| | |
Per ADS
|
| |
Total
|
|||||
Public offering price
|
| | | $ | 4.25 | | | | | $ | 7,650,000 |
Underwriting discount and commissions(1)
|
| | | $ | 0.2975 | | | | | $ | 535,500 |
Proceeds, before expenses, to us
|
| | | $ | 3.9525 | | | | | $ | 7,114,500 |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 11 | | | |
| | | | 44 | | | |
| | | | 45 | | | |
| | | | 46 | | | |
| | | | 48 | | | |
| | | | 49 | | | |
| | | | 50 | | | |
| | | | 51 | | | |
| | | | 52 | | | |
| | | | 54 | | | |
| | | | 58 | | | |
| | | | 86 | | | |
| | | | 129 | | | |
| | | | 139 | | | |
| | | | 140 | | | |
| | | | 144 | | | |
| | | | 154 | | | |
| | | | 163 | | | |
| | | | 165 | | | |
| | | | 174 | | | |
| | | | 179 | | | |
| | | | 179 | | | |
| | | | 179 | | | |
| | | | 180 | | | |
| | | | F-1 | | |
(in thousands, except share, per share and per ADS
information) |
| |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||
|
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
Consolidated Statement of Operations | | | | | | | | | | | | | | | | | | | | | | | | | |
Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
– Educational programs and services
|
| | | | 395,715 | | | | | | 412,016 | | | | | | 432,754 | | | | | | 66,513 | | |
– Intellectualized operational services
|
| | | | — | | | | | | — | | | | | | 11,170 | | | | | | 1,717 | | |
Total net revenue
|
| | | | 395,715 | | | | | | 412,016 | | | | | | 443,924 | | | | | | 68,230 | | |
Cost of revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
– Educational programs and services
|
| | | | (245,945) | | | | | | (238,742) | | | | | | (249,400) | | | | | | (38,332) | | |
– Intellectualized operational services
|
| | | | — | | | | | | — | | | | | | (6,995) | | | | | | (1,075) | | |
Total cost of revenue
|
| | | | (245,945) | | | | | | (238,742) | | | | | | (256,395) | | | | | | (39,407) | | |
Gross profit
|
| | | | 149,770 | | | | | | 173,274 | | | | | | 187,529 | | | | | | 28,823 | | |
Selling and marketing(1)
|
| | | | (55,511) | | | | | | (41,818) | | | | | | (36,710) | | | | | | (5,642) | | |
General and administrative(1)
|
| | | | (280,634) | | | | | | (145,513) | | | | | | (142,252) | | | | | | (21,864) | | |
Research and development(1)
|
| | | | (7,308) | | | | | | (7,572) | | | | | | (6,262) | | | | | | (962) | | |
Impairment loss
|
| | | | (162,351) | | | | | | (22,402) | | | | | | — | | | | | | — | | |
Operating (loss)/income
|
| | | | (356,034) | | | | | | (44,031) | | | | | | 2,305 | | | | | | 355 | | |
Other (expenses)/income
|
| | | | (39,371) | | | | | | 12,924 | | | | | | 53,234 | | | | | | 8,183 | | |
(Loss)/income before income tax, non-controlling
interest and discontinued operations |
| | | | (395,405) | | | | | | (31,107) | | | | | | 55,539 | | | | | | 8,538 | | |
Income tax benefit/(expense)
|
| | | | 118,963 | | | | | | (5,911) | | | | | | (9,614) | | | | | | (1,478) | | |
(Loss)/income from continuing operations
|
| | | | (276,442) | | | | | | (37,018) | | | | | | 45,925 | | | | | | 7,060 | | |
Income from and on sale of discontinued operations, net of income tax
|
| | | | 340,798 | | | | | | — | | | | | | — | | | | | | — | | |
Net income/(loss)
|
| | | | 64,356 | | | | | | (37,018) | | | | | | 45,925 | | | | | | 7,060 | | |
Less: Net income/(loss) attributable to non-controlling interests
|
| | | | 617 | | | | | | (1,318) | | | | | | (538) | | | | | | (83) | | |
Net income/(loss) attributable to ordinary shareholders interests
|
| | | | 63,739 | | | | | | (35,700) | | | | | | 46,463 | | | | | | 7,143 | | |
|
(in thousands, except share, per share and per ADS
information) |
| |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||
|
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
Net (loss)/income from continuing operations per
ordinary share(2) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | (7.52) | | | | | | (0.93) | | | | | | 1.20 | | | | | | 0.18 | | |
Diluted
|
| | | | (7.52) | | | | | | (0.93) | | | | | | 1.18 | | | | | | 0.18 | | |
Net income from discontinued operations per ordinary share(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 9.25 | | | | | | — | | | | | | — | | | | | | — | | |
Diluted
|
| | | | 9.25 | | | | | | — | | | | | | — | | | | | | — | | |
Net (loss)/income from continuing operations per
ADS(2) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | (15.04) | | | | | | (1.86) | | | | | | 2.40 | | | | | | 0.36 | | |
Diluted
|
| | | | (15.04) | | | | | | (1.86) | | | | | | 2.36 | | | | | | 0.36 | | |
Net income from discontinued operations per ADS(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 18.50 | | | | | | — | | | | | | — | | | | | | — | | |
Diluted
|
| | | | 18.50 | | | | | | — | | | | | | — | | | | | | — | | |
Weighted average shares used in calculating net income/(loss) per share(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 36,848,816 | | | | | | 38,469,234 | | | | | | 38,826,800 | | | | | | 38,826,800 | | |
Diluted
|
| | | | 36,848,816 | | | | | | 38,469,234 | | | | | | 39,303,760 | | | | | | 39,303,760 | | |
| | |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Selling and marketing
|
| | | | (457) | | | | | | — | | | | | | — | | | | | | — | | |
General and administrative
|
| | | | (49,371) | | | | | | (7,828) | | | | | | (4,640) | | | | | | (713) | | |
Research and development
|
| | | | (289) | | | | | | — | | | | | | — | | | | | | — | | |
| | |
As of December 31,
|
| |||||||||||||||||||||
Consolidated Statement of Balance Sheet Data:
|
| |
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cash and cash equivalents
|
| | | | 246,303 | | | | | | 196,900 | | | | | | 195,303 | | | | | | 30,018 | | |
Total current assets
|
| | | | 682,624 | | | | | | 616,527 | | | | | | 572,723 | | | | | | 88,026 | | |
Total assets
|
| | | | 982,204 | | | | | | 953,023 | | | | | | 977,420 | | | | | | 150,226 | | |
Total current liabilities
|
| | | | 839,381 | | | | | | 838,002 | | | | | | 762,552 | | | | | | 117,201 | | |
Total liabilities
|
| | | | 839,381 | | | | | | 838,002 | | | | | | 811,461 | | | | | | 124,719 | | |
Total equity/(deficit)
|
| | | | 142,823 | | | | | | 115,021 | | | | | | 165,959 | | | | | | 25,507 | | |
| | |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||
Consolidated Statement of Cash Flow Data:
|
| |
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net cash (used in)/provided by operating activities
|
| | | | (40,119) | | | | | | 17,535 | | | | | | 20,210 | | | | | | 3,106 | | |
Net cash provided by/(used in) investing activities
|
| | | | 58,214 | | | | | | (65,218) | | | | | | (61,078) | | | | | | (9,386) | | |
Net cash provided by/(used in) financing activities
|
| | | | 12,830 | | | | | | (1,504) | | | | | | 39,205 | | | | | | 6,026 | | |
| | |
High
US$ |
| |
Low
US$ |
| ||||||
Year Ended | | | | | | | | | | | | | |
December 31, 2013
|
| | | | 76.50 | | | | | | 27.30 | | |
December 31, 2014
|
| | | | 28.50 | | | | | | 0.30 | | |
December 31, 2015
|
| | | | 4.90 | | | | | | 0.30 | | |
December 31, 2016
|
| | | | 6.00 | | | | | | 3.25 | | |
December 31, 2017
|
| | | | 6.20 | | | | | | 2.50 | | |
Quarter Ended | | | | | | | | | | | | | |
March 31, 2015
|
| | | | 1.50 | | | | | | 0.30 | | |
June 30, 2015
|
| | | | 1.50 | | | | | | 0.60 | | |
September 30, 2015
|
| | | | 4.20 | | | | | | 0.90 | | |
December 31, 2015
|
| | | | 4.90 | | | | | | 0.50 | | |
March 31, 2016
|
| | | | 4.41 | | | | | | 4.00 | | |
June 30, 2016
|
| | | | 4.30 | | | | | | 4.00 | | |
September 30, 2016
|
| | | | 4.80 | | | | | | 3.25 | | |
December 31, 2016
|
| | | | 6.00 | | | | | | 4.25 | | |
March 31, 2017
|
| | | | 6.00 | | | | | | 4.00 | | |
June 30, 2017
|
| | | | 6.20 | | | | | | 4.00 | | |
September 30, 2017
|
| | | | 5.10 | | | | | | 2.50 | | |
December 31, 2017
|
| | | | 4.49 | | | | | | 2.50 | | |
Month Ended | | | | | | | | | | | | | |
January 2017
|
| | | | 6.00 | | | | | | 5.00 | | |
February 2017
|
| | | | 5.50 | | | | | | 4.00 | | |
March 2017
|
| | | | 6.00 | | | | | | 4.00 | | |
April 2017
|
| | | | 6.20 | | | | | | 5.50 | | |
May 2017
|
| | | | 5.50 | | | | | | 4.00 | | |
June 2017
|
| | | | 4.50 | | | | | | 4.00 | | |
July 2017
|
| | | | 4.50 | | | | | | 4.00 | | |
August 2017
|
| | | | 5.10 | | | | | | 4.50 | | |
September 2017
|
| | | | 4.50 | | | | | | 2.50 | | |
October 2017
|
| | | | 2.50 | | | | | | 2.50 | | |
November 2017
|
| | | | 4.49 | | | | | | 2.50 | | |
December 2017
|
| | | | 4.00 | | | | | | 3.50 | | |
January 2018
|
| | | | 3.50 | | | | | | 0.01 | | |
| | |
High
US$ |
| |
Low
US$ |
| ||||||
February 2018
|
| | | | 3.50 | | | | | | 3.20 | | |
March 2018
|
| | | | 3.20 | | | | | | 0.01 | | |
April 2018
|
| | | | 2.00 | | | | | | 0.01 | | |
May 2018
|
| | | | 6.00 | | | | | | 2.00 | | |
| | |
December 31, 2017
|
| |||||||||||||||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||||||||||||||
| | |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands, except for share data)
|
| |||||||||||||||||||||
Shareholders’ Equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Ordinary shares | | | | | | | | | | | | | | | | | | | | | | | | | |
(US$0.003 par value; 66,666,667 shares authorized; 34,206,939 shares issued and outstanding as of December 31, 2017; 37,806,939 outstanding, as adjusted)
|
| | | | 640 | | | | | | 98 | | | | | | 709 | | | | | | 109 | | |
Class C Ordinary shares | | | | | | | | | | | | | | | | | | | | | | | | | |
(US$0.003 par value; 8,333,333 shares authorized; 4,708,415 shares issued and outstanding as of December 31, 2017)
|
| | | | 90 | | | | | | 14 | | | | | | 90 | | | | | | 14 | | |
Additional paid-in capital
|
| | | | 3,456,307 | | | | | | 531,225 | | | | | | 3,496,557 | | | | | | 537,411 | | |
Statutory reserve
|
| | | | 20,036 | | | | | | 3,079 | | | | | | 20,036 | | | | | | 3,079 | | |
Accumulated deficit
|
| | | | (3,316,715) | | | | | | (509,770) | | | | | | (3,316,715) | | | | | | (509,770) | | |
Accumulated other comprehensive income
|
| | | | 6,876 | | | | | | 1,056 | | | | | | 6,876 | | | | | | 1,056 | | |
Total shareholders’ equity
|
| | | | 167,234 | | | | | | 25,702 | | | | | | 207,573 | | | | | | 31,899 | | |
|
| | |
Per Ordinary
Share |
| |
Per ADS
|
| ||||||
Public offering price
|
| | | $ | 2.125 | | | | | $ | 4.25 | | |
Net tangible book value per ordinary share as of December 31, 2017
|
| | | $ | (0.06) | | | | | $ | (0.12) | | |
Increase in net tangible book value attributable to the sale of the ADSs
|
| | | $ | 0.15 | | | | | $ | 0.30 | | |
Pro forma net tangible book value after this offering
|
| | | $ | 0.09 | | | | | $ | 0.18 | | |
Dilution to purchasers of ADSs in the offering
|
| | | $ | 2.04 | | | | | $ | 4.07 | | |
|
| | |
Exchange Rate
|
| |||||||||||||||||||||
| | |
Period End
|
| |
Average(1)
|
| |
Low
|
| |
High
|
| ||||||||||||
| | |
(RMB per U.S. $1.00)
|
| |||||||||||||||||||||
Year Ended | | | | | | | | | | | | | | | | | | | | | | | | | |
2013
|
| | | | 6.0537 | | | | | | 6.1412 | | | | | | 6.0537 | | | | | | 6.2438 | | |
2014
|
| | | | 6.2046 | | | | | | 6.1704 | | | | | | 6.0402 | | | | | | 6.2591 | | |
2015
|
| | | | 6.4778 | | | | | | 6.2827 | | | | | | 6.1870 | | | | | | 6.4896 | | |
2016
|
| | | | 6.9430 | | | | | | 6.6400 | | | | | | 6.4480 | | | | | | 6.9580 | | |
2017
|
| | | | 6.5063 | | | | | | 6.7595 | | | | | | 6.4773 | | | | | | 6.9575 | | |
Quarter Ended | | | | | | | | | | | | | | | | | | | | | | | | | |
March 31, 2017
|
| | | | 6.8832 | | | | | | 6.8877 | | | | | | 6.8360 | | | | | | 6.9575 | | |
June 30, 2017
|
| | | | 6.7793 | | | | | | 6.8586 | | | | | | 6.7793 | | | | | | 6.9060 | | |
September 30, 2017
|
| | | | 6.6533 | | | | | | 6.6684 | | | | | | 6.4773 | | | | | | 6.8039 | | |
December 31, 2017
|
| | | | 6.5063 | | | | | | 6.6131 | | | | | | 6.5063 | | | | | | 6.6533 | | |
March 31, 2018
|
| | | | 6.2726 | | | | | | 6.3530 | | | | | | 6.2649 | | | | | | 6.5263 | | |
Month Ended | | | | | | | | | | | | | | | | | | | | | | | | | |
January 2017
|
| | | | 6.8768 | | | | | | 6.8964 | | | | | | 6.8360 | | | | | | 6.9575 | | |
February 2017
|
| | | | 6.8665 | | | | | | 6.8694 | | | | | | 6.8517 | | | | | | 6.8821 | | |
March 2017
|
| | | | 6.8832 | | | | | | 6.8940 | | | | | | 6.8687 | | | | | | 6.9132 | | |
April 2017
|
| | | | 6.8900 | | | | | | 6.8876 | | | | | | 6.8778 | | | | | | 6.8988 | | |
May 2017
|
| | | | 6.8098 | | | | | | 6.8843 | | | | | | 6.8098 | | | | | | 6.9060 | | |
June 2017
|
| | | | 6.7793 | | | | | | 6.8066 | | | | | | 6.7793 | | | | | | 6.8382 | | |
July 2017
|
| | | | 6.7240 | | | | | | 6.7694 | | | | | | 6.7240 | | | | | | 6.8039 | | |
August 2017
|
| | | | 6.5888 | | | | | | 6.6670 | | | | | | 6.5888 | | | | | | 6.7272 | | |
September 2017
|
| | | | 6.6533 | | | | | | 6.5690 | | | | | | 6.4773 | | | | | | 6.6591 | | |
October 2017
|
| | | | 6.6328 | | | | | | 6.6254 | | | | | | 6.5712 | | | | | | 6.6533 | | |
November 2017
|
| | | | 6.6090 | | | | | | 6.6200 | | | | | | 6.5967 | | | | | | 6.6385 | | |
December 2017
|
| | | | 6.5063 | | | | | | 6.5932 | | | | | | 6.5063 | | | | | | 6.6210 | | |
January 2018
|
| | | | 6.2841 | | | | | | 6.4233 | | | | | | 6.2841 | | | | | | 6.5263 | | |
February 2018
|
| | | | 6.3280 | | | | | | 6.3183 | | | | | | 6.2649 | | | | | | 6.3471 | | |
March 2018
|
| | | | 6.2726 | | | | | | 6.3174 | | | | | | 6.2685 | | | | | | 6.3565 | | |
April 2018
|
| | | | 6.3325 | | | | | | 6.2967 | | | | | | 6.3340 | | | | | | 6.2655 | | |
May 2018
|
| | | | 6.3903 | | | | | | 6.3631 | | | | | | 6.3325 | | | | | | 6.3903 | | |
Name
|
| |
Position
|
| |
Nationality
|
| |
Residence
|
|
Jin Huang | | | Officer and Director | | | United States | | | China | |
John Robert Porter | | | Director | | | United Kingdom | | | United Kingdom | |
R. Ralph Parks | | | Director | | | United States | | | United States | |
Ping Wu | | | Director | | | China | | | China | |
Yanhui Ma | | | Director | | | United States | | | United States | |
Yigong Justin Chen | | | Director | | | China | | | China | |
Kia Jing Tan | | | Chief Financial Officer | | | Malaysia | | | China | |
Chiao-Ling Hsu | | | Chief Operating Officer | | | Taiwan | | | China | |
Jianguo Xue | | | Vice President, Sales | | | China | | | China | |
Xuejun Xie | | | Vice President, Public Relationship and legal affairs | | | China | | | China | |
(in thousands, except share, per share and per ADS
information) |
| |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
|
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
Consolidated Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NET REVENUES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Educational programs and services
|
| | | | 536,511 | | | | | | 411,998 | | | | | | 395,715 | | | | | | 412,016 | | | | | | 432,754 | | | | | | 66,513 | | |
– Intellectualized operational services
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,170 | | | | | | 1,717 | | |
Total net revenues
|
| | | | 536,511 | | | | | | 411,998 | | | | | | 395,715 | | | | | | 412,016 | | | | | | 443,924 | | | | | | 68,230 | | |
COST OF REVENUES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Education programs and services
|
| | | | (361,573) | | | | | | (274,036) | | | | | | (245,945) | | | | | | (238,742) | | | | | | (249,400) | | | | | | (38,332) | | |
– Intellectualized operational services
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,995) | | | | | | (1,075) | | |
Total costs of revenues
|
| | | | (361,573) | | | | | | (274,036) | | | | | | (245,945) | | | | | | (238,742) | | | | | | (256,395) | | | | | | (39,407) | | |
Gross profit
|
| | | | 174,938 | | | | | | 137,962 | | | | | | 149,770 | | | | | | 173,274 | | | | | | 187,529 | | | | | | 28,823 | | |
Selling and marketing(1)
|
| | | | (151,480) | | | | | | (80,377) | | | | | | (55,511) | | | | | | (41,818) | | | | | | (36,710) | | | | | | (5,642) | | |
General and administrative(1)
|
| | | | (471,915) | | | | | | (508,544) | | | | | | (280,634) | | | | | | (145,513) | | | | | | (142,252) | | | | | | (21,864) | | |
Research and development(1)
|
| | | | (19,545) | | | | | | (12,259) | | | | | | (7,308) | | | | | | (7,572) | | | | | | (6,262) | | | | | | (962) | | |
Impairment loss from continuing operations
|
| | | | (84,246) | | | | | | (292,577) | | | | | | (162,351) | | | | | | (22,402) | | | | | | — | | | | | | — | | |
Total operating expenses
|
| | | | (727,186) | | | | | | (893,757) | | | | | | (505,804) | | | | | | (217,305) | | | | | | (185,224) | | | | | | (28,468) | | |
Operating (loss)/income
|
| | | | (552,248) | | | | | | (755,795) | | | | | | (356,034) | | | | | | (44,031) | | | | | | 2,305 | | | | | | 355 | | |
Other (expense)/income
|
| | | | (21,932) | | | | | | (267,861) | | | | | | (39,371) | | | | | | 12,924 | | | | | | 53,234 | | | | | | 8,183 | | |
(Loss)/income before income tax, non-controlling interest and discontinued operations
|
| | | | (574,180) | | | | | | (1,023,656) | | | | | | (395,405) | | | | | | (31,107) | | | | | | 55,539 | | | | | | 8538 | | |
Income tax benefit/(expense)
|
| | | | 10,424 | | | | | | (1,135) | | | | | | 118,963 | | | | | | (5,911) | | | | | | (9,614) | | | | | | (1,478) | | |
(Loss)/income from continuing operations
|
| | | | (563,756) | | | | | | (1,024,791) | | | | | | (276,442) | | | | | | (37,018) | | | | | | 45,925 | | | | | | 7,060 | | |
(Loss)/income from and on sale of discontinued
operations, net of income tax |
| | | | (346,449) | | | | | | (57,764) | | | | | | 340,798 | | | | | | — | | | | | | — | | | | | | — | | |
Net (loss)/income
|
| | | | (910,205) | | | | | | (1,082,555) | | | | | | 64,356 | | | | | | (37,018) | | | | | | 45,925 | | | | | | 7,060 | | |
Less: Net (loss)/income attributable to non-controlling interests
|
| | | | (3,387) | | | | | | (5,742) | | | | | | 617 | | | | | | (1,318) | | | | | | (538) | | | | | | (83) | | |
Net (loss)/income attributable to ordinary shareholders interests
|
| | | | (906,818) | | | | | | (1,076,813) | | | | | | 63,739 | | | | | | (35,700) | | | | | | 46,463 | | | | | | 7,143 | | |
Net (loss)/income from continuing operations per ordinary share(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | (102.32) | | | | | | (73.13) | | | | | | (7.52) | | | | | | (0.93) | | | | | | 1.20 | | | | | | 0.18 | | |
Diluted
|
| | | | (102.32) | | | | | | (73.13) | | | | | | (7.52) | | | | | | (0.93) | | | | | | 1.18 | | | | | | 0.18 | | |
Net (loss)/income from discontinued operations
per ordinary share(2) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | (63.62) | | | | | | (4.18) | | | | | | 9.25 | | | | | | — | | | | | | — | | | | | | — | | |
Diluted
|
| | | | (63.62) | | | | | | (4.18) | | | | | | 9.25 | | | | | | — | | | | | | — | | | | | | — | | |
(in thousands, except share, per share and per ADS
information) |
| |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
|
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
Net (loss)/income from continuing operations per ADS(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | (204.64) | | | | | | (146.26) | | | | | | (15.04) | | | | | | (1.86) | | | | | | 2.40 | | | | | | 0.36 | | |
Diluted
|
| | | | (204.64) | | | | | | (146.26) | | | | | | (15.04) | | | | | | (1.86) | | | | | | 2.36 | | | | | | 0.36 | | |
Net (loss)/income from discontinued operations
per ADS(2) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | (127.24) | | | | | | (8.36) | | | | | | 18.50 | | | | | | — | | | | | | — | | | | | | — | | |
Diluted
|
| | | | (127.24) | | | | | | (8.36) | | | | | | 18.50 | | | | | | — | | | | | | — | | | | | | — | | |
Weighted average shares used in calculating net
income/(loss) per share(2) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 5,464,740 | | | | | | 13,928,048 | | | | | | 36,848,816 | | | | | | 38,469,234 | | | | | | 38,826,800 | | | | | | 38,826,800 | | |
Diluted
|
| | | | 5,464,740 | | | | | | 13,928,048 | | | | | | 36,848,816 | | | | | | 38,469,234 | | | | | | 39,303,760 | | | | | | 39,303,760 | | |
| | |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Selling and marketing
|
| | | | (2,658) | | | | | | (351) | | | | | | (457) | | | | | | — | | | | | | — | | | | | | — | | |
General and administrative
|
| | | | (73,108) | | | | | | (156,870) | | | | | | (49,371) | | | | | | (7,828) | | | | | | (4,640) | | | | | | (713) | | |
Research and development
|
| | | | (829) | | | | | | (144) | | | | | | (289) | | | | | | — | | | | | | — | | | | | | — | | |
| | |
As of December 31,
|
| |||||||||||||||||||||||||||||||||
Consolidated Balance Sheet Data:
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousand)
|
| |||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
| | | | 98,962 | | | | | | 180,285 | | | | | | 246,303 | | | | | | 196,900 | | | | | | 195,303 | | | | | | 30,018 | | |
Total current assets
|
| | | | 1,083,449 | | | | | | 993,736 | | | | | | 682,624 | | | | | | 616,527 | | | | | | 572,723 | | | | | | 88,026 | | |
Total assets
|
| | | | 1,929,298 | | | | | | 1,472,684 | | | | | | 982,204 | | | | | | 953,023 | | | | | | 977,420 | | | | | | 150,226 | | |
Total current liabilities
|
| | | | 1,476,087 | | | | | | 1,491,336 | | | | | | 839,381 | | | | | | 838,002 | | | | | | 762,552 | | | | | | 117,201 | | |
Total liabilities
|
| | | | 1,531,575 | | | | | | 1,525,990 | | | | | | 839,381 | | | | | | 838,002 | | | | | | 811,461 | | | | | | 124,719 | | |
Total equity/(deficit)
|
| | | | 397,723 | | | | | | (53,306) | | | | | | 142,823 | | | | | | 115,021 | | | | | | 165,959 | | | | | | 25,507 | | |
| | |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
Consolidated Statement of Cash Flow Data:
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousand)
|
| |||||||||||||||||||||||||||||||||
Net cash (used in)/provided by operating activities
|
| | | | (160,544) | | | | | | (160,367) | | | | | | (40,119) | | | | | | 17,535 | | | | | | 20,210 | | | | | | 3,106 | | |
Net cash provided by/(used in) investing activities
|
| | | | 64,512 | | | | | | 110,221 | | | | | | 58,214 | | | | | | (65,218) | | | | | | (61,078) | | | | | | (9,386) | | |
Net cash provided by/(used in) financing activities
|
| | | | 82,885 | | | | | | 87,003 | | | | | | 12,830 | | | | | | (1,504) | | | | | | 39,205 | | | | | | 6,026 | | |
(in thousands)
|
| |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
|
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||||||||
Net revenues
|
| | | | 395,715 | | | | | | 100.0 | | | | | | 412,016 | | | | | | 100.0 | | | | | | 443,924 | | | | | | 68,230 | | | | | | 100.0 | | |
Cost of revenues
|
| | | | (245,945) | | | | | | (62.2) | | | | | | (238,742) | | | | | | (57.9) | | | | | | (256,395) | | | | | | (39,407) | | | | | | (57.8) | | |
Gross Profit
|
| | | | 149,770 | | | | | | 37.8 | | | | | | 173,274 | | | | | | 42.1 | | | | | | 187,529 | | | | | | 28,823 | | | | | | 42.2 | | |
|
| | |
Fiscal Year Ended December 31,
|
| |||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |||||||||
| | |
%
|
| |
%
|
| |
%
|
| |||||||||
Better Schools: | | | | | | | | | | | | | | | | | | | |
Tutoring
|
| | | | 13.9 | | | | | | 11.7 | | | | | | 12.4 | | |
K-12 schools
|
| | | | 47.2 | | | | | | 54.0 | | | | | | 52.4 | | |
Total Better Schools
|
| | | | 61.1 | | | | | | 65.7 | | | | | | 64.8 | | |
Better Jobs: | | | | | | | | | | | | | | | | | | | |
Career enhancement
|
| | | | 38.9 | | | | | | 34.3 | | | | | | 32.7 | | |
Others:
|
| | | | — | | | | | | — | | | | | | 2.5 | | |