Strong demand for online ELT and gradual reopening of the learning centers drive steady recovery in revenues and operating cash flow compared to the previous quarter
SHENZHEN, China, Aug. 28, 2020 (GLOBE NEWSWIRE) -- Meten EdtechX Education Group Ltd. (NASDAQ: METX) (“Meten EdtechX” or the “Company”), a leading English language training (“ELT”) service provider in China, today announces its unaudited financial results for the second quarter and the first half year ended June 30, 2020.
| Q2 2020 | HY 2020 | ||||
| RMB (m) | YoY (%) | QoQ1 (%) | RMB (m) | YoY (%) | |
| Gross billings | 160.9 | (57.7%) | 29.2% | 285.4 | (60.1%) |
| Revenue | 189.3 | (47.0%) | 4.3% | 370.9 | (44.8%) |
| EBITDA2 | (75.2) | 83.9% | (15.6%) | (164.2) | 120.9% |
| Adjusted EBITDA2 | (72.2) | 179.0% | (17.4%) | (159.6) | 194.2% |
| Net (Loss)/Income | (93.4) | 57.4% | (8.2%) | (195.1) | 92.3% |
| Adjusted Net (Loss)/Income2 | (90.4) | 104.0% | (9.7%) | (190.5) | 134.1% |
Highlights
- Q2 2020 revenue decreased 47.0% year-on-year to RMB 189.3 million (US$ 26.8 million) but increased by 4.3% versus Q1 2020, as trading conditions in the second quarter of 2020 improved in line with the gradual lifting of COVID-19-related restrictions. HY 2020 revenue decreased 44.8% year-on-year to RMB 370.9 million (US$ 52.5 million), mainly due to the impact of the COVID-19 pandemic on the six months ended June 30, 2020
- Supported by the re-opening of learning centers, revenue generation was driven mainly by strong growth in online revenues, which increased 34.3% year-on-year in Q2 2020 to RMB 79.2 million (US$ 11.2 million) (Q2 2019: RMB 59.0 million) or 41.1% year-on-year in HY 2020 to RMB 156.3 million (US$ 22.1 million) (HY 2019: RMB 111 million)
- As of June 30, 2020, Meten EdtechX had 95 learning centers in operation; as of the date of this announcement,
except for twenty-four learning centers located in Beijing and Dalian, all other learning centers of the Company have resumed full operation - Owing to a continuing strong focus on cost efficiency, as reflected in the 27.6% reduction in our cost of revenues, and a 37% decline in operating expenses year-on-year, the Company partially mitigated the negative effect of the COVID-19 pandemic on its profitability
- Q2 2020 adjusted EBITDA declined to a loss of RMB 72.2 million (US$ 10.2 million) but increased by 17.4% compared to Q1 2020; HY 2020 adjusted EBITDA recorded a loss of RMB 159.6 million (US$ 22.6 million)
- Q2 2020 net loss was RMB 93.4 million (US$ 13.2 million), compared with a net loss of RMB 59.3 million in Q2 2019 and a net loss of RMB 101.7 million in Q1 2020; HY 2020 net loss increased 92.3% year-on-year to RMB 195.1 million (US$ 27.6 million)
- For Q2 2020, net operating cash outflow was RMB 69.9 million (US$ 9.9 million), compared to an outflow of RMB 7.4 million in Q2 2019 and an outflow of RMB 97.7 million in Q1 2020
___________________________________________
1 Compared to the first three months ended March 31, 2020.
2 Non-GAAP measure. For more information about non-GAAP financial measures, please see the section captioned "About Non-GAAP Financial Measures" at the end of this release.
Alan Peng, Chief Executive Officer of Meten EdtechX commented:
“We are pleased to report a resilient set of results for the second quarter of 2020, reflecting our sharp focus on effectively managing the gradual return to normal business as COVID-19 related restrictions were lifted during the period. Today, we are delighted to announce that all our learning centers (except for twenty-four in Beijing and Dalian that remained closed due to the re-introduction of COVID-19-related restrictive measures) are now open to students and are operating in accordance with official guidelines.
“The reopening of our learning centers, coupled with a continued strong performance by our online business, supported revenue growth of 4.3% compared to the first quarter of 2020. Although overall enrollment numbers decreased in the period, we saw encouraging growth in online enrollments, which increased by 53% year-on-year and partially mitigated a decline in offline enrollments while our learning centers were temporarily closed. Strict cost control during the COVID-19 pandemic resulted in a 27.6% reduction in cost of revenues which helped soften the impact of the learning center closures on our profitability. Gross profit, while down year-on-year, increased 46.7% compared to the first quarter of 2020.
“The events of recent months have further highlighted the importance of online learning and this is reflected in ongoing healthy demand for our online services, with online revenue increasing by 41.1% year on year. The success of our online offering to date has laid the foundation for the rollout of further services, and we are currently exploring possibilities to expand our offering.
“During the first half of 2020, we have also seen a shift in our favor in the competitive landscape, as other education players adapt to the changed environment. As a result, we recognize that new opportunities to gain market share and further strengthen our position may arise in the short term.
“Looking ahead, having successfully reopened our learning centers following prolonged closures in the first quarter of 2020 and strengthened our online offering, we believe we are well-positioned to meet seasonally higher demand in the third quarter of 2020. In the longer term, our focus remains on capitalizing on positive trends in the education market, increasing marketing efforts, capturing nascent demand in tier 2-4 cities in China, investing in state-of-the-art technology and strengthening our position as a key market player.”
Operational developments
| Q2 2020 | HY 2020 | |||||||
| Student enrollments | 14,049 | (57%) | 26,230 | (57%) | ||||
| Course withdrawal rate(1) (%) | 10.45% | (6.6 ppts) | 10.89% | (0.5 ppts) | ||||
(1) Refers to the amount of refunds issued in a specific period of time as a percentage of the sum of the amount of gross billings and the amount of refunds for such period.
| March 31, 2020 | June 30, 2020 | ||||
| Number of self-operated learning centers | 128 | 6.7%* | 112 | 12.5%* | |
| Number of franchised learning centers | 17 | 6.3%* | 16 | (5.9%)* | |
| (* Change compared to the previous quarter) | |||||
Growing online student enrollment
Meten EdtechX achieved strong growth in online enrollment during the second quarter of 2020, which increased by 53% year-on-year for the first half year of 2020. Compared with Q1 2020, enrollment increased by 20% as the Company leveraged cross-selling opportunities between offline and online as its learning centers reopened. As a result of the negative impact of COVID-19 on offline enrollment, overall student enrollment decreased by 57% year-on-year in the second quarter of 2020 and 57% for the first half of 2020.
Gross billings declined by 57.7% year-on-year during the second quarter of 2020 to RMB 160.9 million (US$ 22.8 million) (Q2 2019: RMB 378.0 million) but showed an improvement of 29.2% versus Q1 2020. For the first half of 2020, gross billings decreased by 60.1% year-on-year to RMB 285.4 million (US$ 40.4 million) (HY 2019: RMB 714.8 million), supported by the 51% contribution of the online business during the period.
Continuing development of online ELT
Development of the Likeshuo online learning platform continued into the second quarter of 2020. At the end of June 2020, the platform recorded 1.6 million registered users and 0.3 million paying users.
To leverage the rapid growth in demand for online education, Meten EdtechX further expanded its high caliber base of teachers and sales staff, recruiting more than 1,000 new employees during the second quarter. of 2020.
Furthermore, following the launch of its online Japanese language teaching service, JTalk, during the first quarter of 2020, the Company delivered nearly 2,500 course hours to more than 160 customers in the first half of 2020. Many of these customers have committed to entering into long-term contracts, adding further stability to the customer base. Meten EdtechX intends to build on the success of this new business and is exploring further language product offerings.
Offline network largely reactivated
Since the end of the first quarter of 2020, the Company gradually re-opened the majority of its learning centers in accordance with the applicable regulatory guidance. As of the date of this announcement, all of Meten EdtechX’s learning centers (except for eight learning centers located in Beijing that remained closed due to the re-introduction of COVID-19-related restrictive measures) have resumed full operation. The operation of learning centers remains subject to continuous social distancing measures and cleaning protocols to ensure enhanced hygiene levels.
Through successful re-opening and operation of its offline network, the Company believes it is well positioned to capitalize on the seasonally high demand for English lessons during the summer months.
Strong focus on efficiency
Since the beginning of 2020, Meten EdtechX has taken proactive steps to reduce its operating costs in response to the COVID-19 pandemic. Centralization of finance, HR, IT and other administrative functions was achieved through the introduction of shared centers, resulting in enhanced operating efficiency and lower administrative expenses.
Rental expenses were effectively reduced by merging headquarters and regional offices, and rent concessions negotiated for 70 leased properties, representing nearly 40% of total leases.
Owing to lower lesson occupancy, monthly teaching costs declined by 10% during the first half of 2020 while optimization of non-core functions helped reduce variable costs.
Financial results
Revenues
In Q2 2020, revenues amounted to RMB 189.3 million (US$ 26.8 million), a decrease of 47.0% year-on-year (Q2 2019: RMB 357.2 million), but increased 4.3% quarter-on-quarter (Q1 2020: RMB 181.6 million). For the first half of 2020, a decline of 44.8% was recorded, from RMB 672.0 million in the first half of 2019, to RMB 370.9 million (US$ 52.5 million), primarily as a result of the adverse impact of the COVID-19 pandemic during the period.
Cost of revenues
The Company’s cost of revenues consists primarily of staff costs, property expenses, depreciation and amortization, and other costs which primarily include consulting fees, foreign teacher-related administrative expenses, and teaching materials costs.
In Q2 2020, cost of revenues decreased by 27.6% year-on-year to RMB 135.7 million (US$ 19.2 million) (Q2 2019: RMB 187.5 million), and by 6.4% quarter-on-quarter (Q1 2020: RMB 145.0 million). In the first half of 2020, cost of revenues decreased to RMB 280.8 million (US$ 39.7 million), from RMB 360.3 million in the first half of 2019, predominantly due to savings achieved in sales and marketing and general and administrative expenses as part of the Company’s efforts to reduce operating expenses.
Gross profit
In Q2 2020, gross profit decreased by 68.4% year-on-year to RMB 53.6 million (US$ 7.6 million) (Q2 2019: RMB 169.7 million) but increased by 46.7% versus the previous quarter (Q1 2020: RMB 36.5 million) as trading conditions gradually improved following the lifting of COVID-related restrictions. For the first half of 2020, gross profit decreased to RMB 90.1 million (US$ 12.8 million), from RMB 311.8 million in the first half of 2019, due to the negative impact of the COVID-19 pandemic.
Gross profit margin decreased by 19.2 percentage points in Q2 2020 to 28.3%, from 47.5% in the same period of 2019. For the first half of 2020, gross profit margin was 24.3% compared to 46.4% for the first half of 2019.
Operating expenses
Selling and marketing expenses in Q2 2020 amounted to RMB 70.9 million (US$ 10.0 million), a decrease of 38.7% year-on-year from RMB 116.7 million in Q2 2019. In the first half of 2020, selling and marketing expenses amounted to RMB 139.5 million (US$ 19.7 million), down from RMB 224.3 million in the first half of 2019. This is primarily due to lower marketing activity due to the temporary closure of offline learning centers.
Research and development expenses in Q2 2020 decreased by 29.7% year-on-year to RMB 8.2 million (US$ 1.2 million), from RMB 11.6 million in Q2 2019. In the first half of 2020, research and development expenses decreased to RMB 15.2 million (US$ 2.1 million), from RMB 17.5 million in the first half of 2019. This is largely due to a reduction in certain offline research and development activities as a result of COVID-19-related restrictions.
General and administrative expenses in Q2 2020 decreased to RMB 65.4 million (US$ 9.3 million), from RMB 101.4 million in Q2 2019. In the first half of 2020, general and administrative expenses decreased by 28.8% year-on-year to RMB 130.4 million (US$ 18.5 million) (HY 2019: RMB 183.1 million). This decrease was largely driven by the temporary closure of the learning centers during the quarter.
Loss from operations
In Q2 2020, loss from operations was RMB 90.8 million (US$ 12.9 million), compared to a loss from operations of RMB 59.0 million in Q2 2019.
For the first half of 2020, loss from operations was RMB 194.9 million (US$ 27.6 million), compared to a loss from operations of RMB 113.1 million in the first half of 2019.
Net income / loss
In Q2 2020, net loss was RMB 93.4 million (US$ 13.2 million), compared to a net loss of RMB 59.3 million in Q2 2019 and a net loss of RMB 104.1 million for the first quarter of 2020.
For the first half of 2020, net loss was RMB 195.1 million (US$ 27.6 million), compared to a net loss of RMB 101.5 million in the first half of 2019.
Cash flow
Net operating cash inflow for the second quarter of 2020 was RMB 69.9 million (US$ 9.9 million), compared to an outflow of RMB 7.4 million in Q2 2019 and an outflow of RMB 97.7 million in Q1 2020. For the first half of 2020, an outflow of RMB 167.6 million (US$ 23.7 million) was recorded, compared to an outflow of RMB 48.8 million in the first half of 2019.
Capital expenditure for Q2 2020 was RMB 5.1 million (US$ 0.7 million) compared to RMB 22.4 million in Q2 2019. This decline was mainly due to the negative impact of COVID-19 on the Company’s operations compared to Q2 2019.
Capital expenditure for the first half of 2020 was RMB 8.7 million (US$ 1.2 million), which decreased from RMB 51.5 million for the corresponding period of the previous year.
Cash and cash equivalents
As at June 30, 2020, Meten EdtechX had RMB 163.5 million (US$ 23.1 million) of cash and cash equivalents, compared to RMB 152.2 million at March 31, 2020.
Outlook
Throughout the first half of 2020, Meten EdtechX demonstrated resilience in the face of the challenging and unprecedented conditions brought about by the COVID-19 pandemic. The evolution of the pandemic and wider economic outlook remain uncertain. However, Meten EdtechX remains optimistic about the second half of 2020 due to significant investment in 2019 in building the Company’s platform for future growth, the successful gradual re-opening and operation of its offline network and ongoing positive trends in the education technology sector.
Historically, the education technology sector has benefitted from higher growth in gross billings in the third quarter of the year when many students are on summer holidays and have more time to take English language training courses. The Company therefore expects to see the positive impact of this trend on its performance during the next quarter. Furthermore, it expects education technology spending to be positively impacted by the COVID-19 pandemic, which continues to drive an increased uptake of technology to replace, supplement and enhance teaching and learning in the context of social distancing.
Finally, in the second half of 2020, Meten EdtechX remains committed to its growth strategy based on the following key pillars:
- Maintain sustainable growth of the online business by investing in systems and product development, offline-to-online cross selling and leveraging the offline network
- Further expand offline network coverage by focusing on tier 2-4 cities and expanding the K-12 after school tutoring business, including one-to-one ELT and math tutoring through the Company’s offline learning centers and marketing resources
- Enhance and diversify its education service offering, focusing on the general adult ELT business while expanding the junior ELT business and online ELT business
- Further expand online language courses such as Spanish, Korean and French, as well as Japanese language training provided by Jtalk
- Selectively pursue strategic acquisitions and partnerships by seeking targets with a substantial regional presence and brand recognition, strong content development capabilities, shared values and goals and advanced technological capabilities
During the COVID-19 pandemic, the Company has exerted tremendous efforts to reduce its operating costs through a number of measures, including the centralization of administrative, finance, HR and IT functions and the reduction of rental expenses. The Company will continue to control operating expenses and enhance operating efficiency for the remainder of 2020.
Exchange Rate
The Company’s business is primarily conducted in China and all of the revenues are denominated in Renminbi (“RMB”). This announcement contains translations of certain RMB amounts into U.S. dollars (“USD” or “US$”) at specified rates solely for the convenience of the readers. Unless otherwise noted, all translations from RMB to USD for the second quarter and first half of 2020 are made at the rate of RMB 7.0651 to US$ 1.00, the exchange rate set forth in the H.10 statistical release of the Federal Reserve Board on June 30, 2020, respectively. No representation is made that the RMB amounts could have been, or could be, converted, realized or settled into US$ at that rate on June 30, as the case may be, or at any other rate.
About Non-GAAP Financial Measures
Meten EdtechX’s consolidated financial results presented are in accordance with GAAP. However, to provide meaningful supplemental information regarding its performance, Meten EdtechX adopts the following measures which are defined as non-GAAP financial measures by the SEC:
- EBITDA: calculated by subtracting net interest income/loss and adding back income tax expense and non-cash expense of depreciation and amortization to a firm's net income/(loss).
- Adjusted EBITDA: calculated by removing certain one-off, irregular and/or non-recurring items from EBITDA such as offering expenses and share-based compensation expenses.
- Adjusted net (loss)/income: calculated by adding back certain one-off, irregular and/or non-recurring items to net income/loss such as offering expenses and 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.
Results Presentation
The Company’s management team will host a conference call at 08:00 EDT / 13:00 BST / 20:00 CST on Monday, August 31, 2020, to discuss the financial results.
| Dial-in details for the conference call are as follows: | |
| Mainland China: | 400 810 8228 |
| Hong Kong: | +852 3005 1355 |
| USA: | +1 646 254 3594 |
| UK: | +44 20 7660 0166 |
| Other countries: | +86 10 5808 4166 |
| Participant PIN: | 662592 |
Participants should dial-in at least 5 minutes before the scheduled start time.
For investor and media enquiries, please contact:
Meten EdtechX
Stanley Yang
+86 1851-8513-075
stanley_yts@meten.com
Citigate Dewe Rogerson
Sandra Novakov / Christen Thomson / Eleni Menikou / Lucy Eyles
+44 (0)20 7638 9571
meten@citigatedewerogerson.com
About Meten EdtechX
Meten EdtechX is a leading ELT service provider in China, delivering English language and future skills training for Chinese students and professionals. Through a sophisticated digital platform and nationwide network of learning centers, the Company provides its services under three industry-leading brands: Meten (adult and junior ELT services), ABC (primarily junior ELT services) and Likeshuo (online ELT). It offers superior teaching quality and student satisfaction, which are underpinned by cutting edge technology deployed across its business, including AI-driven centralized teaching and management systems that record and analyze learning processes in real time.
The Company is committed to improving the overall English language competence and competitiveness of the Chinese population to keep abreast of the rapid development of globalization. Its experienced management is focused on further developing its digital platform and expanding its network of learning centers to deliver a continually evolving service offerings to a growing number of students across China.
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” and similar statements. Among other things, the outlook for the third quarter of fiscal year 2020 and full fiscal year 2020, quotations from management in this announcement, as well as the Company’s strategic and operational plans (in particular, the impact of the COVID-19 outbreak on our businesses, the solutions we adopted to mitigate the effects of the outbreak, the impact on our financial performance, the anticipated benefits of strategic growth initiatives and the balancing growth and profitability), the benefits of the Company’s 2019 investments and recent acquisitions, as well as our four key growth strategies, contain forward-looking statements. The Company may also make written or oral forward-looking statements in its reports filed or furnished to the U.S. Securities and Exchange Commission, in its annual reports 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 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 impact of the COVID-19 outbreak, our ability to attract students without a significant decrease in course fees; our ability to continue to hire, train and retain qualified teachers; our ability to maintain and enhance our “Meten” brand; our ability to effectively and efficiently manage the expansion of our school network and successfully execute our growth strategy; the outcome of ongoing, or any future, litigation or arbitration, including those relating to copyright and other intellectual property rights; competition in the English language training sector in China; changes in our revenues and certain cost or expense items as a percentage of our revenues; the expected growth of the Chinese English language training and private education market; Chinese governmental policies relating to private educational services and providers of such services; health epidemics and other outbreaks in China; and general economic conditions in China. Further information regarding these and other risks is included in our annual report on Form 20-F and other documents filed with the Securities and Exchange Commission. The Company does not undertake any obligation to update any forward-looking statement, except as required under applicable law. 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 duty to update such information, except as required under applicable law.
Statement Regarding Unaudited Financial Information
The unaudited financial information set forth in this press release is preliminary and subject to adjustments. Adjustments to the financial statements may be identified when audit work is performed for the year-end audit, which could result in significant differences from this preliminary unaudited financial information.
Non-GAAP Financial Measures
This press release contains certain non-GAAP financial measures, which are different from financial measures calculated in accordance with U.S. GAAP. Such non-GAAP financial measures should be considered in addition to and not as a substitute for or superior to the financial measures calculated in accordance with U.S. GAAP. In addition, the definition of adjusted EBITDA and adjusted net income/loss in this press release may be different from the definition of such terms used by other companies, and therefore, comparability may be limited.
| UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEET | |||
| (In thousands of RMB and USD, except for share, per share and per ADS data) | |||
| As of December 31, | As of June 30, | ||
| 2019 | 2020 | ||
| RMB'000 | RMB'000 | US$'000 | |
| ASSETS | |||
| Current assets | |||
| Cash and cash equivalents | 140,132 | 163,542 | 23,148 |
| Short-term investments | - | 42,391 | 6,000 |
| Contract assets | 7,824 | 6,781 | 960 |
| Accounts receivable | 28,903 | 45,133 | 6,388 |
| Other contract costs | 54,088 | 53,220 | 7,533 |
| Prepayments and other current assets | 64,790 | 20,673 | 2,926 |
| Amounts due from related parties | 9,662 | 1,933 | 274 |
| Prepaid income tax | 12,265 | 14,615 | 2,069 |
| Total current assets | 317,664 | 348,288 | 49,298 |
| Non-current assets | |||
| Restricted cash | 11,599 | 10,998 | 1,557 |
| Other contract costs | 10,114 | 4,733 | 670 |
| Equity method investments | 26,084 | 26,491 | 3,750 |
| Property and equipment, net | 220,118 | 169,650 | 24,012 |
| intangible assets | 24,968 | 22,153 | 3,136 |
| Deferred tax assets | 4,200 | 4,030 | 570 |
| Goodwill | 302,158 | 285,657 | 40,432 |
| Right-of-use assets | 484,225 | 386,507 | 54,707 |
| Other non-current assets | 62,435 | 53,428 | 7,560 |
| Total non-current assets | 1,145,901 | 963,647 | 136,394 |
| Total assets | 1,463,565 | 1,311,935 | 185,692 |
| UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEET | ||||||
| (In thousands of RMB and USD, except for share, per share and per ADS data) | ||||||
| As of December 31, | As of June 30, | |||||
| 2019 | 2020 | |||||
| RMB'000 | RMB'000 | US$'000 | ||||
| LIABILITIES, MEZZANINE EQUITY AND OWNERS’ DEFICIT | ||||||
| Current liabilities | ||||||
| Accounts payable | 15,714 | 28,845 | 4,083 | |||
| Bank loans | 92,000 | 84,700 | 11,989 | |||
| Deferred revenue | 408,287 | 375,449 | 53,141 | |||
| Salary and welfare payable | 74,139 | 59,048 | 8,358 | |||
| Financial liabilities from contracts with customers | 490,095 | 420,995 | 59,588 | |||
| Accrued expenses and other payables | 48,457 | 76,247 | 10,792 | |||
| Income taxes payable | 495 | 2,015 | 285 | |||
| Current lease liabilities | 142,155 | 143,111 | 20,256 | |||
| Amounts due to related parties | 851 | 31,050 | 4,395 | |||
| Total current liabilities | 1,272,193 | 1,221,460 | 172,887 | |||
| Non-current liabilities | ||||||
| Deferred revenue-Non current | 60,528 | 51,384 | 7,273 | |||
| Deferred tax liabilities | 14,085 | 5,400 | 764 | |||
| Non current tax payable | 26,085 | 28,737 | 4,067 | |||
| Lease liabilities | 333,613 | 238,601 | 33,772 | |||
| Total non-current liabilities | 434,311 | 324,122 | 45,876 | |||
| - | ||||||
| Total liabilities | 1,706,504 | 1,545,582 | 218,763 | |||
| Mezzanine equity | ||||||
| Redeemable Owners’ Investment | - | - | - | |||
| Owners’ deficit | ||||||
| Owners’ Investment | 219 | 37 | 5 | |||
| Subscriptions Receivable from founding shareholders | (2 | ) | (1 | ) | (0 | ) |
| Additional paid-in capital | 264,175 | 468,738 | 66,346 | |||
| Statutory reserve | - | - | - | |||
| Accumulated other comprehensive income | - | - | - | |||
| Accumulated deficit | (525,262 | (723,789 | ) | (102,446 | ) | |
| Total deficit attributable to owners of Company | (260,870 | (255,015 | ) | (36,095 | ) | |
| Non-controlling interests | 17,931 | 21,368 | 3,024 | |||
| Total deficit | (242,939 | ) | (233,647 | ) | (33,071 | ) |
| Commitments and contingencies | - | - | - | |||
| Total liabilities, mezzanine equity and owners' deficit | 1,463,565 | 1,311,935 | 185,692 | |||
| UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||
| 2019 | 2020 | ||||||||||||
| Q2 | H1 | Q2 | H1 | ||||||||||
| RMB'000 | RMB'000 | RMB'000 | US$'000 | RMB'000 | US$'000 | ||||||||
| Revenues | 357,240 | 672,043 | 189,328 | 26,798 | 370,909 | 52,499 | |||||||
| Cost of revenues | (187,509 | ) | 360,281 | ) | (135,727 | ) | (19,211 | ) | (280,775 | ) | (39,741 | ) | |
| Gross profit | 169,731 | 311,762 | 53,601 | 7,587 | 90,134 | 12,758 | |||||||
| Operating expenses: | |||||||||||||
| Selling and marketing expenses | (115,672 | ) | (224,280 | ) | (70,862 | ) | (10,030 | ) | (139,466 | ) | (19,740 | ) | |
| General and administrative expenses | (101,433 | ) | (183,059 | ) | (65,391 | ) | (9,255 | ) | (130,415 | ) | (18,459 | ) | |
| Research and development expenses | (11,624 | ) | (17,491 | ) | (8,176 | ) | (1,157 | ) | (15,182 | ) | (2,149 | ) | |
| - | - | - | |||||||||||
| (Loss)/income from operations | (58,998 | ) | (113,068 | ) | (90,828 | ) | (12,856 | ) | (194,929 | ) | (27,590 | ) | |
| Other income (expenses): | |||||||||||||
| Interest income | 233 | 411 | 149 | 21 | 282 | 40 | |||||||
| Interest expenses | (465 | ) | (816 | ) | (1,219 | ) | (173 | ) | (2,284 | ) | (323 | ) | |
| Foreign currency exchange gain/(loss), net | (10 | ) | (13 | ) | 466 | 66 | 258 | 37 | |||||
| Gains on available-for-sale investments | - | - | - | - | - | - | |||||||
| Gains on disposal of subsidiaries | (1,888 | ) | (1,888 | ) | - | - | - | - | |||||
| Government grants | 391 | 2,050 | 10,453 | 1,480 | 12,879 | 1,823 | |||||||
| Loss on equity method investments | 296 | 2,849 | 1,350 | 191 | 107 | 15 | |||||||
| Others, net | 369 | 306 | (10,880 | ) | (1,540 | ) | (11,095 | ) | (1,570 | ) | |||
| (Loss)/income before income tax | (60,072 | ) | (110,169 | ) | (90,509 | ) | (12,811 | ) | (194,782 | ) | (27,570 | ) | |
| Income tax expense | 763 | 8,699 | (2,858 | ) | (405 | ) | (308 | ) | (44 | ) | |||
| - | - | - | |||||||||||
| Net (loss)/income | (59,309 | ) | (101,470 | ) | (93,367 | ) | (13,215 | ) | (195,090 | ) | (27,613 | ) | |
| Less: Net (loss)/income attributable to non-controlling interests | (1,395 | ) | (2,401 | ) | 2,026 | 287 | 3,437 | 486 | |||||
| Net (loss)/income attributable to shareholders of the Company | (57,914 | ) | (99,069 | ) | (95,393 | ) | (13,502 | ) | (198,527 | ) | (28,100 | ) | |
| Net (loss)/income | (59,309 | ) | (101,470 | ) | (93,367 | ) | (13,215 | ) | (195,090 | ) | (27,613 | ) | |
| Other comprehensive income | - | - | - | - | - | - | |||||||
| Comprehensive (loss)/income | (59,309 | ) | (101,470 | ) | (93,367 | ) | (13,215 | ) | (195,090 | ) | (27,613 | ) | |
| Adjustments: | |||||||||||||
| Offering expenses | 13,040 | 16,198 | - | - | - | ||||||||
| Share-based compensation expenses | 1,944 | 3,888 | 2,964 | 420 | 4,577 | 648 | |||||||
| Adjusted Net (loss)/income | (44,325 | ) | (81,384 | ) | (90,403 | ) | (12,796 | ) | (190,513 | ) | (26,965 | ) | |