities:
|
|
|
Prepayments from
customers, non-current portion
|
4,024
|
2,508
|
Deferred revenue,
non-current portion
|
1,726
|
5,531
|
Other non-current
liabilities
|
12,519
|
11,034
|
Deferred income tax
liabilities
|
1,890
|
3,384
|
Operating lease
liabilities, non-current portion
|
76,308
|
71,012
|
Total
liabilities
|
224,824
|
219,377
|
|
|
|
Mezzanine
equity
|
|
|
Redeemable
non-controlling interests
|
9,988
|
8,801
|
|
|
|
Equity
|
|
|
Ordinary
shares
|
29
|
29
|
Treasury
stock
|
(10,321)
|
(12,000)
|
Additional paid-in
capital
|
141,094
|
139,843
|
Statutory
reserve
|
4,652
|
4,060
|
Accumulated other
comprehensive (loss)/ income
|
(1,468)
|
141
|
Accumulated
deficit
|
(71,837)
|
(33,553)
|
Total RYB
Education, Inc. shareholders' equity
|
62,149
|
98,520
|
Non-controlling
interest
|
5,530
|
9,396
|
Total
equity
|
67,679
|
107,916
|
Total liabilities,
mezzanine equity and total equity
|
302,491
|
336,094
|
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS
|
(in thousands of
U.S. dollars, except share, ADS, per share and per ADS
data)
|
|
|
Three Months
Ended
December 31,
|
Year Ended
December 31,
|
2020
|
2019
|
2020
|
2019
|
Net
revenues:
|
|
|
|
|
Services
|
44,930
|
46,641
|
103,073
|
166,183
|
Products
|
2,143
|
4,094
|
6,642
|
16,100
|
Total net
revenues
|
47,073
|
50,735
|
109,715
|
182,283
|
Cost of
revenues:
|
|
|
|
|
Services
|
33,722
|
39,094
|
113,285
|
147,669
|
Products
|
1,420
|
1,783
|
3,616
|
7,865
|
Total cost of
revenues
|
35,142
|
40,877
|
116,901
|
155,534
|
Gross
profit/(loss)
|
11,931
|
9,858
|
(7,186)
|
26,749
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
Selling
expenses
|
416
|
680
|
1,285
|
2,808
|
General and
administrative expenses
|
8,198
|
5,856
|
24,313
|
23,775
|
Impairment loss on goodwill
|
-
|
-
|
8,454
|
-
|
Impairment loss on long-lived
assets
|
2,148
|
-
|
2,148
|
-
|
Total operating
expenses
|
10,762
|
6,536
|
36,200
|
26,583
|
|
|
|
|
|
Operating
income/(loss)
|
1,169
|
3,322
|
(43,386)
|
166
|
Interest
income
|
61
|
227
|
348
|
858
|
Government subsidy
income
|
1,601
|
109
|
4,591
|
499
|
Gain on disposal of
subsidiaries
|
216
|
211
|
96
|
492
|
Impairment (loss) on
long-term investments
|
(519)
|
-
|
(2,432)
|
-
|
|
|
|
|
|
Income/(loss)
before income taxes
|
2,528
|
3,869
|
(40,783)
|
2,015
|
Less: Income tax
expense (benefit)
|
(8,298)
|
3,008
|
215
|
3,541
|
|
|
|
|
|
Income/(loss) before gain/loss in equity
method investments
|
10,826
|
861
|
(40,998)
|
(1,526)
|
Gain/(loss) from
equity method investment
|
39
|
(203)
|
(185)
|
(664)
|
|
|
|
|
|
Net
income/(loss)
|
10,865
|
658
|
(41,183)
|
(2,190)
|
Less: Net income
/(loss) attributable to non-
controlling interest
|
1,550
|
427
|
(3,903)
|
387
|
(Decrease) in
redeemable non-controlling
interest
|
-
|
-
|
-
|
(143)
|
|
|
|
|
|
Net income/(loss)
attributable to ordinary
shareholders of RYB
|
9,315
|
231
|
(37,280)
|
(2,434)
|
|
|
|
|
|
Net income/(loss) per
share attributable to
ordinary shareholders of RYB Education, Inc.
|
|
|
|
|
Basic
|
0.33
|
0.01
|
(1.32)
|
(0.09)
|
Diluted
|
0.33
|
0.01
|
(1.32)
|
(0.09)
|
Net income/(loss) per
ADS attributable to
ordinary shareholders of RYB Education, Inc. (Note 1)
|
|
|
|
|
Basic
|
0.33
|
0.01
|
(1.32)
|
(0.09)
|
Diluted
|
0.33
|
0.01
|
(1.32)
|
(0.09)
|
Weighted average
shares used in calculating
net income/(loss) per ordinary share
|
|
|
|
|
Basic
|
28,194,946
|
27,666,982
|
28,224,094
|
28,074,624
|
Diluted
|
28,599,693
|
28,905,106
|
28,224,094
|
28,074,624
|
|
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
December 31,
|
Year Ended
December
31,
|
|
|
2020
|
2019
|
2020
|
2019
|
Net
income/(loss)
|
10,865
|
658
|
(41,183)
|
(2,190)
|
Other comprehensive
income/(loss), net of tax
of nil:
|
|
|
|
|
Change in cumulative
foreign currency
translation adjustments
|
1,089
|
2,659
|
(1,036)
|
269
|
Total
comprehensive income/(loss)
|
11,954
|
3,317
|
(42,219)
|
(1,921)
|
Less: Comprehensive
income/(loss)
attributable to non-controlling interest
|
2,143
|
874
|
(3,330)
|
289
|
Comprehensive
income/(loss) attributable to
RYB Education, Inc.
|
9,811
|
2,443
|
(38,889)
|
(2,210)
|
|
|
|
|
|
|
|
|
|
|
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,
|
|
2020
|
2019
|
2020
|
2019
|
|
|
|
|
|
Operating
income/(loss)
|
1,169
|
3,322
|
(43,386)
|
166
|
Share-based
compensation expenses
|
703
|
911
|
2,930
|
3,962
|
Adjusted operating
income/(loss)
|
1,872
|
4,233
|
(40,456)
|
4,128
|
|
|
|
|
|
Net income/(loss)
attributable to ordinary
shareholders of RYB Education, Inc.
|
9,315
|
231
|
(37,280)
|
(2,434)
|
Decrease in
redeemable non-controlling
interest
|
-
|
-
|
-
|
(143)
|
Share-based
compensation expenses
|
703
|
911
|
2,930
|
3,962
|
Adjusted net
income/(loss) attributable to
ordinary shareholders of RYB Education, Inc.
|
10,018
|
1,142
|
(34,350)
|
1,385
|
|
|
|
|
|
Net
income/(loss)
|
10,865
|
658
|
(41,183)
|
(2,190)
|
Add: Income tax
expense (benefit)
|
(8,298)
|
3,008
|
215
|
3,541
|
Depreciation
and amortization
|
2,590
|
2,984
|
11,670
|
11,520
|
EBITDA
|
5,157
|
6,650
|
(29,298)
|
12,871
|
Share-based
compensation expenses
|
703
|
911
|
2,930
|
3,962
|
Adjusted
EBITDA
|
5,860
|
7,561
|
(26,368)
|
16,833
|
|
|
|
|
|
Net income/(loss) per
ADS attributable to
ordinary shareholders of RYB Education, Inc.-
Basic (Note1)
|
0.33
|
0.01
|
(1.32)
|
(0.09)
|
Net income/(loss) per
ADS attributable to
ordinary shareholders of RYB Education, Inc.-
Diluted (Note1)
|
0.33
|
0.01
|
(1.32)
|
(0.09)
|
|
|
|
|
|
Adjusted net
income/(loss) per ADS
attributable to ordinary shareholders of RYB
Education, Inc.- Basic (Note1)
|
0.36
|
0.04
|
(1.22)
|
0.05
|
Adjusted net
income/(loss) per ADS
attributable to ordinary shareholders of RYB
Education, Inc.- Diluted (Note1)
|
0.35
|
0.04
|
(1.22)
|
0.05
|
|
|
|
|
|
Weighted average
shares used in calculating
basic net income/adjusted net income per
ADS(Note1)
|
28,194,946
|
27,666,982
|
28,224,094
|
28,074,624
|
Weighted average
shares used in calculating
diluted net income/(loss) per ADS(Note1)
|
28,599,693
|
28,905,106
|
28,224,094
|
28,074,624
|
Weighted average
shares used in calculating
diluted adjusted net income per ADS(Note1)
|
28,599,693
|
28,905,106
|
28,224,094
|
29,420,725
|
|
|
|
|
|
Adjusted net income
per share attributable to
ordinary shareholders of RYB Education, Inc. -
Basic
|
0.36
|
0.04
|
(1.22)
|
0.05
|
Adjusted net income
per share attributable to
ordinary shareholders of RYB Education, Inc. -
Diluted
|
0.35
|
0.04
|
(1.22)
|
0.05
|
Note 1: Each ADS
represents one Class A ordinary share.
|
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.
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.
3 Adjusted operating income is a non-GAAP financial
measure, which is defined as operating income excluding share-based
compensation expenses.
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.
View original
content:http://www.prnewswire.com/news-releases/ryb-education-inc-reports-fourth-quarter-and-full-year-2020-financial-results-301287087.html
SOURCE RYB Education, Inc.