Try our mobile app

Published: 2020-10-26 08:59:20 ET
<<<  go to FEDU company page
EX-99.1 2 fedu-ex991_6.htm EX-99.1 fedu-ex991_6.htm

Exhibit 99.1

Four Seasons Education Reports Second Quarter Fiscal 2021 Unaudited Financial Results

SHANGHAI, October 26, 2020 (PRNewswire) – Four Seasons Education (Cayman) Inc. (“Four Seasons Education” or the “Company”) (NYSE: FEDU), a leading Shanghai-based educational company dedicated to providing comprehensive after-school education services with a focus on high-quality math education, today announced its unaudited financial results for the second quarter fiscal year 2021, ended August 31, 2020.

 

Second Quarter Fiscal Year 2021 Financial and Operational Highlights

Revenue was RMB83.8 million (US$12.2 million), compared with RMB128.8 million in the same period of last year.

Gross profit was RMB35.6 million (US$5.2 million), compared with RMB71.0 million in the same period of last year.

Operating loss was RMB2.7 million (US$0.4 million), compared with operating income of RMB28.3 million in the same period of last year.

Adjusted operating income(1) (non-GAAP) was RMB4.5 million (US$0.7 million), compared with RMB35.7 million in the same period of last year.

Net income was RMB4.0 million (US$0.6 million), compared with RMB20.3 million in the same period of last year.

Adjusted net income(2) (non-GAAP) was RMB6.8 million (US$1.0 million), compared with RMB26.9 million in the same period of last year.

Basic and diluted net income per American Depositary Share (“ADS”) attributable to ordinary shareholders were both RMB0.07 (US$0.01), compared with RMB0.40 and RMB0.39, respectively, for the same period of last year. Each two ADSs represent one ordinary share.

Adjusted basic and diluted net income per ADS attributable to ordinary shareholders(3) (non-GAAP) were both RMB0.13 (US$0.02), compared with RMB0.53 and RMB0.52, respectively, for the same period of last year.

Number of learning centers was 50 as of August 31, 2020, compared with 54 as of August 31, 2019.

Total student enrollment(4) was 37,085, compared with 39,357 during the same period of last year.

 

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

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

(3) Adjusted basic/diluted net income/loss per ADS attributable to ordinary shareholders is defined as basic/diluted net income/loss per ADS attributable to ordinary shareholders excluding share-based compensation expenses per ADS attributable to ordinary shareholders and fair value change of investments per ADS attributable to ordinary shareholders.

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


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

 

“All of our learning centers have resumed offline classes during this quarter,” said Ms. Yi (Joanne) Zuo, the Director and Chief Executive Officer of Four Seasons Education. “While our overall business continued to be impacted in the quarter by the macro challenges and regulatory changes, the tough operating environment did not slow us from continuing to execute our strategic initiatives with a keen focus on building a long-term sustainable business. We remain focused on strengthening our operational capabilities at multiple fronts in order to further optimize the learning experience of students enrolled in our diverse curricula and tutoring programs.

 

“With our strong track record of helping students achieve excellent learning outcomes, we have been making endeavors to enhance the quality of our educational service and launch new course products to better engage students in an evolving and dynamic industry, and to ultimately gain even broader appeal with a wider student base. Moving forward, we will continue our strategic efforts to boost the diversity of our course offerings, optimize our learning center network, increase student enrollments and engagement, while exploring new growth potential.

 

“It is encouraging that our second quarter financial performance improved on a quarter-over-quarter basis, highlighted by a 42.8% increase in revenue and a 430 basis points increase in gross margin. In this quarter, we are also pleased to see improving profitability sequentially, evidencing our enhanced operating efficiency. We believe our focus on our core strengths and fundamentals will set the foundation for sustainable operation. We remain confident about the recovery and robust long-term prospects,” Ms. Zuo concluded.

 

 

Second Quarter Fiscal Year 2021 Financial Results

 

Revenue was RMB83.8 million (US$12.2 million) for the second quarter of fiscal year 2021, compared with RMB128.8 million in the same period of last year, primarily due to latest regulatory policy and the extended impact of COVID-19.

 

Cost of revenue decreased by 16.7% to RMB48.2 million (US$7.0 million) for the second quarter of fiscal year 2021 from RMB57.9 million in the same period of last year.

 

Gross profit was RMB35.6 million (US$5.2 million) for the second quarter of fiscal year 2021, compared with RMB71.0 million in the same period of last year.

 

General and administrative expenses decreased by 7.0% to RMB30.3 million (US$4.4 million) for the second quarter of fiscal year 2021 from RMB32.6 million in the same period of last year.

 

Sales and marketing expenses decreased by 20.6% to RMB8.0 million (US$1.2 million) for the second quarter of fiscal year 2021 from RMB10.0 million in the same period of


last year.

 

Operating loss was RMB2.7 million (US$0.4 million) for the second quarter of fiscal year 2021, compared with operating income of RMB28.3 million in the same period of last year. Adjusted operating income(1) (non-GAAP), which is calculated as operating income excluding share-based compensation expenses, was RMB4.5 million (US$0.7 million) for the second quarter of fiscal year 2021, compared with RMB35.7 million in the same period of last year.

 

Income tax expense was RMB1.8 million (US$0.3 million) for the second quarter of fiscal year 2021, compared with RMB9.2 million in the same period of last year.  

 

Net income was RMB4.0 million (US$0.6 million) during the second quarter of fiscal year 2021, compared with RMB20.3 million in the same period of last year. Adjusted net income (2) (non-GAAP), which is calculated as net income excluding share-based compensation expenses and fair value change of the Company’s investments, was RMB6.8 million (US$1.0 million) for the second quarter of fiscal year 2021, compared with RMB26.9 million in the same period of last year.

 

Basic and diluted net income per ADS attributable to ordinary shareholders for the second quarter of fiscal year 2021 were both RMB0.07 (US$0.01), compared with RMB0.40 and RMB0.39, respectively, for the same period of last year. Adjusted basic and diluted net income per ADS attributable to ordinary shareholders(3) (non-GAAP), which is calculated as basic/diluted net income/loss per ADS attributable to ordinary shareholders excluding share-based compensation expenses per ADS attributable to ordinary shareholders and fair value change of investments measured at fair value per ADS attributable to ordinary shareholders, were both RMB0.13 (US$0.02) for the second quarter of fiscal year 2021, compared with RMB0.53 and RMB0.52, respectively, for the same period of last year.

Cash and cash equivalents. As of August 31, 2020, the Company had cash and cash equivalents of RMB423.0 million (US$61.6 million), compared with RMB404.7 million as of February 29, 2020.

 

 

First Six Months Fiscal Year 2021 Financial Results

 

Revenue was RMB142.5 million (US$20.8 million) for the first six months of fiscal year 2021, compared with RMB214.5 million in the same period of last year, primarily due to the impact of the COVID-19 and latest regulatory policy.

 

Cost of revenue decreased by 18.9% to RMB84.5 million (US$12.3 million) for the first six months of fiscal year 2021 from RMB104.2 million in the same period of last year.

 

Gross profit was RMB58.0 million (US$8.5 million) for the first six months of fiscal year 2021, compared with RMB110.3 million in the same period of last year.

 


General and administrative expenses decreased by 11.9% to RMB58.3 million (US$8.5 million) for the first six months of fiscal year 2021 from RMB66.2 million in the same period of last year.

 

Sales and marketing expenses decreased by 16.6% to RMB14.9 million (US$2.2 million) for the first six months of fiscal year 2021 from RMB17.9 million in the same period of last year.

 

Operating loss was RMB15.2 million (US$2.2 million) for the first six months of fiscal year 2021, compared with operating income of RMB26.3 million in the same period of last year. Adjusted operating loss, which excludes share-based compensation expenses, was RMB0.3 million (US$0.0 million) for the first six months of fiscal year 2021, compared with adjusted operating income of RMB43.4 million in the same period of last year.

 

Net loss was RMB7.6 million (US$1.1 million) during the first six months of fiscal year 2021, compared with net income of RMB24.5 million in the same period of last year. Adjusted net income, which excludes share-based compensation expenses and fair value change of the Company’s investments measured at fair value, was RMB6.2 million (US$0.9 million) for the first six months of fiscal year 2021, compared with RMB38.1 million in the same period of last year.

 

Basic and diluted net loss per ADS attributable to ordinary shareholders for the first six months of fiscal year 2021 were both RMB0.16 (US$0.02), compared with net income of RMB0.48 and RMB0.46, respectively, for the same period of last year. Non-GAAP basic and diluted net income per ADS attributable to ordinary shareholders for the first six months of fiscal year 2021 were both RMB0.13 (US$0.02), compared with RMB0.77 and RMB0.74, respectively, for the same period of last year.

 

Business Outlook

 

For the third quarter of fiscal year 2021, the Company expects to generate revenue in the range of RMB62.1 million to RMB67.2 million.

 

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

 

 

Conference Call

 

The Company’s management will host an earnings conference call at 8:00 AM U.S. Eastern Time on October 26, 2020 (8:00 PM Beijing/Hong Kong time on October 26, 2020)

 

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

 

United States (toll free):

1-888-346-8982


International:

1-412-902-4272

Hong Kong, China (toll free):

800-905-945

Hong Kong, China:

852-3018-4992

Mainland China (toll free):

400-120-1203

 

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

 

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

 

A replay of the conference call will be accessible approximately one hour after the conclusion of the live call until November 2, 2020, by dialing the following telephone numbers:

 

United States (toll free):

1-877-344-7529

International:

1-412-317-0088

Replay Access Code:

10149342

 



About Four Seasons Education (Cayman) Inc.

 

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

 

 

About Non-GAAP Financial Measures

 

In evaluating the Company’s business, the Company considers and uses certain non-GAAP measures, including primarily adjusted operating income/loss, adjusted net income/loss and adjusted basic and diluted net income/loss per ADS attributable to ordinary shareholders, as supplemental measures to review and assess the Company’s operating performance. Adjusted operating income/loss is defined as operating income/loss excluding share-based compensation expenses. Adjusted net income/loss is defined as net income/loss excluding share-based compensation expenses and fair value change of the Company’s investments. Adjusted basic/ diluted net income/loss per ADS attributable to ordinary shareholders is defined as basic/diluted net income/loss per ADS attributable to ordinary shareholders excluding share-based compensation expenses per ADS attributable to ordinary shareholders and fair value change of investments measured at fair value per ADS attributable to ordinary shareholders. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with U.S. GAAP.

 


The Company believes that these non-GAAP financial measures provide meaningful supplemental information regarding its performance and liquidity by excluding share-based expenses, fair value change of investments measured at fair value and impairment loss on intangible assets and goodwill (where applicable) that may not be indicative of the Company’s operating performance from a cash perspective. The Company believes that both management and investors benefit from these non-GAAP financial measures in assessing its performance and when planning and forecasting future periods. These non-GAAP financial measures also facilitate management’s internal comparisons to the Company’s historical performance and liquidity. The Company also believes these non-GAAP financial measures are useful to investors in allowing for greater transparency with respect to supplemental information used by management in the Company’s financial and operational decision making. A limitation of using non-GAAP measures is that these non-GAAP measures exclude share-based compensation charges and fair value change of investments measured at fair value (where applicable) that have been and will continue to be for the foreseeable future a significant recurring expense in the Company’s business. The Company compensates for these limitations by providing specific information regarding the GAAP amounts excluded from each non-GAAP measure. The accompanying tables have more details on the reconciliations between GAAP financial measures that are most directly comparable to non-GAAP financial measures.

Exchange Rate Information

 

This announcement contains translations of certain RMB amounts into U.S. dollars at a specified rate solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to U.S. dollars are made at a rate of RMB6.8647 to US$1.00, the rate set forth in the H.10 statistical release of the U.S. Federal Reserve Board on August 28, 2020.

 

 


Safe Harbor Statement

 

This press release contains statements of a forward-looking nature. These statements, including the statements relating to the Company’s future financial and operating results, are made under the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. You can identify these forward-looking statements by terminology such as “will,” “expects,” “believes,” “anticipates,” “intends,” “estimates” and similar statements. Among other things, management’s quotations and the Business Outlook section contain forward-looking statements. These forward-looking statements involve known and unknown risks and uncertainties and are based on current expectations, assumptions, estimates and projections about the Company and the industry. Potential risks and uncertainties include, but are not limited to, those relating to its ability to attract new students and retain existing students, its ability to deliver a satisfactory learning experience and improving their academic performance, PRC regulations and policies relating to the education industry in China, general economic conditions in China, and the Company’s ability to meet the standards necessary to maintain listing of its ADSs on the NYSE or other stock exchange, including its ability to cure any non-compliance with the NYSE’s continued listing criteria. All information provided in this press release is as of the date hereof, and the Company undertakes no obligation to update any forward-looking statements to reflect subsequent occurring events or circumstances, or changes in its expectations, except as may be required by law. Although the Company believes that the expectations expressed in these forward-looking statements are reasonable, it cannot assure you that its expectations will turn out to be correct, and investors are cautioned that actual results may differ materially from the anticipated results. Further information regarding risks and uncertainties faced by the Company is included in the Company’s filings with the U.S. Securities and Exchange Commission, including its annual reports on Form 20-F.

 

 

For investor and media inquiries, please contact:

 

In China:

Four Seasons Education (Cayman) Inc.

Olivia Li

Tel: +86 (21) 6317-6678

E-mail: IR@fsesa.com

The Piacente Group, Inc.

Jenny Cai

Tel: +86 (10) 6508-0677

E-mail: fourseasons@tpg-ir.com

In the United States:

The Piacente Group, Inc.  

Brandi Piacente

Tel: +1-212-481-2050

E-mail: fourseasons@tpg-ir.com

 


FOUR SEASONS EDUCATION (CAYMAN) INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

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

 

 

As of

 

 

 

February 29,

 

 

August 31,

 

 

August 31,

 

 

 

2020

 

 

2020

 

 

2020

 

 

 

RMB

 

 

RMB

 

 

USD

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

404,652

 

 

 

422,983

 

 

 

61,617

 

Accounts receivable and contract assets

 

 

1,261

 

 

 

1,183

 

 

 

172

 

Other receivables, deposits and other assets

 

 

18,484

 

 

 

15,565

 

 

 

2,267

 

Short-term investments

 

 

10,000

 

 

 

-

 

 

 

-

 

Long-term investment under fair value - current

 

 

181,821

 

 

 

33,994

 

 

 

4,953

 

Total current assets

 

 

616,218

 

 

 

473,725

 

 

 

69,009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

 

 

 

 

 

Restricted cash

 

 

37,703

 

 

 

10,548

 

 

 

1,537

 

Property and equipment, net

 

 

19,749

 

 

 

17,244

 

 

 

2,512

 

Operating lease right-of-use assets

 

 

190,074

 

 

 

183,085

 

 

 

26,671

 

Intangible assets, net

 

 

8,765

 

 

 

7,808

 

 

 

1,137

 

Land and building use right, net

 

 

-

 

 

 

11,637

 

 

 

1,696

 

Goodwill

 

 

35,163

 

 

 

36,967

 

 

 

5,385

 

Deferred tax assets

 

 

13,445

 

 

 

18,324

 

 

 

2,669

 

Equity method investments

 

 

1,295

 

 

 

42,706

 

 

 

6,221

 

Long-term investments under fair value - non current

 

 

104,414

 

 

 

240,467

 

 

 

35,029

 

Rental deposits—non-current

 

 

10,790

 

 

 

12,303

 

 

 

1,792

 

Total non-current assets

 

 

421,398

 

 

 

581,089

 

 

 

84,649

 

TOTAL ASSETS

 

 

1,037,616

 

 

 

1,054,814

 

 

 

153,658

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Amounts due to related parties

 

 

1,323

 

 

 

2,065

 

 

 

301

 

Accrued expenses and other current liabilities

 

 

75,118

 

 

 

88,039

 

 

 

12,825

 

Operating lease liabilities – current

 

 

51,842

 

 

 

53,666

 

 

 

7,818

 

Income tax payable

 

 

12,789

 

 

 

12,130

 

 

 

1,767

 

Deferred revenue

 

 

71,946

 

 

 

75,586

 

 

 

11,010

 

Total current liabilities

 

 

213,018

 

 

 

231,486

 

 

 

33,721

 

 


FOUR SEASONS EDUCATION (CAYMAN) INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

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

 

 

As of

 

 

 

February 29,

 

 

August 31,

 

 

August 31,

 

 

 

2020

 

 

2020

 

 

2020

 

 

 

RMB

 

 

RMB

 

 

USD

 

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax liabilities

 

 

2,136

 

 

 

1,905

 

 

 

278

 

Operating lease liabilities – non-current

 

 

147,510

 

 

 

136,216

 

 

 

19,843

 

Total non-current liabilities

 

 

149,646

 

 

 

138,121

 

 

 

20,121

 

TOTAL LIABILITIES

 

 

362,664

 

 

 

369,607

 

 

 

53,842

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

 

674,952

 

 

 

685,207

 

 

 

99,816

 

TOTAL LIABILITIES AND EQUITY

 

 

1,037,616

 

 

 

1,054,814

 

 

 

153,658

 

 


FOUR SEASONS EDUCATION (CAYMAN) INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

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

 

 

Three Months Ended August 31,

 

 

Six Months Ended August 31,

 

 

 

2019

 

 

2020

 

 

2020

 

 

2019

 

 

2020

 

 

2020

 

 

 

RMB

 

 

RMB

 

 

USD

 

 

RMB

 

 

RMB

 

 

USD

 

Revenue

 

 

128,836

 

 

 

83,803

 

 

 

12,208

 

 

 

214,479

 

 

 

142,481

 

 

 

20,756

 

Cost of revenue

 

 

(57,881

)

 

 

(48,199

)

 

 

(7,021

)

 

 

(104,171

)

 

 

(84,470

)

 

 

(12,305

)

Gross profit

 

 

70,955

 

 

 

35,604

 

 

 

5,187

 

 

 

110,308

 

 

 

58,011

 

 

 

8,451

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

(32,633

)

 

 

(30,333

)

 

 

(4,419

)

 

 

(66,153

)

 

 

(58,287

)

 

 

(8,491

)

Sales and marketing expenses

 

 

(10,016

)

 

 

(7,955

)

 

 

(1,159

)

 

 

(17,903

)

 

 

(14,938

)

 

 

(2,176

)

Operating income (loss)

 

 

28,306

 

 

 

(2,684

)

 

 

(391

)

 

 

26,252

 

 

 

(15,214

)

 

 

(2,216

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidy income

 

 

24

 

 

 

4,345

 

 

 

633

 

 

 

7,396

 

 

 

7,852

 

 

 

1,144

 

Interest income

 

 

1,534

 

 

 

905

 

 

 

132

 

 

 

2,612

 

 

 

1,892

 

 

 

276

 

Other income (expenses), net

 

 

(315

)

 

 

3,420

 

 

 

498

 

 

 

2,052

 

 

 

662

 

 

 

96

 

Income (loss) before income taxes and loss from

  equity method investments

 

 

29,549

 

 

 

5,986

 

 

 

872

 

 

 

38,312

 

 

 

(4,808

)

 

 

(700

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

(9,165

)

 

 

(1,782

)

 

 

(260

)

 

 

(13,680

)

 

 

(1,395

)

 

 

(203

)

Loss from equity method investments

 

 

(75

)

 

 

(230

)

 

 

(34

)

 

 

(155

)

 

 

(1,364

)

 

 

(199

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

20,309

 

 

 

3,974

 

 

 

578

 

 

 

24,477

 

 

 

(7,567

)

 

 

(1,102

)

Net income attributable to non-controlling interest

 

 

1,073

 

 

 

916

 

 

 

133

 

 

 

1,472

 

 

 

61

 

 

 

9

 

Net income (loss) attributable to Four Seasons Education

  (Cayman) Inc.

 

 

19,236

 

 

 

3,058

 

 

 

445

 

 

 

23,005

 

 

 

(7,628

)

 

 

(1,111

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per ordinary share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

0.81

 

 

 

0.13

 

 

 

0.02

 

 

 

0.96

 

 

 

(0.33

)

 

 

(0.05

)

Diluted

 

 

0.78

 

 

 

0.13

 

 

 

0.02

 

 

 

0.93

 

 

 

(0.33

)

 

 

(0.05

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares used in calculating

  net income (loss) per ordinary share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

23,893,557

 

 

 

23,131,195

 

 

 

23,131,195

 

 

 

23,973,239

 

 

 

23,131,195

 

 

 

23,131,195

 

Diluted

 

 

24,758,409

 

 

 

23,586,813

 

 

 

23,586,813

 

 

 

24,782,219

 

 

 

23,131,195

 

 

 

23,131,195

 

 


FOUR SEASONS EDUCATION (CAYMAN) INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

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

 

 

Three Months Ended August 31,

 

 

Six Months Ended August 31,

 

 

 

2019

 

 

2020

 

 

2020

 

 

2019

 

 

2020

 

 

2020

 

 

 

RMB

 

 

RMB

 

 

USD

 

 

RMB

 

 

RMB

 

 

USD

 

Net income (loss)

 

 

20,309

 

 

 

3,974

 

 

 

578

 

 

 

24,477

 

 

 

(7,567

)

 

 

(1,102

)

Other comprehensive income (loss), net of

   tax of nil

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

 

14,500

 

 

 

(18,359

)

 

 

(2,674

)

 

 

30,576

 

 

 

(9,633

)

 

 

(1,403

)

Comprehensive income (loss)

 

 

34,809

 

 

 

(14,385

)

 

 

(2,096

)

 

 

55,053

 

 

 

(17,200

)

 

 

(2,505

)

Less: Comprehensive income attributable to

  non-controlling interest

 

 

1,073

 

 

 

916

 

 

 

133

 

 

 

1,472

 

 

 

61

 

 

 

9

 

Comprehensive income (loss) attributable to

  Four Seasons Education (Cayman) Inc.

 

 

33,736

 

 

 

(15,301

)

 

 

(2,229

)

 

 

53,581

 

 

 

(17,261

)

 

 

(2,514

)

 


FOUR SEASONS EDUCATION (CAYMAN) INC.
RECONCILIATION OF GAAP AND NON-GAAP RESULTS

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

 

 

Three Months Ended August 31,

 

Six Months Ended August 31,

 

 

2019

 

2020

 

2020

 

2019

 

2020

 

2020

 

 

RMB

 

RMB

 

USD

 

RMB

 

RMB

 

USD

Operating income (loss)

 

28,306

 

(2,684)

 

(391)

 

26,252

 

(15,214)

 

(2,216)

Add: share-based compensation expenses

 

7,344

 

7,226

 

1,053

 

17,159

 

14,915

 

2,173

Adjusted operating income (loss) (non-GAAP)

 

35,650

 

4,542

 

662

 

43,411

 

(299)

 

(43)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

20,309

 

3,974

 

578

 

24,477

 

(7,567)

 

(1,102)

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

 

7,344

 

7,226

 

1,053

 

17,159

 

14,915

 

2,173

Add: fair value change of investments, excluding foreign currency

  translation adjustment (net of tax effect of nil)

 

(768)

 

(4,352)

 

(633)

 

(3,548)

 

(1,119)

 

(164)

Adjusted net income (non-GAAP)

 

26,885

 

6,848

 

998

 

38,088

 

6,229

 

907

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income (loss) per ADS attributable to ordinary shareholders

 

0.40

 

0.07

 

0.01

 

0.48

 

(0.16)

 

(0.02)

Add: share-based compensation expenses per ADS attributable to

  ordinary shareholders

 

0.15

 

0.15

 

0.02

 

0.36

 

0.32

 

0.05

Add: fair value change of investments per ADS attributable to

  ordinary shareholders

 

(0.02)

 

(0.09)

 

(0.01)

 

(0.07)

 

(0.03)

 

(0.01)

Adjusted basic net income per ADS attributable to

  ordinary shareholders (non-GAAP)

 

0.53

 

0.13

 

0.02

 

0.77

 

0.13

 

0.02

Diluted net income (loss) per ADS attributable to

  ordinary shareholders

 

0.39

 

0.07

 

0.01

 

0.46

 

(0.16)

 

(0.02)

Add: share-based compensation expenses per ADS attributable to

  ordinary shareholders

 

0.15

 

0.15

 

0.02

 

0.35

 

0.32

 

0.05

Add: fair value change of investments per ADS attributable to

  ordinary shareholders

 

(0.02)

 

(0.09)

 

(0.01)

 

(0.07)

 

(0.03)

 

(0.01)

Adjusted diluted net income per ADS attributable

  to ordinary shareholders (non-GAAP)

 

0.52

 

0.13

 

0.02

 

0.74

 

0.13

 

0.02

Weighted average ADSs used in calculating earnings per ADS

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

47,787,114

 

46,262,390

 

46,262,390

 

47,946,477

 

46,262,390

 

46,262,390

Diluted

 

49,516,818

 

47,173,626

 

47,173,626

 

49,564,438

 

46,262,390

 

46,262,390