BEIJING, Nov. 29,
2022 /PRNewswire/ -- Tarena International, Inc.
(NASDAQ: TEDU) ("Tarena" or the "Company"), a leading provider of
IT professional education and IT-focused supplementary STEAM
education services in China, today
announced its unaudited financial results for the third
quarter ended September 30, 2022.
Highlights for the Third Quarter of
2022
- Net revenues increased by 4.6% year-over-year to RMB643.3 million (US$90.4
million), from RMB615.2
million in the same period of 2021.
- Gross profit increased by 13.1% year-over-year to RMB354.2 million (US$49.8
million), from RMB313.2
million in the same period of 2021.
- Gross profit margin increased by 4.2% year-over-year to 55.1%,
from 50.9% in the same period of 2021.
- Operating income increased to RMB21.0
million (US$3.0 million), from
a loss of RMB88.5 million in the same
period of 2021.
- Non-GAAP operating income, which excluded share-based
compensation expenses, was RMB30.2
million (US$4.2 million),
compared to a non-GAAP operating loss of RMB84.4 million in the same period of 2021.
- Net income was RMB27.9 million
(US$3.9 million), compared to a net
loss of RMB94.7 million in the same
period of 2021.
- Non-GAAP net income, which excluded share-based compensation
expenses, was RMB37.2 million
(US$5.2 million), compared to a
non-GAAP net loss of RMB90.5 million
in the same period of 2021.
- Basic income per American Depositary Share ("ADS"), each
representing five Class A ordinary shares with an effective date of
December 23, 2021, was RMB2.55 (US$0.36),
compared to a loss per ADS of RMB8.21
in the third quarter of 2021. Diluted income per American
Depositary Share ("ADS") was RMB2.43
(US$0.34), compared to a loss per ADS
of RMB8.21 in the third quarter of
2021.
- Cash, cash equivalents and time deposits, including current and
non-current, and restricted cash totaled RMB342.1 million (US$48.1
million) as of September 30,
2022, compared to RMB430.4
million as of December 31,
2021.
- Total student enrollment in IT-focused supplementary STEAM
education in the third quarter of 2022 reached 184,500, increasing
by 25.6%, compared to student enrollment of 146,900 in the same
period of 2021.
Highlights for the Nine Months Ended September 30, 2022
- Net revenues increased by 10.7% year-over-year to RMB1,915.6 million (US$269.3 million), from RMB1,731.2 million in the same period in
2021.
- Gross profit increased by 27.1% year-over-year to RMB1,089.7 million (US$153.2 million), from RMB857.5 million in the same period in 2021.
- Gross profit margin increased by 7.4% year-over-year to 56.9%,
from 49.5% in the same period of 2021.
- Operating income was RMB97.6
million (US$13.7 million),
compared to an operating loss of RMB308.7
million in the same period in 2021.
- Non-GAAP operating income, which excluded share-based
compensation expenses, was RMB109.3
million (US$15.4 million),
compared to a non-GAAP operating loss of RMB293.6 million in the same period in 2021.
- Net income was RMB102.9 million
(US$14.5 million), compared to a net
loss of RMB293.2 million in the same
period in 2021.
- Non-GAAP net income, which excluded share-based compensation
expenses, was RMB114.7 million
(US$16.1 million), compared to a
non-GAAP net loss of RMB278.0 million
in the same period in 2021.
- Basic income per American Depositary Share ("ADS"), each
representing five Class A ordinary shares with an effective date of
December 23, 2021, was RMB9.28 (US$1.30).
Diluted income per American Depositary Share ("ADS") was
RMB8.85 (US$1.24).
- Total student enrollment in our IT-focused supplementary STEAM
education in the first nine months of 2022 reached 204,400,
increasing by 25.2%, compared to student enrollment of 163,300 in
the same period of 2021.
Key Financial Results
|
|
For the Three Months Ended
September 30,
|
Variance
|
% of
change
|
For the Nine Months Ended
September 30,
|
Variance
|
% of
change
|
|
|
2021
|
|
2022
|
|
|
|
2021
|
|
2022
|
|
|
|
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
|
|
(in thousands,
except for percentages)
|
Net
revenues
|
|
615,175
|
|
643,307
|
|
28,132
|
4.6
|
1,731,219
|
|
1,915,630
|
|
184,411
|
10.7
|
Cost of
revenues(a)
|
|
(302,008)
|
|
(289,082)
|
|
12,926
|
-4.3
|
(873,730)
|
|
(825,976)
|
|
47,754
|
-5.5
|
Gross
profit
|
|
313,167
|
|
354,225
|
|
41,058
|
13.1
|
857,489
|
|
1,089,654
|
|
232,165
|
27.1
|
Gross
margin
|
|
50.9 %
|
|
55.1 %
|
|
4.2 %
|
|
49.5 %
|
|
56.9 %
|
|
7.4 %
|
|
Selling and
marketing
expenses(a)
|
|
(223,651)
|
|
(168,362)
|
|
55,289
|
-24.7
|
(656,284)
|
|
(497,636)
|
|
158,648
|
-24.2
|
General and
administrative
expenses(a)
|
|
(151,509)
|
|
(150,145)
|
|
1,364
|
-0.9
|
(437,520)
|
|
(450,472)
|
|
(12,952)
|
3.0
|
Research and
development
expenses(a)
|
|
(26,552)
|
|
(14,720)
|
|
11,832
|
-44.6
|
(72,434)
|
|
(43,940)
|
|
28,494
|
-39.3
|
Total operating
expenses
|
|
(401,712)
|
|
(333,227)
|
|
68,485
|
-17.0
|
(1,166,238)
|
|
(992,048)
|
|
174,190
|
-14.9
|
Operating
income/(loss)
|
|
(88,545)
|
|
20,998
|
|
109,543
|
123.7
|
(308,749)
|
|
97,606
|
|
406,355
|
131.6
|
Note:
(a) Includes share-based compensation expenses.
"In the third quarter of 2022, we achieved another quarter of
steady growth in both net revenues and operating profits, thanks to
our ability to increase enrollment in children's IT-focused STEAM
education while streamlining our centers and headcount. Ultimately,
this performance was mainly driven by the effectiveness of our
relatively conservative growth strategy, whereby we focused on
improving the quality of our courses and services and continued to
optimize our operations to maintain financial health," remarked Ms.
Ying Sun, the Chief Executive
Officer of Tarena.
Ms. Sun continued, "Going forward, we anticipate more
restrictions on the mobility of our students from the resurging
COVID-19 and related prevention and control measures, which will
affect our center operations, new enrollment and revenue to some
degree in the fourth quarter. To ensure undisrupted services to our
students, we will continue to optimize the quality of our OMO-based
course delivery and service system. On the student acquisition
front, we will continue to drive near-term enrollment in a
cost-effective manner through referrals and renewal-based
enrollment. Additionally, we will continue to improve operational
efficiency to maintain healthy margins and operating cash
flows."
"Furthermore, our Board of Directors approved another share
repurchase program of up to US$3
million, further demonstrating our confidence in the
fundamental health and long-term development of the company as well
as our commitment to enhancing shareholder value," concluded Ms.
Ying Sun.
Financial Results for the Third Quarter of
2022
Net Revenues
Total net revenues increased by 4.6% to RMB643.3 million (US$90.4 million) in the third quarter of 2022,
from RMB615.2 million in the same
period of 2021. The increase was mainly driven by higher student
enrollment in IT-focused supplementary STEAM education, and was
partially offset by a slight decrease in IT professional education
revenues.
Cost of Revenues
The cost of revenues decreased by 4.3% to RMB289.1 million (US$40.6 million) in the third quarter of 2022,
from RMB302.0 million in the same
period of 2021. The decrease was mainly due to decreased rental and
depreciation expenses resulting from the closing of some of our
teaching centers and a decrease in certificate fees.
Gross Profit and Gross Margin
Gross profit increased by 13.1% to RMB354.2 million (US$49.8
million) in the third quarter of 2022, from RMB313.2 million in the same period of 2021.
Gross margin expanded to 55.1% in the third quarter of 2022,
compared to 50.9% in the same period of 2021 as we continued
to improve operational efficiency.
Operating Expenses
Total operating expenses decreased by 17.0% to RMB333.2 million (US$46.8 million) in the third quarter of 2022,
from RMB401.7 million in the same
period of 2021. Total non-GAAP operating expenses, which excluded
share-based compensation expenses, decreased by 18.5% to
RMB324.1 million (US$45.6 million) in the third quarter of 2022,
from RMB397.7 million in the same
period of 2021. Total share-based compensation expenses allocated
to related operating expenses were RMB9.2 million
(US$1.3 million) in the third
quarter of 2022, compared to RMB4.0
million in the same period of 2021.
Selling and marketing expenses decreased by 24.7% to
RMB168.4 million (US$23.7 million) in the third quarter of 2022,
from RMB223.7 million in the same period of 2021. The decrease
was mainly due to the drop in the number of sales staff and a
decrease in advertising spending as the Company continued to
optimize marketing spending in the third quarter of 2022.
General and administrative expenses decreased by 0.9% to
RMB150.1 million (US$21.1 million) in the third quarter of 2022,
from RMB151.5 million in the same
period of 2021.
Research and development expenses decreased by 44.6% to
RMB14.7 million (US$2.1 million) in the third quarter of 2022,
from RMB26.6 million in the same
period of 2021. The decrease was mainly due to the decrease in
personnel-related expenses in the third quarter of 2022.
Operating Income/(Loss)
Operating income was RMB21.0
million (US$3.0 million) in
the third quarter of 2022, compared to an operating loss of
RMB88.5 million in the same
period of 2021. Non-GAAP operating income, which excluded
share-based compensation expenses, was RMB30.2 million (US$4.2 million) in the third quarter of 2022,
compared to a non-GAAP operating loss of RMB84.4 million in the same period of 2021.
Income Tax Benefit/(Expense)
The Company recorded an income tax benefit of RMB2.8 million (US$0.4 million) in the third quarter of 2022,
compared to an income tax expense of RMB8.0
million in the same period of 2021.
Net Income/(Loss)
As a result of the foregoing factors, net income was
RMB27.9 million (US$3.9 million) in the third quarter of 2022,
compared to a net loss of RMB94.7
million in the same period of 2021. Non-GAAP net income,
which excluded share-based compensation expenses, was RMB37.2 million (US$5.2 million) in the third quarter of 2022,
compared to a non-GAAP net loss of RMB90.5
million in the same period of 2021.
Basic and Diluted Income/(Loss) per ADS
Basic income per ADS was RMB2.55
(US$0.36) in the third quarter of
2022, compared to a loss per ADS of RMB8.21 in the third quarter of 2021. Diluted
income per ADS was RMB2.43
(US$0.34) in the third quarter of
2022, compared to a loss per ADS of RMB8.21 in the third quarter of 2021. Non-GAAP
basic income per ADS, which excluded share-based compensation
expenses, was RMB3.39 (US$0.48) in the third quarter of 2022, compared
to a non-GAAP loss per ADS of RMB7.84
in the third quarter of 2021. Non-GAAP diluted income per ADS,
which excluded share-based compensation expenses, was RMB3.23 (US$0.45)
in the third quarter of 2022, compared to a non-GAAP loss per ADS
of RMB7.84 in the third quarter of
2021.
Cash Flow
Net cash outflow used in operating activities in the third
quarter of 2022 was RMB48.5 million (US$6.8 million). The outflow was primarily due to
operational spending exceeding the amount of cash received from new
enrollments in the quarter. Net cash outflow from financing
activities in the third quarter of 2022 was RMB23.5 million (US$3.3
million) as we repaid RMB15.5
million (US$2.2 million) of
the short-term bank loan. Capital expenditures in the third quarter
of 2022 were RMB13.6 million
(US$1.9 million).
Financial Results for the Nine Months Ended September 30, 2022
Net Revenues
Total net revenues increased by 10.7% to RMB1,915.6 million (US$269.3 million) in the first nine months of
2022, from RMB1,731.2 million in the
same period of 2021. The increase was primarily driven by higher
student enrollment in our IT-focused supplementary STEAM education
and an increase in certification revenues.
Cost of Revenues
The cost of revenues decreased by 5.5% to RMB826.0 million (US$116.1
million) in the first nine months of 2022, from RMB873.7 million in the same period of 2021. The
decrease was primarily due to the decrease in rental costs,
depreciation costs and certificate fees.
Gross Profit and Gross Margin
Gross profit increased by 27.1% to RMB1,089.7 million (US$153.2 million) in the first nine months of
2022, from RMB857.5 million in the
same period of 2021. Gross margin, which is equal to gross profit
divided by net revenues, was 56.9% in the first nine months of
2022, compared with 49.5% in the same period of 2021. The increase
in gross profit was primarily attributable to the increase in net
revenues and the decrease in the cost of revenues in both our
IT-focused supplementary STEAM education and IT professional
education businesses.
Operating Expenses
Total operating expenses decreased by 14.9% to RMB992.0 million (US$139.5
million) in the first nine months of 2022, from RMB1,166.2 million in the same period of 2021.
Total non-GAAP operating expenses, which excluded share-based
compensation expenses, decreased by 14.9% to RMB980.4 million (US$137.8
million) in the first nine months of 2022, from RMB1,151.6 million in the same period of 2021.
Total share-based compensation expenses allocated to related
operating expenses decreased by 19.9% to RMB11.7 million (US$1.6 million) in the first nine months of 2022,
from RMB14.6 million in the same
period of 2021.
Selling and marketing expenses decreased by 24.2% to
RMB497.6 million (US$70.0 million) in the first nine months of
2022, from RMB656.3 million in the
same period of 2021. The decrease was mainly due to a drop in the
number of sales staff and a decrease in advertising spending as the
Company continued to control marketing spending in the first nine
months of 2022.
General and administrative expenses increased by 3.0% to
RMB450.5 million (US$63.3 million) in the first nine months of
2022, from RMB437.5 million in the
same period of 2021. The increase was mainly due to a one-time
provision for the residual amount of the anticipated settlement of
a class action lawsuit net of the estimated insurance coverage in
the first nine months of 2022. In addition, the increase in bonus
payments resulted in an increase in payroll costs in the first nine
months of 2022. Such an increase was partially offset by an
impairment loss on an office property held for sale in the first
nine months of 2021, which the Company did not incur in the first
nine months of 2022.
Research and development expenses decreased by 39.3% to
RMB43.9 million (US$6.2 million) in the first nine months of 2022,
from RMB72.4 million in the same
period of 2021. The decrease was mainly due to a decrease in
personnel-related costs in the first nine months of 2022.
Operating Income/(Loss)
Operating income was RMB97.6
million (US$13.7 million) in
the first nine months of 2022, compared to an operating loss of
RMB308.7 million in the same period
of 2021. Non-GAAP operating income, which excluded share-based
compensation expenses, was RMB109.3
million (US$15.4 million) in
the first nine months of 2022, compared to a non-GAAP operating
loss of RMB293.6 million in the same
period of 2021.
Income Tax Benefit/(Expense)
The Company recorded an income tax expense of RMB3.2 million (US$0.4
million) in the first nine months of 2022, compared to
RMB11.6 million in income tax
benefits in the same period of 2021.
Net Income/(Loss)
As a result of the foregoing, net income was RMB102.9 million (US$14.5
million) in the first nine months of 2022, compared to net
loss of RMB293.2 million in the same
period of 2021. Non-GAAP net income, which excluded share-based
compensation expenses, was RMB114.7
million (US$16.1 million) in
the first nine months of 2022, compared to non-GAAP net loss of
RMB278.0 million in the same period
of 2021.
Basic and Diluted Income/(Loss) per ADS
Basic income per ADS was RMB9.28
(US$1.30) in the first nine months of
2022. Diluted income per ADS was RMB8.85 (US$1.24)
in the first nine months of 2022. Non-GAAP basic income per ADS,
which excluded share-based compensation expenses, was RMB10.35 (US$1.45)
in the first nine months of 2022. Non-GAAP diluted income per ADS,
which excluded share-based compensation expenses, was RMB9.86 (US$1.39)
in the first nine months of 2022.
Cash Flow
The total balance of cash, cash equivalents and time deposits
decreased by RMB88.3 million from
RMB430.4 million as of December 31, 2021, to RMB342.1 million (US$48.1
million) as of September 30,
2022. Net cash outflow from operating activities in the
first nine months of 2022 was RMB48.0
million (US$6.7 million),
primarily due to operational spending exceeding the amount of cash
received from enrollments. Net cash outflow from financing
activities for the nine months of 2022 was RMB29.1 million (US$4.1
million) as we repaid RMB15.5
million (US$2.2 million) of
the short-term bank loan. Capital expenditures in the first nine
months of 2022 were RMB33.1 million
(US$4.7 million).
Business Outlook
Based on the Company's current estimates, total net revenues for
the fourth quarter of 2022 are expected to be in the range of
RMB560 million to RMB590 million, which represents a decrease of
10.0% to 15.0% compared to net revenues in the fourth quarter of
2021, after taking into consideration the likely continued impact
of the COVID-19 pandemic.
This guidance is based on current market conditions and reflects
the Company's current and preliminary estimates of market and
operating conditions, which are subject to change, particularly as
to the potential impact of COVID-19 in China.
Share Repurchase Program
On November 28, 2022, the
Company's board of directors authorized a new share repurchase
program over the next twelve months. Pursuant to this share
repurchase program, the Company is authorized to repurchase up to
an aggregate value of US$3 million of
its Class A ordinary shares (including in the form of ADS) during
the 12-month period beginning from November
28, 2022. The Company's proposed repurchases may be effected
from time to time through open market transactions at prevailing
market prices, in privately negotiated transactions, in block
trades and/or through other legally permissible means, depending on
the market conditions and in accordance with applicable rules and
regulations. The timing and dollar amount of the repurchase
transactions will be subject to the Securities and Exchange
Commission Rule 10b-18 and/or Rule
10b5-1 requirements. The Company expects to fund the repurchases
under the extended share repurchase program with its existing cash
balance.
Exchange Rate Information
All translations made in the financial statements or elsewhere
in this press release from RMB to United
States dollars ("US$") are solely for convenience and
calculated at the rate of US$1.00=RMB7.1135,
representing the exchange rate as of September 30, 2022, as set forth in the H.10
statistical release of the U.S. Federal Reserve Board. No
representation is made that the RMB amounts could have been,
converted, realized or settled into US$ at that rate, or at any
other rate, on September 30,
2022.
Conference Call
Company management will hold an earnings conference call and
live webcast to discuss the Company's results at 8:00 AM on November 30,
2022, U.S. Eastern Time (9:00
PM on November 30, 2022,
Beijing Time).
Please register in advance of the conference, using the link
provided below. Upon registering, you will be provided with
participant dial-in numbers, a passcode, and a unique registrant
ID.
Conference call registration link:
https://s1.c-conf.com/diamondpass/10027068-518l2f.html . It
will automatically direct you to the registration page of "Tarena's
Third Quarter 2022 Earnings Conference Call," where you may fill in
your details for RSVP. If it requires you to enter a participant
conference ID, please enter "10027068".
In the 10 minutes prior to the call start time, you may use the
conference access information (including dial in number(s), direct
event passcode and registrant ID) provided in the confirmation
email received at the point of registration.
A replay of the conference call may be accessed by phone at the
following number until December 7, 2022:
United States: +1 855 883
1031
China: 400 1209 216
Hong Kong: 800 930 639
Conference ID: 10027068
Additionally, a live and archived webcast of this call will be
available on the Investor Relations section of Tarena's website at
http://ir.tedu.cn.
About Tarena International, Inc.
Tarena is a leading provider of IT professional education and
IT-focused supplementary STEAM education services in China. Through its innovative education
platform combining live distance instruction, classroom-based
tutoring and online learning modules, Tarena offers professional
education courses in IT and non-IT subjects. Its professional
education courses provide students with practical skills to prepare
them for jobs in industries with significant growth potential and
strong hiring demand. Tarena also offers IT-focused supplementary
STEAM education programs, including computer coding and robotics
programming courses, etc., targeting students between three and
eighteen years of age. Aiming to encourage "code to learn," Tarena
embraces the latest trends in STEAM education and technology to
develop children's logical thinking and learning abilities while
allowing them to discover their interests and potential.
Safe Harbor Statement
This press release contains forward-looking statements made
under the "safe harbor" provisions of Section 21E of the Securities
Exchange Act of 1934, as amended, and 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. Among other
things, the business outlook, the quotations from management in
this announcement, as well as the Company's strategic and
operational plans contain forward-looking statements. Tarena may
also make written or oral forward-looking statements in its reports
filed with or furnished to the U.S. Securities and Exchange
Commission, 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. Any statements
that are not historical facts, including any business outlook and
statements about Tarena's beliefs and expectations, are
forward-looking statements. Many factors, risks and uncertainties
could cause actual results to differ materially from those in the
forward-looking statements. Such factors and risks include, but not
limited to the following: the impact of the COVID-19 outbreak;
Tarena's goals and strategies; its future business development,
financial condition and results of operations; its ability to
continue to attract students to enroll in its courses; its ability
to continue to recruit, train and retain qualified instructors and
teaching assistants; its ability to continually tailor its
curriculum to market demand and enhance its courses to adequately
and promptly respond to developments in the professional job
market; its ability to maintain or enhance its brand recognition,
its ability to maintain high job placement rate for its students,
and its ability to maintain cooperative relationships with
financing service providers for student loans.
Further information regarding these and other risks,
uncertainties or factors is included in Tarena's filings with the
U.S. Securities and Exchange Commission. All information provided
in this press release is current as of the date of the press
release, and Tarena does not undertake any obligation to update
such information, except as required under applicable law.
About Non-GAAP Financial Measures
To supplement Tarena's consolidated financial results presented
in accordance with United States Generally Accepted Accounting
Principles ("GAAP"), Tarena's management uses non-GAAP measures of
cost of revenues, operating expenses, operating income, net income,
and basic and diluted net income per ADS, which are adjusted from
results based on GAAP to exclude the share-based compensation
expenses. These non-GAAP financial measures should be considered in
addition to results prepared in accordance with GAAP, but should
not be considered a substitute for, or superior to, GAAP results.
In addition, calculation of the non-GAAP financial measures may be
different from the calculation used by other companies, and
therefore comparability may be limited.
Tarena's management believes that excluding the share-based
compensation expenses provides meaningful supplemental information
regarding our performance and liquidity by excluding certain items
identified as non-recurring and infrequent in nature, and non-cash
charges. The amount of share-based compensation expenses is not
built into the Company's annual budgets and quarterly forecasts,
which generally will be the basis for information Tarena provides
to analysts and investors as guidance for future operating
performance.
The non-GAAP financial measures are provided to enhance
investors' overall understanding of Tarena's current financial
performance and prospects for the future. A limitation of using
non-GAAP cost of revenues, operating expenses, operating income
(loss) and net income (loss), excluding the share-based
compensation expenses is that the share-based compensation charge
has been and will continue to be a recurring expense in the
Company's business for the foreseeable future. In order to mitigate
the limitation, the Company has provided specific information
regarding the GAAP amounts excluded from each non-GAAP measure. The
accompanying tables include details on the reconciliation between
GAAP financial measures that are most directly comparable to the
non-GAAP financial measures the Company has presented.
For further information, please contact:
Investor Relations Contact:
Tarena International, Inc.
Investor Relations
E-mail: ir@tedu.cn
The Piacente Group, Inc.
In China
Yang Song
Tel: +86-10-6508-0677
E-mail: tedu@tpg-ir.com
In the U.S.
Brandi Piacente
Tel: +1-212-481-2050
E-mail: tedu@tpg-ir.com
TARENA INTERNATIONAL, INC. AND
SUBSIDIARIES
|
UNAUDITED CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(in thousands,
except share data and per ADS data)
|
|
|
|
As of
|
|
|
December 31,
|
|
September
30,
|
|
September
30,
|
|
|
2021
|
|
2022
|
|
2022
|
|
|
Audited
|
|
Unaudited
|
|
Unaudited
|
|
|
RMB
|
|
RMB
|
|
USD
|
ASSETS
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
423,766
|
|
335,555
|
|
47,172
|
Time
deposits
|
|
6,257
|
|
6,236
|
|
877
|
Restricted
cash
|
|
255
|
|
40
|
|
6
|
Accounts receivable,
net of allowance for doubtful accounts
|
|
48,458
|
|
71,500
|
|
10,051
|
Amounts due from
related parties
|
|
839
|
|
583
|
|
82
|
Prepaid expenses and
other current assets
|
|
139,757
|
|
126,404
|
|
17,770
|
Total current
assets
|
|
619,332
|
|
540,318
|
|
75,958
|
Time deposits-non
current
|
|
123
|
|
227
|
|
32
|
Accounts receivable,
net of allowance for doubtful accounts-non current
|
|
90
|
|
191
|
|
27
|
Amount due from
related parties-non current
|
|
683
|
|
710
|
|
100
|
Property and
equipment, net
|
|
299,441
|
|
249,384
|
|
35,058
|
Intangible assets,
net
|
|
9,906
|
|
8,113
|
|
1,141
|
Goodwill
|
|
52,782
|
|
52,782
|
|
7,420
|
Right-of-use
assets
|
|
495,936
|
|
370,374
|
|
52,066
|
Long-term investments,
net
|
|
46,449
|
|
43,597
|
|
6,129
|
Deferred income tax
assets
|
|
41,000
|
|
54,591
|
|
7,674
|
Other non-current
assets, net
|
|
76,040
|
|
48,983
|
|
6,884
|
Total
assets
|
|
1,641,782
|
|
1,369,270
|
|
192,489
|
|
|
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Short-term bank
loans
|
|
30,000
|
|
16,500
|
|
2,320
|
Accounts
payable
|
|
8,914
|
|
4,351
|
|
612
|
Amounts due to related
parties
|
|
554
|
|
222
|
|
31
|
Operating lease
liabilities-current
|
|
239,937
|
|
197,885
|
|
27,818
|
Income taxes
payable
|
|
89,000
|
|
105,323
|
|
14,806
|
Deferred
revenue-current
|
|
2,008,078
|
|
1,775,546
|
|
249,602
|
Accrued expenses and
other current liabilities
|
|
563,603
|
|
547,967
|
|
77,032
|
Total current
liabilities
|
|
2,940,086
|
|
2,647,794
|
|
372,221
|
Deferred revenue-non
current
|
|
16,774
|
|
14,161
|
|
1,991
|
Operating lease
liabilities-non current
|
|
272,575
|
|
195,741
|
|
27,517
|
Other non-current
liabilities
|
|
4,767
|
|
4,528
|
|
637
|
Total
liabilities
|
|
3,234,202
|
|
2,862,224
|
|
402,366
|
Commitments and
contingencies
|
|
-
|
|
-
|
|
-
|
Shareholders'
equity:
|
|
|
|
|
|
|
Class A ordinary
shares
|
|
355
|
|
359
|
|
50
|
Class B ordinary
shares
|
|
74
|
|
74
|
|
10
|
Treasury
stock
|
|
(459,815)
|
|
(475,498)
|
|
(66,844)
|
Additional paid-in
capital
|
|
1,347,205
|
|
1,359,042
|
|
191,051
|
Accumulated other
comprehensive income
|
|
48,699
|
|
49,070
|
|
6,898
|
Accumulated
deficit
|
|
(2,520,438)
|
|
(2,418,412)
|
|
(339,975)
|
Total deficit
attributable to the shareholders of Tarena
International, Inc.
|
|
(1,583,920)
|
|
(1,485,365)
|
|
(208,810)
|
Non-controlling
interest
|
|
(8,500)
|
|
(7,589)
|
|
(1,067)
|
Total liabilities
and equity
|
|
1,641,782
|
|
1,369,270
|
|
192,489
|
TARENA INTERNATIONAL, INC. AND
SUBSIDIARIES
|
UNAUDITED CONDENSED
CONSOLIDATED STATEMENTS OF COMPREHENSIVE
INCOME/(LOSS)
|
(in thousands,
except share data and per ADS data)
|
|
|
|
For the Three Months Ended
September 30
|
|
For the Nine Months Ended
September 30
|
|
|
2021
(Unaudited)
|
|
2022
(Unaudited)
|
|
2022
(Unaudited)
|
|
2021
(Unaudited)
|
|
2022
(Unaudited)
|
|
2022
(Unaudited)
|
|
|
RMB
|
|
RMB
|
|
USD
|
|
RMB
|
|
RMB
|
|
USD
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
615,175
|
|
643,307
|
|
90,435
|
|
1,731,219
|
|
1,915,630
|
|
269,295
|
Cost of
revenues(a)
|
|
(302,008)
|
|
(289,082)
|
|
(40,639)
|
|
(873,730)
|
|
(825,976)
|
|
(116,114)
|
Gross
profit
|
|
313,167
|
|
354,225
|
|
49,796
|
|
857,489
|
|
1,089,654
|
|
153,181
|
Selling and marketing
expenses(a)
|
|
(223,651)
|
|
(168,362)
|
|
(23,668)
|
|
(656,284)
|
|
(497,636)
|
|
(69,957)
|
General and
administrative
expenses(a)
|
|
(151,509)
|
|
(150,145)
|
|
(21,107)
|
|
(437,520)
|
|
(450,472)
|
|
(63,326)
|
Research and
development
expenses(a)
|
|
(26,552)
|
|
(14,720)
|
|
(2,069)
|
|
(72,434)
|
|
(43,940)
|
|
(6,177)
|
Operating
income/(loss)
|
|
(88,545)
|
|
20,998
|
|
2,952
|
|
(308,749)
|
|
97,606
|
|
13,721
|
Interest income,
net
|
|
372
|
|
1,113
|
|
156
|
|
1,561
|
|
1,856
|
|
261
|
Other income
|
|
1,713
|
|
3,919
|
|
551
|
|
2,824
|
|
7,780
|
|
1,094
|
Foreign exchange
loss
|
|
(226)
|
|
(870)
|
|
(122)
|
|
(505)
|
|
(1,112)
|
|
(156)
|
Income/(loss) before
income taxes
|
|
(86,686)
|
|
25,160
|
|
3,537
|
|
(304,869)
|
|
106,130
|
|
14,920
|
Income tax
benefit/(expense)
|
|
(7,996)
|
|
2,788
|
|
392
|
|
11,638
|
|
(3,193)
|
|
(449)
|
Net
income/(loss)
|
|
(94,682)
|
|
27,948
|
|
3,929
|
|
(293,231)
|
|
102,937
|
|
14,471
|
Less: Net income/(loss)
attributable
to non-controlling interests
|
|
(1,894)
|
|
212
|
|
30
|
|
(1,157)
|
|
911
|
|
128
|
Net income/(loss)
attributable to
Class A and Class B
ordinary shareholders
|
|
(92,788)
|
|
27,736
|
|
3,899
|
|
(292,074)
|
|
102,026
|
|
14,343
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss)
per ADS(b)
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic(b)
|
|
(8.21)
|
|
2.55
|
|
0.36
|
|
(26.01)
|
|
9.28
|
|
1.30
|
Diluted(b)
|
|
(8.21)
|
|
2.43
|
|
0.34
|
|
(26.01)
|
|
8.85
|
|
1.24
|
Weighted average
number of Class
A and Class B ordinary shares
outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
56,515,425
|
|
54,442,350
|
|
54,442,350
|
|
56,150,962
|
|
54,952,049
|
|
54,952,049
|
Diluted
|
|
56,515,425
|
|
57,168,825
|
|
57,168,825
|
|
56,150,962
|
|
57,666,904
|
|
57,666,904
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income/(loss)
|
|
(94,682)
|
|
27,948
|
|
3,929
|
|
(293,231)
|
|
102,937
|
|
14,471
|
Other
comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency
translation
adjustment, net of nil income taxes
|
|
(1,161)
|
|
(19)
|
|
(3)
|
|
(136)
|
|
370
|
|
52
|
Comprehensive
income/(loss)
|
|
(95,843)
|
|
27,929
|
|
3,926
|
|
(293,367)
|
|
103,307
|
|
14,523
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes:
(a) Includes share-based compensation expenses as
follows:
|
|
For the Three Months Ended
September 30,
|
|
For the Nine Months Ended
September 30,
|
|
|
2021
|
|
2022
|
|
2022
|
|
2021
|
|
2022
|
|
2022
|
|
|
RMB
|
|
RMB
|
|
USD
|
|
RMB
|
|
RMB
|
|
USD
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenues
|
|
185
|
|
56
|
|
8
|
|
555
|
|
79
|
|
11
|
Selling and marketing
expenses
|
|
996
|
|
679
|
|
95
|
|
2,974
|
|
975
|
|
137
|
General and
administrative expenses
|
|
2,644
|
|
7,484
|
|
1,052
|
|
10,595
|
|
9,131
|
|
1,284
|
Research and
development expenses
|
|
332
|
|
989
|
|
139
|
|
1,068
|
|
1,551
|
|
218
|
TARENA INTERNATIONAL, INC. AND
SUBSIDIARIES
|
RECONCILIATION OF
GAAP MEASURES TO NON-GAAP MEASURES
|
(in thousands,
except share data and per ADS data)
|
|
|
|
For the Three Months Ended
September 30,
|
|
For the Nine Months Ended
September 30,
|
|
|
2021
(Unaudited)
|
|
2022
(Unaudited)
|
|
2022
(Unaudited)
|
|
2021
(Unaudited)
|
|
2022
(Unaudited)
|
|
2022
(Unaudited)
|
|
|
RMB
|
|
RMB
|
|
USD
|
|
RMB
|
|
RMB
|
|
USD
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Cost of
revenues
|
|
302,008
|
|
289,082
|
|
40,639
|
|
873,730
|
|
825,976
|
|
116,114
|
Share-based
compensation expense in
cost of revenues
|
|
185
|
|
56
|
|
8
|
|
555
|
|
79
|
|
11
|
Non-GAAP Cost of
revenues
|
|
301,823
|
|
289,026
|
|
40,631
|
|
873,175
|
|
825,897
|
|
116,103
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Selling and
marketing expenses
|
|
223,651
|
|
168,362
|
|
23,668
|
|
656,284
|
|
497,636
|
|
69,957
|
Share-based
compensation expense in
selling and marketing expenses
|
|
996
|
|
679
|
|
95
|
|
2,974
|
|
975
|
|
137
|
Non-GAAP Selling and
marketing
expenses
|
|
222,655
|
|
167,683
|
|
23,573
|
|
653,310
|
|
496,661
|
|
69,820
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP General and
administrative
expenses
|
|
151,509
|
|
150,145
|
|
21,107
|
|
437,520
|
|
450,472
|
|
63,326
|
Share-based
compensation expense in
general and administrative expenses
|
|
2,644
|
|
7,484
|
|
1,052
|
|
10,595
|
|
9,131
|
|
1,284
|
Non-GAAP General
and
administrative expenses
|
|
148,865
|
|
142,661
|
|
20,055
|
|
426,925
|
|
441,341
|
|
62,042
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Research and
development
expenses
|
|
26,552
|
|
14,720
|
|
2,069
|
|
72,434
|
|
43,940
|
|
6,177
|
Share-based
compensation expense in
research and development expenses
|
|
332
|
|
989
|
|
139
|
|
1,068
|
|
1,551
|
|
218
|
Non-GAAP Research
and
development expenses
|
|
26,220
|
|
13,731
|
|
1,930
|
|
71,366
|
|
42,389
|
|
5,959
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income/(loss)
|
|
(88,545)
|
|
20,998
|
|
2,952
|
|
(308,749)
|
|
97,606
|
|
13,721
|
Share-based
compensation expenses
|
|
4,157
|
|
9,208
|
|
1,294
|
|
15,192
|
|
11,736
|
|
1,650
|
Non-GAAP Operating
income/(loss)
|
|
(84,388)
|
|
30,206
|
|
4,246
|
|
(293,557)
|
|
109,342
|
|
15,371
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income/(loss)
|
|
(94,682)
|
|
27,948
|
|
3,929
|
|
(293,231)
|
|
102,937
|
|
14,471
|
Share-based
compensation expenses
|
|
4,157
|
|
9,208
|
|
1,294
|
|
15,192
|
|
11,736
|
|
1,650
|
Non-GAAP Net
income/(loss)
|
|
(90,525)
|
|
37,156
|
|
5,223
|
|
(278,039)
|
|
114,673
|
|
16,121
|
Less: Net
income/(loss) attributable to
non-controlling interests
|
|
(1,894)
|
|
212
|
|
30
|
|
(1,157)
|
|
911
|
|
128
|
Non-GAAP net
income/(loss)
attributable to Class A and Class B
ordinary shareholders
|
|
(88,631)
|
|
36,944
|
|
5,193
|
|
(276,882)
|
|
113,762
|
|
15,993
|
Non-GAAP net
income/(loss) per
ADS(b)
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic(b)
|
|
(7.84)
|
|
3.39
|
|
0.48
|
|
(24.66)
|
|
10.35
|
|
1.45
|
Diluted(b)
|
|
(7.84)
|
|
3.23
|
|
0.45
|
|
(24.66)
|
|
9.86
|
|
1.39
|
Weighted average
number of ordinary
shares outstanding used in calculating
Non-GAAP net income/loss per ADS(c)
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
56,515,425
|
|
54,442,350
|
|
54,442,350
|
|
56,150,962
|
|
54,952,049
|
|
54,952,049
|
Diluted
|
|
56,515,425
|
|
57,168,825
|
|
57,168,825
|
|
56,150,962
|
|
57,666,904
|
|
57,666,904
|
Notes:
(a) There was no tax impact of share-based compensation
expenses for the third quarter of 2022 and 2021, respectively.
(b) The Non-GAAP net income/(loss) per ADS is computed
using Non-GAAP net income/(loss) attributable to ordinary
shareholders and the same number of ordinary shares are used in
GAAP basic and diluted net income/(loss) per ADS calculation.
(c) Each ADS represents five Class A ordinary shares. The
weighted average number of ADS and earnings per ADS have been
retrospectively adjusted to reflect the ADS ratio change from one
ADS representing one Class A ordinary share to one ADS representing
five Class A ordinary shares, which became effective on December
23, 2021.
View original
content:https://www.prnewswire.com/news-releases/tarena-international-inc-announces-the-results-for-the-third-quarter-of-2022-and-a-share-repurchase-program-301689630.html
SOURCE Tarena International, Inc.