6-K
Mynd.ai, Inc. (MYND)
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 May 2021
Commission File Number: 001-38203
RYB Education, Inc.
4/F, No. 29 Building, Fangguyuan Section 1, Fangzhuang
Fengtai District, Beijing 100078
People's Republic of China
(Address of principal executive offices)
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 99.1 – 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.
| RYB Education, Inc. | ||
|---|---|---|
| By | : | /s/ Hao Gu |
| Name | : | Hao Gu |
| Title | : | Chief Financial Officer |
Date: May 13, 2021
Exhibit 99.1
RYB Education, Inc. Reports Fourth Quarterand Full Year 2020 Financial Results
BEIJING, May 10, 2021 -- RYB Education, Inc. (“RYB” or the “Company”) (NYSE: RYB), a leading early childhood education service provider in China, today announced its unaudited financial results for the fourth quarter and full year ended December 31, 2020.
Impacts from COVID-19
Throughout the majority of the year, the COVID-19 pandemic caused significant disruptions to and had broad ramifications on the Company’s services and operations. In 2020, the Company temporarily closed its facilities in China from late January to late May. In late May, with the effective control of COVID-19 and easing guidelines and guidance from local governments, our facilities began a phased reopening. The Company took and continues to take prompt actions to combat the challenges, such as in-school health protocols, stringent cost control measures, and supportive measures for franchisees. By the end of the fourth quarter of 2020, all of the Company’s directly operated kindergartens and directly operated play-and-learn centers in both China and Singapore had re-opened. Over 80% of franchised play-and-learn centers have resumed normal operations as well.
Fourth Quarter 2020 Operational and Financial Summary
| · | Number of students enrolled at directly operated facilities was 34,011 as of December 31, 2020, compared with 30,806 as of December 31,<br>2019. |
|---|---|
| · | Net revenues decreased by 7.2% to $47.1 million, compared with $50.7 million for the fourth quarter of 2019. |
| --- | --- |
| · | Gross profit increased by 21.0% to $11.9 million, compared with $9.9 million for the fourth quarter of 2019. |
| --- | --- |
| · | Net income attributable<br> to ordinary shareholders of RYB for the fourth quarter of 2020 was $9.3 million, compared<br> with $0.2 million for the fourth quarter of 2019. Adjusted net income attributable to ordinary<br> shareholders^1^ of RYB for the fourth quarter of 2020 was $10.0 million, compared<br> with $1.1 million for the fourth quarter of 2019. |
| --- | --- |
| · | Cash used in operating activities was $2.1 million in the fourth quarter of 2020, compared with $9.3 million cash used in operating<br>activities for the fourth quarter of 2019. |
| --- | --- |
Full Year 2020 Financial Summary
| · | Net revenues were $109.7 million, compared with $182.3 million for 2019. |
|---|---|
| · | Gross loss was $7.2 million, compared with a gross profit of $26.7 million for 2019. |
| --- | --- |
| · | Net loss attributable to<br> ordinary shareholders of RYB for 2020 was $37.3 million, compared with $2.4 million for 2019.<br> Adjusted net loss attributable to ordinary shareholders^2^ of RYB for 2020 was $34.4<br> million, compared with adjusted net income of $1.4 million for 2019. |
| --- | --- |
^1^Adjusted net income (loss) attributable to ordinary shareholders is a non-GAAP financial measure, which is defined as net income (loss) attributable to ordinary shareholders excluding share-based compensation expenses and changes of redeemable non-controlling interests. See “Use of Non-GAAP Financial Measures” and “Reconciliations of GAAP and non-GAAP results” included elsewhere in this earnings release.
^2^Adjusted net income (loss) attributable to ordinary shareholders is a non-GAAP financial measure, which is defined as net income (loss) attributable to ordinary shareholders excluding share-based compensation expenses and changes of redeemable non-controlling interests. See “Use of Non-GAAP Financial Measures” and “Reconciliations of GAAP and non-GAAP results” included elsewhere in this earnings release.
“In the fourth quarter of 2020, our directly operated kindergartens continued their reopening, and all had resumed normal operations by the end of the quarter. We were pleased to see an increase in the number of students enrolled in our directly operated kindergartens compared to the same quarter of last year, as a result of the effective control of COVID-19 and our dedicated efforts in re-ramping our facilities. Additionally, the vast majority of our franchised play-and-learn centers have resumed operations with our continued supports,” said Ms. Yanlai Shi, Co-founder, Director and Chief Executive Officer of RYB. “We have also continued our efforts in our integrated online-merge-offline services by further enhancing our management and service system of kindergarten, developing a pilot management system for play-and-learn centers, and enhancing the variety of services to our extended offerings and to at-home educational content.
“Our company experienced unprecedented challenges in 2020 attributable to the COVID-19 pandemic. Since the outbreak, the government imposed various strict measures to contain the spread of COVID-19. In accordance with these requirements, we acted promptly and decisively to adjust our operations. Looking ahead, we will continue to stay on track to deliver integrated quality education services and products to our students and families and continue to strengthen the safety management supervision of facilities and the implementation of code of conduct of our staff. We firmly believe in our long-term growth potential and look forward to regaining momentum once operations across our business fully stabilize. Despite fluid changes in market conditions, our commitment to creating and bringing value to families and society remains firm,” concluded Ms. Shi.
Mr. Hao Gu, Chief Financial Officer of RYB, added, “With the recovery of operations across business in the fourth quarter of 2020, the company’s revenues returned to similar levels close to the same period in 2019. As the process of conversion of some directly operated kindergartens continued, there are a higher percentage of inclusive kindergartens in our directly operated kindergartens currently. Thus, there was a slight decrease in revenues from our directly operated kindergartens compared to the same period last year. However, we see a significant increase in our profit margin of the directly operated facilities. Looking back at the year of 2020, the ongoing impact of COVID-19 pandemic on the company’s operations and business lasted for more than half a year. By cutting expenses and reducing costs reasonably, streamlining team structure and adjusting personnel, the company successfully overcome the challenges brought by the COVID-19 pandemic and maintained a healthy cash position by the end of the year. In 2021, the company will continue to promote streamlined and refined operations, focusing on providing quality education and improving the company’s profitability. We also will hone our operational capabilities and strengthen our abilities in providing management and operational services to third-party facility operators. We look forward to having increasingly diversified sources of revenues by creating a unique online-merge-offline business model.”
2
Fourth Quarter 2020 Financial Results
Net Revenues
Net revenues for the fourth quarter of 2020 decreased by 7.2% to $47.1 million, from $50.7 million for the same quarter of 2019.
Service revenues for the fourth quarter of 2020 decreased by 3.7% to $44.9 million, from $46.6 million for the same quarter of 2019. The decrease was primarily caused by the decrease in initial franchise fee and training fees from franchisees, which is due to the slow recovery of franchise business from the COVID-19 pandemic.
Product revenues for the fourth quarter of 2020 decreased by 47.7% to $2.1 million, from $4.1 million for the same quarter of 2019. The decrease was primarily due to a decrease in the amount of merchandise sold through the Company’s franchise network, which is still under recovery from the COVID-19 pandemic.
Cost of Revenues
Cost of revenues for the fourth quarter of 2020 was $35.1 million, a 14.0% decrease from $40.9 million for the same quarter of 2019. Cost of revenues for services for the fourth quarter of 2020 was $33.7 million, compared with $39.1 million for the same quarter of 2019. The decrease was primarily due to decrease in staff compensation and decrease in direct cost of the Company’s directly operated kindergarten business. Cost of products revenues for the fourth quarter of 2020 was $1.4 million, compared with $1.8 million for the same quarter of 2019. The decrease was generally in line with the decrease in product revenues.
Gross Profit and Gross Margin
Gross profit for the fourth quarter of 2020 increased by 21.0% to $11.9 million, compared with $9.9 million for the same quarter of 2019.
Gross margin for the fourth quarter of 2020 was 25.3%, compared with 19.4% for the same quarter last year.
Operating Expenses
Total operating expenses for the fourth quarter of 2020 were $10.8 million, compared with $6.5 million for the same quarter of 2019. Excluding share-based compensation expenses, operating expenses were $10.1 million, compared with $5.6 million for the fourth quarter of 2019.
Selling expenses for the fourth quarter of 2020 were $0.4 million, compared with $0.7 million for the same quarter of 2019.
General and administrative (“G&A”) expenses for the fourth quarter of 2020 were $8.2 million, a 40.0% increase from $5.9 million for the same quarter of 2019. Excluding share-based compensation expenses, G&A expenses were $7.5 million for the fourth quarter of 2020, compared with $5.0 million for the same quarter of 2019. The increase in G&A expenses excluding share-based compensation expenses was primarily due to a one-off credit loss of $3.8 million for other receivables and loan receivables. The share-based compensation expenses included in G&A expenses were $0.7 million for the quarter.
3
Impairment loss on long-lived asset was $2.1 million for the fourth quarter of 2020, compared to nil for the same quarter of 2019. This was mainly due to the impairment loss on intangible assets arisen from the acquisition of certain new initiatives and long-lived assets of a few directly-operated kindergartens such as leasehold improvements and furniture.
Operating Income
Operating income for the fourth quarter of 2020 was $1.2 million, compared with $3.3 million of operating income for the same quarter last year. Adjusted operating income^3^ was $1.9 million for the fourth quarter of 2020, compared with $4.2 million for the same quarter of 2019.
Net Income/loss
Net income attributable to ordinary shareholders of RYB for the fourth quarter of 2020 was $9.3 million, compared with $0.2 million for the same quarter of 2019. Adjusted net income attributable to ordinary shareholders of RYB, which excludes the impact of $0.7 million of share-based compensation expense for the fourth quarter of 2020, was $10.0 million, compared with $1.1 million for the same quarter of 2019.
Basic and diluted net income per American depositary share (“ADS”) attributable to ordinary shareholders of RYB for the fourth quarter of 2020 were $0.33 and $0.33, compared with basic and diluted net income per ADS attributable to ordinary shareholders of RYB of $0.01, for the same quarter of 2019. Each ADS represents one Class A ordinary share.
Adjusted basic and diluted net income per ADS attributable to ordinary shareholders^4^ of RYB for the fourth quarter of 2020 were $0.36 and $0.35, compared with $0.04 and $0.04 for the same quarter of 2019.
EBITDA^5^ for the fourth quarter of 2020 was $5.2 million, compared with $6.7 million for the same period of 2019. Adjusted EBITDA^6^ for the fourth quarter of 2020 was $5.9 million, compared with $7.6 million for the same quarter of 2019.
Operating Cash Flow
Cash used in operating activities was $2.1 million during the fourth quarter of 2020, compared with $9.3 million of cash used in operating activities during the fourth quarter of 2019.
^3^ Adjusted operating income is a non-GAAP financial measure, which is defined as operating income excluding share-based compensation expenses.
^4^ Adjusted basic and diluted net income per ADS attributable to ordinary shareholders is a non-GAAP financial measure, which is defined as basic and diluted net income per ADS attributable to ordinary shareholders excluding share-based compensation expenses.
^5^ EBITDA is defined as net income excluding depreciation, amortization and income tax expenses.
^6^ Adjusted EBITDA is a non-GAAP financial measure, which is defined as net income excluding depreciation, amortization, interest expenses, income tax expenses, and share-based compensation expenses.
4
Full Year of 2020 Financial Results
Net Revenues
Net revenues for the full year of 2020 were $109.7 million, compared with $182.3 million for 2019.
Services revenues for the full year of 2020 were $103.1 million, compared with $166.2 million for 2019. The decrease was primarily due to the temporary closure of the Company’s facilities in China caused by COVID-19 pandemic during most time of the first nine months.
Product revenues for the full year of 2020 were $6.6 million, compared with $16.1 million for 2019. The decrease was primarily due to a decrease in the amount of merchandise sold through the Company’s franchise network which was caused by temporarily suspended operations during COVID-19 pandemic.
Cost of Revenues
Cost of revenues for the full year of 2020 was $116.9 million, compared with $155.5 million for 2019. Cost of services revenues for the full year of 2020 was $113.3 million, compared with $147.7 million for 2019. The decrease was primarily due to decrease in staff compensation and decrease in direct cost of the Company’s directly operated kindergarten business. Cost of products revenues for the full year of 2020 was $3.6 million, compared with $7.9 million for 2019.
Gross Profit/loss
Gross loss for the full year of 2020 was $7.2 million, compared with a gross profit of $26.7 million for 2019.
Operating Expenses
Total operating expenses for the full year of 2020 were $36.2 million, compared with $26.6 million for 2019. Excluding share-based compensation expenses, operating expenses were $33.3 million, compared with $22.6 million for 2019.
Selling expenses were $1.3 million for the full year of 2020, compared with $2.8 million for 2019.
G&A expenses for the full year of 2020 were $24.3 million, compared with $23.8 million for 2019. Excluding share-based compensation expenses, G&A expenses were $21.5 million for the full year of 2020, compared with $19.9 million for 2019. The increase was primarily due to a one-off credit loss of $4.3 million for other receivables and loan receivables incurred in the fourth quarter, and was partially offset by the decrease in administrative expenses as a result of the Company’s stringent cost control measures to combat the challenges by COVID-19.
5
Impairment loss on goodwill was $8.5 million for the full year of 2020, compared to nil for 2019. Due to the impact of COVID-19 on operations and financial results, the Company concluded that an impairment indicator existed at the end of the first quarter and the fair value of its certain reporting units, primarily those with new initiatives, were less than their carrying value. As a result of the impairment assessments, the Company determined that there was an impairment loss on goodwill of $8.5 million at the end of the first quarter 2020. The Company also performed impairment analysis at the end of fourth quarter and concluded no additional impairment loss is required as of December 31, 2020.
Impairment loss on long-lived asset was $2.1 million for the full year of 2020, compared to nil for 2019. This was mainly due to the impairment loss on intangible assets arisen from the acquisition of certain new initiatives and long-lived assets of a few directly-operated kindergartens such as leasehold improvements and furniture.
Operating Income/loss
Operating loss for the full year of 2020 was $43.4 million, compared with operating income of $0.2 million for 2019. Adjusted operating loss for 2020 was $40.5 million, compared with adjusted operating income of $4.1 million for 2019.
Impairment loss on long-term investment
Impairment loss on long-term investment for the full year of 2020 was $2.4 million, compared with nil for 2019. This is mainly due to the impairment losses on some of the Company’s long-term investments at the end of the first and fourth quarter.
Net Income/loss
Net loss attributable to ordinary shareholders of RYB for the full year of 2020 was $37.3 million, compared with $2.4 million for 2019. Adjusted net income attributable to ordinary shareholders of RYB, which excludes the impact of share-based compensation expenses and decrease in redeemable non-controlling interest, for the full year of 2020 was $34.4 million, compared with $1.4 million for 2019.
Basic and diluted net loss per ADS attributable to ordinary shareholders of RYB for the full year of 2020 were both $1.32, compared with basic and diluted net loss per ADS attributable to ordinary shareholders of RYB of both $0.09 for 2019. Each ADS represents one Class A ordinary share.
Adjusted basic and diluted net loss per ADS attributable to ordinary shareholders of RYB for the full year of 2020 were both $1.22, compared with adjusted basic and diluted net income per ADS attributable to ordinary shareholders of RYB of $0.05 and $0.05, respectively, for 2019.
EBITDA for the full year of 2020 was a loss of $29.3 million, compared with an income of $12.9 million for 2019. Adjusted EBITDA for 2020 was a loss of $26.4 million, compared with an income of $16.8 million for 2019.
6
Balance Sheet
As of December 31, 2020, the Company had total cash and cash equivalents of $53.5 million, compared with $68.7 million as of December 31, 2019. The decrease in cash and cash equivalents balance was mainly due to the operating cash outflow of $6.5 million throughout the full year of 2020 as a result of the business disruption by the COVID-19 pandemic.
Outlook
For the first quarter of 2021, the Company’s management currently expects:
| - | Net revenues to be between $35.0 million and $36.0 million, representing a year-over-year increase of<br>approximately 102% to 108%. |
|---|
For the full year of 2021, the Company’s management currently expects:
| - | Net revenues to be between $188.0 million and $192.0 million, representing a year-over-year increase of<br>approximately 71% to 75%. |
|---|
The above outlook is based on the current market conditions and reflects the Company management’s current and preliminary estimates of market and operating conditions, customer demand and foreign exchange environment, which are all subject to change.
Conference Call
Management will host an earnings conference call at 8:00 a.m. Eastern Time on Monday, May 10, 2021 (8:00 p.m. Beijing Time on May 10, 2021). Listeners may access the call by dialing:
| United States (toll free): | 1-888-346-8982 |
|---|---|
| International: | 1-412-902-4272 |
| China (toll free): | 400-120-1203 |
| Hong Kong (toll free): | 800-905-945 |
Participants should dial-in at least 10-15 minutes before the scheduled start time and ask to be connected to the RYB Education, Inc. conference call.
A telephone replay will be available approximately one hour after the call until May 17, 2021 by dialing:
| United States (toll free): | 1-877-344-7529 |
|---|---|
| International: | 1-412-317-0088 |
| Replay Access Code: | 10156434 |
Additionally, a live and archived webcast of the conference call will be available at http://ir.rybbaby.com.
7
About RYB Education, Inc.
Founded on the core values of ''Care'' and ''Responsibility,'' ''Inspire'' and ''Innovate,'' RYB Education, Inc. is a leading early childhood education service provider in China. Since opening its first play-and-learn center in 1998, the Company has grown and flourished with the mission to provide high-quality, individualized and age-appropriate care and education to nurture and inspire each child for his or her betterment in life. During its two decades of operating history, the Company has built "RYB" into a well-recognized education brand and helped bring about many new educational practices in China's early childhood education industry. RYB's comprehensive early childhood education solutions meet the needs of children from infancy to 6 years old through structured courses at kindergartens and play-and-learn centers, as well as at-home educational products and services.
For more information, please visit http://ir.rybbaby.com
Use of Non-GAAP Financial Measures
We use EBITDA, adjusted EBITDA, adjusted operating income, adjusted net income, and adjusted basic and diluted net income per ADS, each a non-GAAP financial measure, in evaluating our operating results and for financial and operational decision-making purposes.
EBITDA is defined as net income excluding depreciation, amortization, and income tax expenses; adjusted EBITDA is defined as net income excluding depreciation, amortization, income tax expenses, and share-based compensation expenses; adjusted operating income is defined as operating income excluding share-based compensation expenses; adjusted net income attributable to ordinary shareholders is defined as net income attributable to ordinary shareholders excluding share-based compensation expenses and changes of redeemable non-controlling interests; and adjusted basic and diluted net income per ADS attributable to ordinary shareholders are defined as basic and diluted net income per ADS attributable to ordinary shareholders excluding share-based compensation expenses and changes of redeemable non-controlling interests.
We believe that EBITDA, adjusted EBITDA, adjusted operating income, adjusted net income, and adjusted basic and diluted net income per ADS, help identify underlying trends in our business that could otherwise be distorted by the effect of certain expenses that we include in income from operations and net income. We believe that EBITDA, adjusted EBITDA, adjusted operating income, adjusted net income, and adjusted basic and diluted net income per ADS, provide useful information about our operating results, enhance the overall understanding of our past performance and future prospects and allow for greater visibility with respect to key metrics used by our management in its financial and operational decision-making.
EBITDA, adjusted EBITDA, adjusted operating income, adjusted net income, and adjusted basic and diluted net income per ADS, should not be considered in isolation or construed as an alternative to net income or any other measure of performance or as an indicator of our operating performance. Investors are encouraged to review the historical adjusted financial measures to the most directly comparable GAAP measures. EBITDA, adjusted EBITDA, adjusted operating income, adjusted net income, and adjusted basic and diluted net income per ADS, presented here may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently, limiting their usefulness as comparative measures to our data. We encourage investors and others to review our financial information in its entirety and not rely on a single financial measure.
8
Safe Harbor Statement
This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates," "confident" and similar statements. Statements that are not historical facts, including statements about the Company's beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: the Company’s brand recognition and market reputation; student enrolment in the Company’s teaching facilities; the Company's growth strategies; its future business development, results of operations and financial condition; trends and competition in China's early childhood education market; changes in its revenues and certain cost or expense items; the expected growth of the Chinese early childhood education market; Chinese governmental policies relating to the Company's industry and general economic conditions in China. Further information regarding these and other risks is included in the Company's filings with the SEC. All information provided in this press release and in the attachments is as of the date of this press release, and the Company undertakes no obligation to update any forward-looking statement, except as required under applicable law.
For investor and media inquiries, please contact:
In China:
RYB Education, Inc.
Investor Relations
E-mail: ir@rybbaby.com
The Piacente Group, Inc.
Yang Song
Tel: +86 (10) 6508-0677
E-mail: ryb@tpg-ir.com
In the United States:
The Piacente Group, Inc.
Brandi Piacente
Tel: +1-212-481-2050
E-mail: ryb@tpg-ir.com
9
| UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||
|---|---|---|---|---|---|---|
| (in thousands of U.S. dollars) | ||||||
| As of | ||||||
| December 31, <br> 2020 | December 31, <br> 2019 | |||||
| Current assets: | ||||||
| Cash and cash equivalents | 53,454 | 68,728 | ||||
| Term deposits | - | 1,005 | ||||
| Accounts receivable, net | 1,844 | 2,804 | ||||
| Inventories | 5,773 | 7,256 | ||||
| Prepaid expenses and other current assets | 8,927 | 10,279 | ||||
| Loan receivables | 107 | 1,149 | ||||
| Amounts due from related parties | - | 349 | ||||
| Total current assets | 70,105 | 91,570 | ||||
| Non-current assets: | ||||||
| Restricted cash | 1,127 | 710 | ||||
| Property, plant and equipment, net | 47,638 | 50,142 | ||||
| Goodwill | 46,147 | 52,687 | ||||
| Intangible assets, net | 14,179 | 17,700 | ||||
| Long-term investment | 217 | 5,237 | ||||
| Deferred tax assets | 21,168 | 18,161 | ||||
| Other non-current assets | 14,438 | 16,484 | ||||
| Operating lease right-of-use assets | 87,472 | 83,403 | ||||
| Total assets | 302,491 | 336,094 | ||||
| Liabilities | ||||||
| Current liabilities: | ||||||
| Prepayments from customers, current portion | 4,145 | 5,904 | ||||
| Accrued expenses and other current liabilities | 54,406 | 56,472 | ||||
| Income tax payable | 18,592 | 14,929 | ||||
| Operating lease liabilities, current portion | 16,856 | 16,399 | ||||
| Deferred revenue, current portion | 34,351 | 31,993 | ||||
| Long-term debt, current portion | 7 | 87 | ||||
| Amounts due to related parties | - | 124 | ||||
| Total current liabilities | 128,357 | 125,908 | ||||
| Non-current liabilities: | ||||||
| Prepayments from customers, non-current portion | 4,024 | 2,508 | ||||
| Deferred revenue, non-current portion | 1,726 | 5,531 | ||||
| Other non-current liabilities | 12,519 | 11,034 | ||||
| Deferred income tax liabilities | 1,890 | 3,384 | ||||
| Operating lease liabilities, non-current portion | 76,308 | 71,012 | ||||
| Total liabilities | 224,824 | 219,377 | ||||
| Mezzanine equity | ||||||
| Redeemable non-controlling interests | 9,988 | 8,801 | ||||
| Equity | ||||||
| Ordinary shares | 29 | 29 | ||||
| Treasury stock | (10,321 | ) | (12,000 | ) | ||
| Additional paid-in capital | 141,094 | 139,843 | ||||
| Statutory reserve | 4,652 | 4,060 | ||||
| Accumulated other comprehensive (loss)/ income | (1,468 | ) | 141 | |||
| Accumulated deficit | (71,837 | ) | (33,553 | ) | ||
| Total RYB Education, Inc. shareholders' equity | 62,149 | 98,520 | ||||
| Non-controlling interest | 5,530 | 9,396 | ||||
| Total equity | 67,679 | 107,916 | ||||
| Total liabilities, mezzanine equity and total equity | 302,491 | 336,094 |
10
| UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands of U.S. dollars, except share, ADS, per share and per ADS data) | ||||||||||||
| Three Months Ended<br> December 31, | Year Ended <br> December 31, | |||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||
| Net revenues: | ||||||||||||
| Services | 44,930 | 46,641 | 103,073 | 166,183 | ||||||||
| Products | 2,143 | 4,094 | 6,642 | 16,100 | ||||||||
| Total net revenues | 47,073 | 50,735 | 109,715 | 182,283 | ||||||||
| Cost of revenues: | ||||||||||||
| Services | 33,722 | 39,094 | 113,285 | 147,669 | ||||||||
| Products | 1,420 | 1,783 | 3,616 | 7,865 | ||||||||
| Total cost of revenues | 35,142 | 40,877 | 116,901 | 155,534 | ||||||||
| Gross profit/(loss) | 11,931 | 9,858 | (7,186 | ) | 26,749 | |||||||
| Operating expenses | ||||||||||||
| Selling expenses | 416 | 680 | 1,285 | 2,808 | ||||||||
| General and administrative expenses | 8,198 | 5,856 | 24,313 | 23,775 | ||||||||
| Impairment loss on goodwill | - | - | 8,454 | - | ||||||||
| Impairment loss on long-lived assets | 2,148 | - | 2,148 | - | ||||||||
| Total operating expenses | 10,762 | 6,536 | 36,200 | 26,583 | ||||||||
| Operating income/(loss) | 1,169 | 3,322 | (43,386 | ) | 166 | |||||||
| Interest income | 61 | 227 | 348 | 858 | ||||||||
| Government subsidy income | 1,601 | 109 | 4,591 | 499 | ||||||||
| Gain on disposal of subsidiaries | 216 | 211 | 96 | 492 | ||||||||
| Impairment (loss) on long-term investments | (519 | ) | - | (2,432 | ) | - | ||||||
| Income/(loss) before income taxes | 2,528 | 3,869 | (40,783 | ) | 2,015 | |||||||
| Less: Income tax expense (benefit) | (8,298 | ) | 3,008 | 215 | 3,541 | |||||||
| Income/(loss)before gain/loss in equity method investments | 10,826 | 861 | (40,998 | ) | (1,526 | ) | ||||||
| Gain/(loss) from equity method investment | 39 | (203 | ) | (185 | ) | (664 | ) | |||||
| Net income/(loss) | 10,865 | 658 | (41,183 | ) | (2,190 | ) | ||||||
| Less: Net income /(loss) attributable to non-controlling interest | 1,550 | 427 | (3,903 | ) | 387 | |||||||
| (Decrease) in redeemable non-controlling interest | - | - | - | (143 | ) | |||||||
| Net income/(loss) attributable to ordinary shareholders of RYB | 9,315 | 231 | (37,280 | ) | (2,434 | ) | ||||||
| Net income/(loss) per share attributable to ordinary shareholders of RYB Education,Inc. | ||||||||||||
| Basic | 0.33 | 0.01 | (1.32 | ) | (0.09 | ) | ||||||
| Diluted | 0.33 | 0.01 | (1.32 | ) | (0.09 | ) | ||||||
| Net income/(loss) per ADS attributable to ordinary shareholders of RYB Education,Inc. (Note 1) | ||||||||||||
| Basic | 0.33 | 0.01 | (1.32 | ) | (0.09 | ) | ||||||
| Diluted | 0.33 | 0.01 | (1.32 | ) | (0.09 | ) | ||||||
| Weighted average shares used in calculating net income/(loss) per ordinary share | ||||||||||||
| Basic | 28,194,946 | 27,666,982 | 28,224,094 | 28,074,624 | ||||||||
| Diluted | 28,599,693 | 28,905,106 | 28,224,094 | 28,074,624 | ||||||||
| Note 1: Each ADS represents one Class A ordinary share. |
11
| UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands of U.S. dollars) | ||||||||||
| Three Months Ended<br> December 31, | Year Ended<br> <br>December 31, | |||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||
| Net income/(loss) | 10,865 | 658 | (41,183 | ) | (2,190 | ) | ||||
| Other comprehensive income/(loss), net of tax of nil: | ||||||||||
| Change in cumulative foreign currency translation adjustments | 1,089 | 2,659 | (1,036 | ) | 269 | |||||
| Total comprehensive income/(loss) | 11,954 | 3,317 | (42,219 | ) | (1,921 | ) | ||||
| Less: Comprehensive income/(loss) attributable to non-controlling interest | 2,143 | 874 | (3,330 | ) | 289 | |||||
| Comprehensive income/(loss) attributable to RYB Education, Inc. | 9,811 | 2,443 | (38,889 | ) | (2,210 | ) |
12
| RECONCILIATION OF GAAP AND NON-GAAP RESULTS | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands of U.S. dollars, except share, ADS, per share and per ADS data) | |||||||||||
| Three Months Ended<br> <br>December 31, | Year Ended<br> <br>December 31, | ||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||
| Operating income/(loss) | 1,169 | 3,322 | (43,386 | ) | 166 | ||||||
| Share-based compensation expenses | 703 | 911 | 2,930 | 3,962 | |||||||
| Adjusted operating income/(loss) | 1,872 | 4,233 | (40,456 | ) | 4,128 | ||||||
| Net income/(loss) attributable to ordinary shareholders of RYB Education, Inc. | 9,315 | 231 | (37,280 | ) | (2,434 | ) | |||||
| Decrease in redeemable non-controlling interest | - | - | - | (143 | ) | ||||||
| Share-based compensation expenses | 703 | 911 | 2,930 | 3,962 | |||||||
| Adjusted net income/(loss) attributable to ordinary shareholders of RYB Education, Inc. | 10,018 | 1,142 | (34,350 | ) | 1,385 | ||||||
| Net income/(loss) | 10,865 | 658 | (41,183 | ) | (2,190 | ) | |||||
| Add: Income tax expense (benefit) | (8,298 | ) | 3,008 | 215 | 3,541 | ||||||
| Depreciation and amortization | 2,590 | 2,984 | 11,670 | 11,520 | |||||||
| EBITDA | 5,157 | 6,650 | (29,298 | ) | 12,871 | ||||||
| Share-based compensation expenses | 703 | 911 | 2,930 | 3,962 | |||||||
| Adjusted EBITDA | 5,860 | 7,561 | (26,368 | ) | 16,833 | ||||||
| Net income/(loss) per ADS attributable to ordinary shareholders of RYB Education, Inc.- Basic (Note1) | 0.33 | 0.01 | (1.32 | ) | (0.09 | ) | |||||
| Net income/(loss) per ADS attributable to ordinary shareholders of RYB Education, Inc.- Diluted (Note1) | 0.33 | 0.01 | (1.32 | ) | (0.09 | ) | |||||
| Adjusted net income/(loss) per ADS attributable to ordinary shareholders of RYB Education, Inc.- Basic (Note1) | 0.36 | 0.04 | (1.22 | ) | 0.05 | ||||||
| Adjusted net income/(loss) per ADS attributable to ordinary shareholders of RYB Education, Inc.- Diluted (Note1) | 0.35 | 0.04 | (1.22 | ) | 0.05 | ||||||
| Weighted average shares used in calculating <br> basic net income/adjusted net income per ADS(Note1) | 28,194,946 | 27,666,982 | 28,224,094 | 28,074,624 | |||||||
| Weighted average shares used in calculating <br> diluted net income/(loss) per ADS(Note1) | 28,599,693 | 28,905,106 | 28,224,094 | 28,074,624 | |||||||
| Weighted average shares used in calculating <br> diluted adjusted net income per ADS(Note1) | 28,599,693 | 28,905,106 | 28,224,094 | 29,420,725 | |||||||
| Adjusted net income per share attributable to ordinary shareholders of RYB Education, Inc. - Basic | 0.36 | 0.04 | (1.22 | ) | 0.05 | ||||||
| Adjusted net income per share attributable to ordinary shareholders of RYB Education, Inc. - Diluted | 0.35 | 0.04 | (1.22 | ) | 0.05 | ||||||
| Note 1: Each ADS represents one Class A ordinary share. |
13