6-K
51Talk Online Education Group (COE)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 UNDER
THE SECURITIES EXCHANGE ACT OF 1934
For the month of June 2022
Commission File Number: 001-37790
CHINA ONLINE EDUCATION GROUP
Room 607, Yuemeite Building, No.1 Gaoxin South7th Road
High-tech Zone, Yuehai Street, Nanshan District
Shenzhen, Guangdong Province 518063
The People’s Republic of China
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F x Form 40-F ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ¨
EXHIBIT INDEX
| Exhibit No. | Description |
|---|---|
| 99.1 | Press Release |
| 99.2 | Press Release |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| CHINA ONLINE EDUCATION GROUP | ||
|---|---|---|
| By | : | /s/ Min Xu |
| Name | : | Min Xu |
| Title | : | Chief Financial Officer |
Date: June 24, 2022
Exhibit 99.1
China Online Education Group Enters into DefinitiveAgreement to Spin off China Mainland Business
BEIJING, June 24, 2022 /PRNewswire/ -- China Online Education Group (“51Talk” or the “Company”) (NYSE: COE), a global online education platform with core expertise in English education, today announced that it has entered into a definitive share purchase agreement, dated June 24, 2022 (the “Share Purchase Agreement”), with Dasheng Holding (HK) Limited (“Dasheng”), an entity controlled by Mr. Jiajia Jack Huang, chairman of the board of directors (the “Board”) and chief executive officer of the Company, pursuant to which Mr. Jiajia Jack Huang, through Dasheng, will acquire all of the Company’s online English tutoring businesses in the China mainland, including all associated liabilities and assets (the “China Mainland Business”), for US$1.
The China Mainland Business is conducted by the subsidiaries of and variable interest entities controlled by China Online Education (HK) limited (“COE HK”), which is in turn a wholly-owned subsidiary of the Company. Pursuant to the Share Purchase Agreement, Dasheng will acquire all of the equity interests of COE HK from the Company (the “Transaction”). After the closing of the Transaction (the “Closing”), Dasheng will grant a right to the Company to purchase certain newly issued shares of up to 99% of the outstanding shares of the entities holding the China Mainland Business with an exercise price of US$1 (the “Warrant”). The Warrant may be exercised within five years from the Closing, subject to applicable laws of China and requirements of the competent government authorities.
The Board, acting upon the unanimous recommendation of a committee of two independent and disinterested directors established by the Board (the "Special Committee"), approved the Share Purchase Agreement and the Transaction. The Special Committee negotiated the terms of the Share Purchase Agreement with the assistance of financial and legal advisors.
The Closing is subject to certain customary conditions and is expected to take place on or around June 30, 2022.
The Company’s overseas business outside the China mainland and its associated assets and liabilities are not part of the Transaction and will be the Company’s strategic focus going forward. Upon the Closing, the Company expects to shift from a negative net assets position to a positive net assets position.
Safe Harbor Statement
This press release contains statements that may constitute “forward-looking” statements which are made pursuant to 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,” “aims,” “future,” “intends,” “plans,” “believes,” “estimates,” “likely to,” and similar statements. 51Talk may also make written or oral forward-looking statements in its periodic reports to the Securities and Exchange Commission (“SEC”), in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about 51Talk’s beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. Further information regarding these and other risks is included in 51Talk’s filings with the SEC. All information provided in this press release is as of the date of this press release, and 51Talk does not undertake any obligation to update any forward-looking statement, except as required under applicable law.
1
About China Online Education Group
China Online Education Group (NYSE: COE) is a global online education platform with core expertise in English education. The Company’s mission is to make quality education accessible and affordable. The Company’s online and mobile education platforms enable students to take live interactive English lessons on demand. The Company connects its students with a large pool of highly qualified teachers that it assembled using a shared economy approach, and employs student and teacher feedback and data analytics to deliver a personalized learning experience to its students.
For further information: China Online Education Group, Investor Relations, ir@51talk.com.
2
Exhibit 99.2
ChinaOnline Education Group Announces First Quarter 2022 Results
BEIJING, June 24, 2022 -- China Online Education Group (“51Talk” or the “Company”) (NYSE:COE), a global online education platform with core expertise in English education, announced its unaudited financial results for the first quarter ended March 31, 2022.
The****Company Enters into Definitive Agreement to Spin off China Mainland Business
The company has entered into a definitive share purchase agreement, dated June 24, 2022 (the “Share Purchase Agreement”), with Dasheng Holding (HK) Limited (“Dasheng”), an entity controlled by Mr. Jiajia Jack Huang, chairman of the board of directors (the “Board”) and chief executive officer of the Company, pursuant to which Mr. Jiajia Jack Huang, through Dasheng, will acquire all of the Company’s online English tutoring businesses in the China mainland, including all associated liabilities and assets (the “China Mainland Business”), for US$1. Upon the Closing, the Company expects to shift from a negative net assets position to a positive net assets position, showing a significant improvement.
The Company’s overseas business outside the China mainland and its associated assets and liabilities are not part of the Transaction and will be the Company’s strategic focus going forward.
As the Company will focus on its overseas business going forward, starting from the first quarter of 2022, the Company changed its reporting currency from Renminbi (“RMB”) to U.S. dollar ("US$"). Financial information of prior periods have been recast as if the Company always used US$ as the reporting currency during each period.
First****Quarter 2022 Financial and Operating Highlights
| • | Net revenues were US$9.5 million, a 89.7% decrease from US$92.4 million for the first quarter of 2021. |
|---|---|
| • | Gross margin was negative 14.0%, compared with 73.4% for the first quarter of 2021. |
| --- | --- |
| • | GAAP net loss was US$21.2 million, compared with GAAP net income US$1.2 million for the first quarter<br>of 2021. |
| --- | --- |
| • | Non-GAAP net loss^1^ was US$20.8 million, compared with non-GAAP net income US$2.6 million for<br>the first quarter of 2021. |
| --- | --- |
| • | Operating cash outflow was US$29.2 million, compared with US$6.0 million cash inflow for the first quarter of 2021. |
| --- | --- |
| • | Cash, cash equivalents, restricted cash,time deposits and short-term investments balance reached US$126.4<br>million as of March 31, 2022. |
| --- | --- |
^1^For more information on non-GAAP financial measures, please see the section of “Use of Non-GAAP Financial Measures” and the table captioned “Reconciliation of Non-GAAP Measures to the Most Comparable GAAP Measures” set forth in this press release.
1
Key Financial and Operating Data
| Mar. 31, | Y-o-Y | ||||||
| 2022 | Change | ||||||
| Net revenues (in US millions) | 92.4 | 9.5 | (89.7 | )% | |||
| Overseas business | - | 1.9 | - | ||||
| Mainland China business | 92.4 | 7.6 | (91.8 | )% | |||
| Net income/(loss) (in US millions ) | 1.2 | (21.2 | ) | (1,866.7 | )% | ||
| Non-GAAP net income/(loss) (in US millions ) | 2.6 | (20.8 | ) | (705.9 | )% | ||
| Active students with attended lesson consumption2<br> (in thousands) | - | 231.1 | - | ||||
| Active students with general lesson consumption3<br> (in thousands) | 392.7 | 298.6 | (24.0 | )% |
All values are in US Dollars.
“In order to comply with the government policies in China and focus on our overseas business, we have started restructuring our business and reached a definitive agreement to spin off our China Mainland Business on June 24. After the closing of the spin-off transaction, 100% of the Company’s revenues will be derived from overseas markets, and the Company will have a positive net equity. Going forward, we will continue to work with our teachers to provide effective and advanced educational services to our overseas students.” said Mr. Jack Jiajia Huang, Founder, Chairman and Chief Executive Officer of 51Talk.
“With the rapid growth of our overseas business, we exceeded our target on gross billings in the first quarter. Our first quarter net gross billings have reached $5.3 million, representing 79.9% sequential growth. In the first quarter, the number of our paying students reached 6.5k and the number of our active students with attended lesson consumption reached 9.3k with students from more than 50 countries and regions outside the China mainland. In addition, our overseas business achieved its first positive monthly operating cash flow in March, within only eight months since we launched our overseas business. Revenues from overseas business in the first quarter was $1.9 million with gross margin of 78.0%. The rapid growth proved that the strong demand and the business model in overseas markets are very much similar to that in the China mainland and we are confident that overseas business will achieve sustainable growth similar to what we had accomplished in the China mainland.” concluded Mr. Huang.
^2^An “active student with attended lesson consumption” for a specified period refers to a student who attended at least one paid lesson, excluding those students who only attended paid live broadcasting lessons or trial lessons.
^3^An “active student with general lesson consumption” for a specified period refers to a student who consumed at least one paid lesson credit, in attendance or due to minimum consumption or expiration,excluding those students who only attended paid live broadcasting lessons or trial lessons.
2
First Quarter2022 Financial Results
Net Revenues
Net revenues for the first quarter of 2022 were US$9.5 million, a 89.7% decrease from US$92.4 million for the same quarter last year. We did not recognize US$48.0 million non-compliant lesson consumptions as revenues and recorded the amount as contingent liabilities instead. Meanwhile, the number of active students with general lesson consumption in the first quarter of 2022 was 298,600, a 24.0% decrease from 392,700 for the same quarter last year.
Net revenues for overseas business in the first quarter were US$ 1.9 million with 9.3 thousand active students with attended lesson consumption.
Cost of Revenues
Cost of revenues for the first quarter of 2022 was US$10.8 million, a 55.9% decrease from US$24.6 million for the same quarter last year. The decrease was primarily due to the decrease in total service fees paid to teachers, mainly resulting from an decreased number of paid lessons. Cost of revenues for overseas business in the first quarter was US$0.4 million.
Gross (Loss)/Profit and Gross Margin
Gross loss for the first quarter of 2022 was US$1.3 million, a 102.0% decrease from US$67.8 million for the same quarter last year. Gross profit for overseas business in the first quarter was US$1.5 million.
Gross margin for the first quarter of 2022 was negative 14.0%, compared with 73.4% for the same quarter last year. The decrease was because we did not recognize US$48.0 million non-compliant lesson consumptions as revenues for China Mainland Business but still recorded the corresponding cost of revenues of US$9.1 million. Gross margin for overseas business in the first quarter of 2022 was 77.9%.
Operating Expenses
Total operating expenses for the first quarter of 2022 were US$20.6 million, a 70.0% decrease from US$68.6 million for the same quarter last year. The decrease was mainly due to the decrease in sales and marketing expenses and product development expenses. Total operating expenses for overseas business were US$5.0 million in the first quarter of 2022.
Sales and marketing expenses for the first quarter of 2022 were US$7.1 million, a 85.6% decrease from US$49.1 million for the same quarter last year. The decrease was mainly due to lower sales personnel costs related to decreases in the number of sales and marketing personnel and lower marketing and branding expenses. Excluding share-based compensation expenses, non-GAAP sales and marketing expenses for the first quarter of 2022 were US$7.1 million, a 85.5% decrease from US$48.7 million for the same quarter last year. Sales and marketing expenses for overseas business were US$2.0 million. Excluding share-based compensation expenses, non-GAAP sales and marketing expenses for overseas business were US$2.0 million.
Product development expenses for the first quarter of 2022 were US$2.0 million, a 77.4% decrease from US$8.9 million for the same quarter last year. The decrease was primarily due to lower product development personnel costs related to decreases in the number of personnel. Excluding share-based compensation expenses, non-GAAP product development expenses for the first quarter of 2022 were US$2.0 million, a 77.1% decrease from US$8.6 million for the same quarter last year. Product development expenses for overseas business in the first quarter were US$1.1 million. Excluding share-based compensation expenses, non-GAAP product development expenses for overseas business in the first quarter of 2022 were US$1.1 million.
3
General and administrative expenses for the first quarter of 2022 were US$11.5 million, a 7.9% increase from US$10.7 million for the same quarter last year. The increase was primarily due to value added tax of US$2.9 million related to non-compliant lesson consumptions, accrued value added tax and related tax penalty of US$2.8 million, and restructuring cost of US$0.8 million during this quarter. Excluding share-based compensation expenses, non-GAAP general and administrative expenses for the first quarter of 2022 were US$11.2 million, a 12.5% increase from US$10.0 million for the same quarter last year. Overseas business general and administrative expenses for the first quarter of 2022 were US$1.9 million. Excluding share-based compensation expenses, overseas business non-GAAP general and administrative expenses for the first quarter of 2022 were US$1.6 million.
Other income
On September 30, 2019, the Ministry of Finance and the State Taxation Administration announced that from October 1, 2019 to December 31, 2021, taxpayers engaging in the provision of essential services are allowed to deduct an extra 15% of the deductible input value-added tax for the current period from the payable value-added tax. In 2022, the tax preferential policy has been extended to December 31, 2022. The impact of the policy of additional value-added tax credit for the income generated by the essential services provided by enterprises was US$0.2 million and US$1.7 million in the first quarter of 2022 and 2021, respectively.
(Loss)/income from Operations
Loss from operations for the first quarter of 2022 was US$21.7 million, compared with operating income of US$0.9 million for the same quarter last year. Loss from operations for overseas business in the first quarter of 2022 was US$3.5 million.
Non-GAAP loss from operations for the first quarter of 2022 was US$21.4 million, compared with non-GAAP operating income of US$2.3 million for the same quarter last year. Non-GAAP loss from operations for overseas business in the first quarter were US$3.2 million.
***Net(loss)/***income
Net loss for the first quarter of 2022 was US$21.2 million, compared with net income of US$1.2 million for the same quarter last year. Net loss for overseas businss in the first quarter was US$3.4 million.
Non-GAAP net loss for the first quarter of 2022 was US$20.8 million, compared with non-GAAP net income of US$2.6 million for the same quarter last year. Non-GAAP net loss for overseas business in the first quarter was US$3.1 million.
Income tax expense for the first quarter of 2022 was US$2.1 million.
4
Basic net loss per share attributable to ordinary shareholders for the first quarter of 2022 was US$0.06, compared with basic net income per share of US$0.00 for the same quarter last year. Diluted net loss per share attributable to ordinary shareholders for the first quarter of 2022 was US$0.06, compared with diluted net income per share of US$0.00 for the same quarter last year.
Non-GAAP basic net loss per share attributable to ordinary shareholders for the first quarter of 2022 was US$0.06, compared with non-GAAP basic net income per share attributable to ordinary shareholders of US$0.01 for the same quarter last year. Non-GAAP diluted net loss per share attributable to ordinary shareholders for the first quarter of 2022 was US$0.06, compared with non-GAAP diluted net income per share attributable to ordinary shareholders of US$0.01 for the same quarter last year.
Basic net loss per American depositary share (“ADS”) attributable to ordinary shareholders for the first quarter of 2022 was US$0.95, compared with basic net income per ADS of US$0.06 for the same quarter last year. Diluted net loss per ADS attributable to ordinary shareholders for the first quarter of 2022 was US$0.95, compared with diluted net income per ADS of US$0.05 for the same quarter last year. Each ADS represents 15 Class A ordinary shares.
Non-GAAP basic net loss per ADS attributable to ordinary shareholders for the first quarter of 2022 was US$0.94, compared with non-GAAP basic net income per ADS attributable to ordinary shareholders of US$0.12 for the same quarter last year. Non-GAAP diluted net loss per ADS attributable to ordinary shareholders for the first quarter of 2022 was US$0.94, compared with non-GAAP diluted net income per ADS attributable to ordinary shareholders of US$0.11 for the same quarter last year.
Balance Sheet
As of March 31, 2022, the Company had total cash, cash equivalents, restricted cash, time deposits and short-term investments of US$126.4 million, compared with US$155.7 million as of December 31, 2021. The Company had non-current time deposits of US$15.8 million, compared with US$15.8 million as of December 31, 2021. The Company had restricted cash of US$7.7 million, compared with US$7.9 million as of December 31, 2021.
The Company had advances from students^4^ (current and non-current) of US$216.6 million as of March 31, 2022, compared with US$274.7 million as of December 31, 2021.
The Company had contingent liabilities of US$51.0 million related to non-compliant lesson consumptions and corresponding VAT for China Mainland Business.
Outlook
For the second quarter of 2022, the Company currently expects net gross billings of oversea business to be between $7.2 million and $7.5 million,representing a sequential growth between 36.1% and 41.8%.
The above outlook is based on current market conditions and reflects the Company’s current and preliminary estimates of market and operating conditions and customer demand, which are all subject to change.
In addition, the Company’s future operational and financial performance depends on the future development of the implementation of the Opinion and the success of the Company’s business adjustment plans, which is subject to inherent uncertainties at this time.
^4^“Advances from students”, which is defined as the amount of obligation to transfer good or service to students or business partners for which consideration has been received from students in advance. The deposits from students are also presented in the total amount of “advances from students”.
5
Conference Call
The Company’s management will host an earnings conference call at 8:00 AM U.S. Eastern Time on June 24, 2022 (8:00 PM Beijing/Hong Kong time on June 24, 2022).
Dial-in details for the earnings conference call are as follows:
| United States (toll free): | 1-866-264-5888 |
|---|---|
| International: | 1-412-317-5226 |
| Mainland China: | 400-120-1203 |
| Hong Kong (toll free): | 800-905-945 |
| Hong Kong: | 852-3018-4992 |
Participants should dial-in at least 5 minutes before the scheduled start time and ask to be connected to the call for “China Online Education Group.”
Additionally, a live and archived webcast of the conference call will be available on the Company’s investor relations website at http://ir.51talk.com.
A replay of the conference call will be accessible until July 1, 2022, by dialing the following telephone numbers:
| United States (toll free): | 1-877-344-7529 |
|---|---|
| International: | 1-412-317-0088 |
| Replay Access Code: | 9842103 |
About China Online Education Group
China Online Education Group (NYSE: COE) is a global online education platform with core expertise in English education. The Company’s mission is to make quality education accessible and affordable. The Company’s online and mobile education platforms enable students to take live interactive English lessons, on demand. The Company connects its students with a large pool of highly qualified teachers that it assembled using a shared economy approach, and employs student and teacher feedback and data analytics to deliver a personalized learning experience to its students.
Use of Non-GAAP Financial Measures
In evaluating its business, 51Talk considers and uses the following measures defined as non-GAAP financial measures by the SEC as supplemental metrics to review and assess its operating performance: non-GAAP sales and marketing expenses, non-GAAP product development expenses, non-GAAP general and administrative expenses, non-GAAP operating expenses, non-GAAP operating income, non-GAAP net income, non-GAAP net income attributable to ordinary shareholders, and non-GAAP net income attributable to ordinary shareholders per share and per ADS. To present each of these non-GAAP measures, the Company excludes share-based compensation expenses. 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 GAAP. For more information on these non-GAAP financial measures, please see the table captioned “Reconciliations of non-GAAP measures to the most comparable GAAP measures” set forth at the end of this press release.
6
51Talk believes that these non-GAAP financial measures provide meaningful supplemental information regarding its performance by excluding share-based compensation expenses that may not be indicative of its operating performance from a cash perspective. 51Talk 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 51Talk’s historical performance. 51Talk computes its non-GAAP financial measures using the same consistent method from quarter to quarter and from period to period. 51Talk believes these non-GAAP financial measures are useful to investors in allowing for greater transparency with respect to supplemental information used by management in its financial and operational decision-making. A limitation of using non-GAAP measures is that these non-GAAP measures exclude share-based compensation expenses that have been and will continue to be for the foreseeable future a significant recurring expense in the 51Talk’s business. Management compensates for these limitations by providing specific information regarding the GAAP amounts excluded from each non-GAAP measure. The accompanying table at the end of this press release provides more details on the reconciliations between GAAP financial measures that are most directly comparable to non-GAAP financial measures.
Safe Harbor Statement
This press release contains statements that may constitute “forward-looking” statements pursuant to 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”, “aims”, “future”, “intends”, “plans”, “believes”, “estimates”, “likely to” and similar statements. Among other things, 51Talk’s business outlook and quotations from management in this announcement, as well as 51Talk’s strategic and operational plans, contain forward-looking statements. 51Talk may also make written or oral forward-looking statements in its periodic reports to the Securities and Exchange Commission (“SEC”), in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about 51Talk’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: 51Talk’s goals and strategies; 51Talk’s expectations regarding demand for and market acceptance of its brand and platform; 51Talk’s ability to retain and increase its student enrollment; 51Talk’s ability to offer new courses; 51Talk’s ability to engage, train and retain new teachers; 51Talk’s future business development, results of operations and financial condition; 51Talk’s ability to maintain and improve infrastructure necessary to operate its education platform; competition in the online education industry in China; the expected growth of, and trends in, the markets for 51Talk’s course offerings in China; relevant government policies and regulations relating to 51Talk’s corporate structure, business and industry; general economic and business condition in China, the Philippines and elsewhere and assumptions underlying or related to any of the foregoing. Further information regarding these and other risks is included in 51Talk’s filings with the SEC. All information provided in this press release is as of the date of this press release, and 51Talk does not undertake any obligation to update any forward-looking statement, except as required under applicable law.
For investor and media inquiries, please contact:
China Online Education Group
Investor Relations
ir@51talk.com
7
CHINA ONLINE EDUCATION GROUP
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
| As of | ||||
|---|---|---|---|---|
| Dec. 31, | Mar. 31 | |||
| 2021 | 2022 | |||
| US | US | |||
| ASSETS | ||||
| Current assets | ||||
| Cash and cash equivalents | ||||
| Restricted cash | ||||
| Time deposits | ||||
| Short-term investments | ||||
| Inventory | ||||
| Prepaid expenses and other current assets | ||||
| Total current assets | ||||
| Non-current assets | ||||
| Property and equipment, net | ||||
| Intangible assets, net | ||||
| Goodwill | ||||
| Right-of-use assets | ||||
| Time deposits | ||||
| Deferred tax assets | ||||
| Other non-current assets | ||||
| Total non-current assets | ||||
| Total assets | ||||
| LIABILITIES AND SHAREHOLDERS’ DEFICIT | ||||
| Current liabilities | ||||
| Contingent liabilities^5^ | ||||
| Advances from students | ||||
| Accrued expenses and other current liabilities | ||||
| Lease liability | ||||
| Taxes payable | ||||
| Total current liabilities | ||||
| Non-current liabilities | ||||
| Advances from students | ||||
| Lease liability | ||||
| Other non-current liabilities | ||||
| Total non-current liabilities | ||||
| Total liabilities | ||||
| Total shareholders’ deficit | ) | ) | ||
| Total liabilities and shareholders’ deficit |
All values are in US Dollars.
^5^ Contingent liabilities represent the revenues and corresponding valued added taxes which did not be recognized from lesson consumptions of non-compliant packages.
8
CHINA ONLINE EDUCATION GROUP
UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In thousands except for number of shares and per share data)
| For the three months ended | ||||||
|---|---|---|---|---|---|---|
| Mar. 31, | Dec. 31, | Mar. 31, | ||||
| 2021 | 2021 | 2022 | ||||
| US | US | US | ||||
| Net revenues | ||||||
| Cost of revenues | ) | ) | ) | |||
| Gross profit/(loss) | ) | |||||
| Operating expenses | ||||||
| Sales and marketing expenses | ) | ) | ) | |||
| Product development expenses | ) | ) | ) | |||
| General and administrative expenses | ) | ) | ) | |||
| Goodwill and intangibles impairment | ) | |||||
| Total operating expenses | ) | ) | ) | |||
| Other income | ||||||
| Income/(loss) from operations | ) | |||||
| Interest income | ||||||
| Interest expenses | ) | ) | ||||
| Other (expenses)/income, net | ) | |||||
| Income/(loss) before income tax expenses | ) | |||||
| Income tax (expenses)/benefits | ) | ) | ||||
| Net income/(loss), all attributable to the Company’s ordinary shareholders | ) |
All values are in US Dollars.
9
CHINA ONLINE EDUCATION GROUP
UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In thousands except for number of shares and per share data)
| For the three months ended | ||||||
|---|---|---|---|---|---|---|
| Mar. 31, | Dec. 31, | Mar. 31, | ||||
| 2021 | 2021 | 2022 | ||||
| US | US | US | ||||
| Weighted average number of ordinary shares used in computing basic income/(loss) per share | ||||||
| Weighted average number of ordinary shares used in computing diluted income/(loss) per share | ||||||
| Net income/(loss) per share attributable to ordinary shareholders | ||||||
| Basic | ) | |||||
| Diluted | ) | |||||
| Net income/(loss) per ADS attributable to ordinary shareholders | ||||||
| Basic | ) | |||||
| Diluted | ) | |||||
| Comprehensive income/(loss): | ||||||
| Net income/(loss) | ) | |||||
| Other comprehensive income/(loss) | ||||||
| Foreign currency translation adjustments | ) | ) | ||||
| Total comprehensive income/(loss) | ) | |||||
| Sales and marketing expenses | ) | ) | ||||
| Product development expenses | ) | ) | ||||
| General and administrative expenses | ) | ) | ) |
All values are in US Dollars.
10
CHINA ONLINE EDUCATION GROUP
Reconciliation of Non-GAAP Measures to the Most Comparable GAAP Measures
(In thousands except for number of shares and per share data)
| For the three months ended | ||||||
|---|---|---|---|---|---|---|
| Mar. 31, | Dec. 31, | Mar. 31, | ||||
| 2021 | 2021 | 2022 | ||||
| US | US | US | ||||
| Sales and marketing expenses | ) | ) | ) | |||
| Less: Share-based compensation expenses | ) | ) | ||||
| Non-GAAP sales and marketing expenses | ) | ) | ) | |||
| Product development expenses | ) | ) | ) | |||
| Less: Share-based compensation expenses | ) | ) | ||||
| Non-GAAP product development expenses | ) | ) | ) | |||
| General and administrative expenses | ) | ) | ) | |||
| Less: Share-based compensation expenses | ) | ) | ) | |||
| Non-GAAP general and administrative expenses | ) | ) | ) | |||
| Goodwill and intangibles impairment | ) | |||||
| Less: Share-based compensation expenses | ||||||
| Non-GAAP goodwill and intangibles impairment | ) | |||||
| Operating expenses | ) | ) | ) | |||
| Less: Share-based compensation expenses | ) | ) | ) | |||
| Non-GAAP operating expenses | ) | ) | ) | |||
| Income/(loss) from operations | ) | |||||
| Less: Share-based compensation expenses | ) | ) | ) | |||
| Non-GAAP income/(loss) from operations | ) |
All values are in US Dollars.
11
CHINA ONLINE EDUCATION GROUP
Reconciliation of Non-GAAP Measures to the Most Comparable GAAP Measures
(In thousands except for number of shares and per share data)
| For the three months ended | |||||
|---|---|---|---|---|---|
| Mar. 31, | Dec. 31, | Mar. 31, | |||
| 2021 | 2021 | 2022 | |||
| US | US | US | |||
| Income tax expenses | ) | ) | |||
| Less: Tax impact of Share-based compensation expenses | |||||
| Non-GAAP income tax expenses | ) | ) | |||
| Net income/(loss), all attributable to the Company’s ordinary shareholders | ) | ||||
| Add back: Share-based compensation expenses, net of tax | |||||
| Non-GAAP net income/(loss), all attributable to the Company’s ordinary shareholders | ) | ||||
| Weighted average number of ordinary shares used in computing basic income/(loss) per share | |||||
| Weighted average number of ordinary shares used in computing diluted income/(loss) per share | |||||
| Non-GAAP net income/(loss) per share attributable to ordinary shareholders | |||||
| basic | ) | ||||
| diluted | ) | ||||
| Non-GAAP net income/(loss) per ADS attributable to ordinary shareholders | |||||
| basic | ) | ||||
| diluted | ) |
All values are in US Dollars.
12
CHINAONLINE EDUCATION GROUP
UNAUDITED ADDITIONAL INFORMATION
(In thousands except for number of shares and per share data)
| For the three months ended | ||||||
|---|---|---|---|---|---|---|
| Mar. 31, | Dec. 31, | Mar. 31, | ||||
| 2021 | 2021 | 2022 | ||||
| US | US | US | ||||
| Net revenues | ||||||
| Mainland China | ||||||
| Overseas | ||||||
| Total net revenues | ||||||
| Cost of revenues | ||||||
| Mainland China | ) | ) | ) | |||
| Overseas | ) | ) | ||||
| Total cost of revenues | ) | ) | ) | |||
| Gross profit/(loss) | ||||||
| Mainland China | ) | |||||
| Overseas | ||||||
| Total gross profit/(loss) | ) | |||||
| Gross margin | ||||||
| Mainland China | % | % | )% | |||
| Overseas | % | % | ||||
| Total gross margin | % | % | )% |
All values are in US Dollars.
13
CHINA ONLINE EDUCATION GROUP
UNAUDITED ADDITIONAL INFORMATION
(In thousands except for number of shares and per share data)
| For the three months ended | ||||||
|---|---|---|---|---|---|---|
| Mar. 31, | Dec. 31, | Mar. 31, | ||||
| 2021 | 2021 | 2022 | ||||
| US | US | US | ||||
| Sales and marketing expenses | ||||||
| Mainland China | ) | ) | ) | |||
| Overseas | ) | ) | ||||
| Total sales and marketing expenses | ) | ) | ) | |||
| Product development expenses | ||||||
| Mainland China | ) | ) | ) | |||
| Overseas | ) | ) | ||||
| Total product development expenses | ) | ) | ) | |||
| General and administrative expenses | ||||||
| Mainland China | ) | ) | ) | |||
| Overseas | ) | ) | ||||
| Total general and administrative expenses | ) | ) | ) | |||
| Goodwill and intangibles impairment | ||||||
| Mainland China | ) | |||||
| Overseas | ||||||
| Total Goodwill and intangibles impairment | ) | |||||
| Operating expenses | ||||||
| Mainland China | ) | ) | ) | |||
| Overseas | ) | ) | ||||
| Total operating expenses | ) | ) | ) | |||
| Other income | ||||||
| Mainland China | ||||||
| Overseas | ||||||
| Total Other income | ||||||
| Income/(loss) from operations | ||||||
| Mainland China | ) | |||||
| Overseas | ) | ) | ||||
| Total income/(loss) from operations | ) |
All values are in US Dollars.
14
CHINAONLINE EDUCATION GROUP
UNAUDITED ADDITIONAL INFORMATION
(In thousands except for number of shares and per share data)
| For the three months ended | ||||||
|---|---|---|---|---|---|---|
| Mar. 31, | Dec. 31, | Mar. 31, | ||||
| 2021 | 2021 | 2022 | ||||
| US | US | US | ||||
| Interest income | ||||||
| Mainland China | ||||||
| Overseas | ||||||
| Total interest income | ||||||
| Interest expenses | ||||||
| Mainland China | ||||||
| Overseas | ) | ) | ||||
| Total interest expenses | ) | ) | ||||
| Other (expenses)/income, net | ||||||
| Mainland China | ) | |||||
| Overseas | ||||||
| Total other (expenses)/income, net | ) | |||||
| Income/(loss) before income tax expenses | ||||||
| Mainland China | ) | |||||
| Overseas | ) | ) | ||||
| Total income/(loss) before income tax expenses | ) | |||||
| Income tax expenses | ||||||
| Mainland China | ) | ) | ||||
| Overseas | ) | ) | ||||
| Total income tax expenses | ) | ) | ||||
| Net income/(loss), all attributable to the Company’s ordinary shareholders | ||||||
| Mainland China | ) | |||||
| Overseas | ) | ) | ||||
| Total net income/(loss), all attributable to the Company’s ordinary shareholders | ) |
All values are in US Dollars.
15