BEIJING, Dec. 29, 2021 /PRNewswire/ -- Puxin Limited
(NYSE: NEW) ("Puxin" or the "Company"), a private educational
services provider in China, today
announced its unaudited financial results for the second quarter
ended June 30, 2021.
Highlights for the Second Quarter Ended June 30, 2021
- Net revenues were RMB674.1
million (US$104.4 million), an
increase of 12.2% from RMB601.1
million in the second quarter of 2020.
- Operating loss was RMB1,362.0
million (US$211.0 million),
compared to RMB29.9 million in the second quarter of
2020.
- Net loss attributable to Puxin Limited was RMB1,378.0 million (US$213.4 million), compared to net income
attributable to Puxin Limited of RMB36.6
million in the same period of 2020.
- Adjusted net loss attributable to Puxin Limited[1]
was RMB1,400.2 million (US$216.9 million), compared to adjusted net
income attributable to Puxin Limited of RMB45.2 million in the second quarter of
2020.
- Adjusted EBITDA[2] was RMB(1,368.3) million (US$(211.9) million), compared to RMB80.4 million in the second quarter of
2020.
- Student enrollments[3] increased by 21.1% to
735,525 from 607,222 for the second quarter of 2020.
[1] Adjusted net
income (loss) attributable to Puxin Limited is a non-GAAP financial
measure, which is defined as net income (loss) attributable to
Puxin Limited excluding share-based compensation expenses and loss
(gain) on changes in fair value of derivative liabilities and
convertible notes. See "Use of Non-GAAP Financial Measures" and
"Reconciliations of GAAP and non-GAAP results" elsewhere in this
earnings release.
|
[2] EBITDA is a
non-GAAP financial measure, which is defined as net income (loss)
excluding depreciation, amortization, interest expense, interest
income and income tax benefits; adjusted EBITDA is a non-GAAP
financial measure, which is defined as net income (loss)
excluding depreciation, amortization, interest expense, interest
income, income tax benefits, share-based compensation expenses and
loss (gain) on changes in fair value of derivative liabilities and
convertible notes. See "Use of Non-GAAP Financial Measures" and
"Reconciliations of GAAP and non-GAAP results" elsewhere in this
earnings release.
|
[3] The number
of student enrollments is excluding Puxin online school which was
divested in 2020.
|
Highlights for the Six Months Ended June 30, 2021
- Net revenues were RMB1,360.9
million (US$210.8 million), an
increase of 0.6% from RMB1,352.4
million in the first half of 2020.
- Operating loss was RMB1,355.5
million (US$209.9 million),
compared to RMB26.3 million in the same period of 2020.
- Net loss attributable to Puxin Limited was RMB1,340.2 million (US$207.6 million), compared to RMB6.9 million in the same period of 2020.
- Adjusted net loss attributable to Puxin Limited was
RMB1,390.6 million (US$215.4 million), compared to adjusted net
income attributable to Puxin Limited of RMB70.6 million in the same period of 2020.
- Adjusted EBITDA was RMB(1,322.2)
million (US$(204.8) million),
compared to RMB145.4 million in the
first half of 2020.
- Student enrollments increased by 7.3% to 1,274,880 from
1,187,883 for the same period of 2020.
Mr. Yunlong Sha, Chairman and
Chief Executive Officer of Puxin, commented, "During the second
quarter of 2021, under the ongoing circumstance of pandemic, Puxin
has been dedicated to ensuring the safety and health of our
students and staff members. In compliance with the regulatory
requirements, as announced at press releases dated July 27, 2021 and December
24, 2021, Puxin subsequently decides to dispose tutoring
services related to academic subjects at all learning centers
across China. This might bring
significant impacts on the short term, but in the long run, it will
be an opportunity for us to further focus on existing study abroad
programs and full-time arts education programs. As we have always
believed that education inspires personal growth, Puxin will
continue to fulfill our commitment to the society through providing
quality education services around overseas studying and arts. Puxin
is committed to contributing to the society's sustainable growth in
line with government's guidance and our core value."
Mr. Peng Wang, Chief Financial
Officer of Puxin, commented, "In the second quarter of 2021, our
net revenues recorded at RMB674.1
million, compared to RMB601.1
million for the same period last year. We expect our topline
will experience headwinds during the business transition period due
to the new governmental policy on K-12 business. We expect future
revenue growth through the expansion of study abroad and full-time
arts education business. For full-time arts education, we will
focus on high school art education business. In terms of study
abroad business, based on the existing business scale, we will keep
stabilizing current operations and maintain a sustainable cash
flow. With the government's guidance, we believe that these sectors
will have a positive growth outlook and Puxin will continue to
offer qualified services to satisfy the learning needs of our
students."
Financial and Operational Results for the Second Quarter of
2021
Net Revenues
Net revenues increased by 12.2% to RMB674.1 million (US$104.4
million) from RMB601.1 million
in the second quarter of 2020. The increase was primarily due to an
increase of student enrollments.
Net revenues of K-12 tutoring services including full-time arts
education programs[4] increased by 22.4% to RMB543.2 million (US$84.1
million) from RMB443.7 million
in the second quarter of 2020. In the second quarter of 2021, the
increase was primarily due to an increase of student
enrollments.
Net revenues of study-abroad programs decreased by 16.8% to
RMB131.0 million (US$20.3 million) from RMB157.4 million in the second quarter of 2020.
This was primarily due to a drop in student enrollments in the
second quarter of 2021 affected by ongoing border control of most
part of the world due to COVID-19 pandemic.
[4] It was
previously named as full-time tutoring program.
|
Cost of Revenues
Cost of revenues increased by 13.5% to RMB376.2 million (US$58.3
million) from RMB331.4 million
in the second quarter of 2020, primarily due to increases in
teachers' compensation for more teaching hours and higher rental
costs for schools in operation.
Gross Profit and Gross Margin
Gross profit was RMB298.0 million
(US$46.2 million), an increase of
10.5% from RMB269.7 million in the
second quarter of 2020. Gross margin was 44.2%, compared to 44.9%
for the same period in 2020.
Operating Expenses
Total operating expenses was RMB1,660.0
million (US257.1 million) compared to RMB299.6 million in the second quarter of
2020.
Selling expenses increased by 3.4% to RMB217.3 million (US$33.7
million) from RMB210.2 million
in the second quarter of 2020, primarily due to an increase in
compensation to sales and marketing staff.
General and administrative expenses increased by 134.3% to
RMB200.0 million (US$31.0 million) from RMB85.3 million during the same period of 2020.
This was primarily due to allowance provided in the second quarter
for doubtful accounts of receivables from disposal of
subsidiaries.
Total share-based compensation expenses allocated to related
cost of revenues and operating expenses decreased by 47.1% to
RMB3.6 million (US$0.6 million) from RMB6.8 million in the second quarter of
2020. The decrease was primarily due to a decrease in the
number of options vested in the second quarter of
2021 compared to the same period of 2020.
Impairment loss on intangible assets and goodwill was
RMB1,069.6 million (US$165.7 million) for the second quarter of 2021,
compared to RMB4.1 million for the
same period of 2020. The impairment loss was mainly due to the
decline of fair value related to the intangible assets and goodwill
arose from the acquisitions of after-school tutoring schools over
the past six years. Considering the on-going governmental
regulatory policies concerning after-school tutoring services, the
acquisitions will not be likely to achieve the target goals the
management had estimated at the time of these acquisitions.
Impairment loss on other long-lived assets was RMB173.1 million (US$26.8
million) for the second quarter of 2021, compared to nil for
the same period of 2020. The impairment loss was mainly due to the
decline of fair value of property, plant and equipment and
operating lease right-of-use assets as a result of the changes in
regulatory environment.
Operating Loss and Operating Margin
Operating loss was RMB1,362.0
million (US$211.0 million),
compared to RMB29.9 million in the second quarter of 2020.
Operating margin was (202.0)% in the second quarter of 2021,
compared to (5.0)% for the same period in 2020.
Adjusted operating loss was RMB1,358.5
million (US$210.4 million),
compared to RMB23.2 million in the second quarter of 2020.
Adjusted operating margin[5] was (201.5)%, compared
to (3.9)% in the same period of the prior year.
Net Income (Loss)
Net loss attributable to Puxin Limited was RMB1,378.0 million (US$213.4 million), compared to net income
attributable to Puxin Limited of RMB36.6
million during the second quarter of 2020. Basic and diluted
net loss per ADS attributable to Puxin Limited were RMB15.76 (US$2.44)
and RMB15.76 (US$2.44), compared to basic and diluted net
income per ADS attributable to Puxin Limited of RMB0.42 and RMB0.42
during the same period of 2020.
Adjusted net loss attributable to Puxin Limited was RMB1,400.2 million (US$216.9 million), compared to adjusted net
income attributable to Puxin Limited of RMB45.2 million during the second quarter of
2020. Adjusted basic and diluted net loss per ADS attributable to
Puxin Limited[6] were RMB16.01 (US$2.48)
and RMB16.01 (US$2.48), compared to adjusted basic and diluted
net income per ADS attributable to Puxin Limited of
RMB0.52 and RMB0.51 during the same period of 2020.
EBITDA
EBITDA was RMB(1,346.0) million
(US$(208.5) million), compared to
RMB71.8 million in the second
quarter of 2020.
EBITDA margin[7] was (199.7)% in the second quarter
of 2021, compared to 12.0% in the same period in 2020.
Adjusted EBITDA was RMB(1,368.3)
million (US$(211.9) million),
compared to RMB80.4 million in
the second quarter of 2020.
Adjusted EBITDA margin[8] was (203.0)%, compared to
13.4% in the same period in 2020.
[5] Adjusted
operating margin is a non-GAAP financial measure, which is defined
as adjusted operating loss divided by net revenues. See "Use of
Non-GAAP Financial Measures" and "Reconciliations of GAAP and
non-GAAP results" elsewhere in this earnings release.
|
[6] Adjusted basic
and diluted net income (loss) per ADS attributable to Puxin Limited
is a non-GAAP financial measure, which is defined as basic and
diluted net income (loss) per ADS attributable to Puxin Limited
excluding share-based compensation expenses, loss (gain) on changes
in fair value of derivative liabilities and convertible notes. See
"Use of Non-GAAP Financial Measures" and "Reconciliations of GAAP
and non-GAAP results" elsewhere in this earnings
release.
|
[7] EBITDA
margin is a non-GAAP financial measure, which is defined as EBITDA
divided by net revenues. See "Use of Non-GAAP Financial Measures"
and "Reconciliations of GAAP and non-GAAP results" elsewhere in
this earnings release.
|
[8] Adjusted
EBITDA margin is a non-GAAP financial measure, which is defined as
adjusted EBITDA divided by net revenues. See "Use of Non-GAAP
Financial Measures" and "Reconciliations of GAAP and non-GAAP
results" elsewhere in this earnings release.
|
Financial and Operational Results for the Six Months Ended
June 30, 2021
Net Revenues
Net revenues increased by 0.6% to RMB1,360.9 million (US$210.8 million) from RMB1,352.4 million for the first six months of
2020. This increase was primarily due to an increase of
student enrollments.
Net revenues of K-12 tutoring services including full-time arts
education program increased by 10.5% to RMB1,093.7 million (US$169.4 million) from RMB990.0 million for the first half of 2020. In
the first half of 2021, the total student enrollments of K-12
tutoring services including full-time arts education program, group
class and personalized tutoring services, reached 1,259,678.
Net revenues of study-abroad tutoring services decreased by
26.3% to RMB267.2 million
(US$41.4 million) from RMB362.4 million for the first six months of
2020. Study-abroad consulting and tutoring services had 15,202
student enrollments in the first half of 2021 compared to 22,809 in
the same period of 2020. This was primarily due to the global
spread of the COVID-19 pandemic in major countries of the
world.
Cost of Revenues
Cost of revenues increased by 4.0% to RMB761.2 million (US$117.9
million) from RMB731.6 million
for the first six months of 2020.
Gross Profit and Gross Margin
Gross profit was RMB599.7 million
(US$92.9 million), a decrease of 3.4%
from RMB620.8 million for the first
six months of 2020. Gross margin was 44.1%, compared to 45.9% for
the same period in 2020.
Operating Expenses
Total operating expenses was RMB1,955.2 million (US$302.8 million) compared to RMB647.0 million for the first six months of
2020.
Selling expenses decreased by 8.6% to RMB402.9 million (US$62.4
million) from RMB440.7 million
for the first six months of 2020.
General and administrative expenses increased by 53.1% to
RMB309.6 million (US$47.9 million) from RMB202.3 million during the same period of 2020.
This was primarily due to allowance provided in the second quarter
for doubtful accounts of receivables from disposal of
subsidiaries.
Total share-based compensation expenses allocated to related
cost of revenues and operating expenses decreased by 40.1% to
RMB9.1 million (US$1.4 million) from RMB15.2 million in the same period of 2020. The
decrease was primarily due to a decrease in the number of options
vested in the first six months of 2021 compared to the same
period of 2020.
Impairment loss on intangible assets and goodwill was
RMB1,069.6 million (US$165.7 million) for the first six months of
2021, compared to RMB4.1 million for
the same period of 2020. The impairment loss was mainly due to the
decline of fair value related to the intangible assets and goodwill
arose from the acquisitions of after-school tutoring schools over
the past six years. Considering the on-going governmental
regulatory policies concerning after-school tutoring services, the
acquisitions will not be likely to achieve the target goals the
management had estimated at the time of these acquisitions.
Impairment loss on other long-lived assets was RMB173.1 million (US$26.8
million) for the first six months of 2021, compared to nil
for the same period of 2020. The impairment loss was mainly due to
the decline of fair value of property, plant and equipment and
operating lease right-of-use assets as a result of the changes in
regulatory environment.
Operating Loss and Operating Margin
Operating loss was 1,355.5 million (US$209.9 million), compared to RMB26.3 million in the first half of 2020.
Operating margin was (99.6)% in the first six months of 2021,
compared to (1.9)% for the same period in 2020.
Adjusted operating loss was RMB1,346.4
million (US$208.5 million),
compared to RMB11.1 million in the
same period of 2020.
Adjusted operating margin was (98.9)%, compared to (0.8)% in the
same period of 2020.
Net Loss
Net loss attributable to Puxin Limited was RMB1,340.2 million (US$207.6 million), compared to RMB6.9 million during the same period of 2020.
Basic and diluted net loss per ADS attributable to Puxin Limited
were RMB15.34 (US$2.38) and RMB15.34 (US$2.38),
compared to RMB0.08 and RMB0.08 during the same period of 2020.
Adjusted net loss attributable to Puxin Limited was RMB1,390.6 million (US$215.4 million), compared to adjusted net
income attributable to Puxin Limited of RMB70.6 million during the same period of 2020.
Adjusted basic and diluted net loss per ADS attributable to
Puxin Limited were RMB15.92
(US$2.47) and RMB15.92 (US$2.47),
compared to adjusted basic and diluted net income per ADS
attributable to Puxin Limited of RMB0.81 and RMB0.79
during the same period of 2020.
EBITDA
EBITDA was RMB(1,271.8) million
(US$(197.0) million), compared to
RMB67.9 million for the first six
months of 2020.
EBITDA margin was (93.5)% in the first six months of 2021,
compared to 5.0% in the same period in 2020.
Adjusted EBITDA was RMB(1,322.2)
million (US$(204.8) million),
compared to RMB145.4 million in the
same period of 2020.
Adjusted EBITDA margin was (97.2)%, compared to 10.8% in the
same period in 2020.
Cash and Current Bank Balances
As of June 30, 2021, the Company
had an aggregate amount of cash and cash equivalents and current
portion of restricted cash of RMB622.5
million (US$96.4 million),
compared to RMB563.0 million as of
December 31, 2020.
The Company has a net working capital deficit and an
accumulated deficit as of June 30,
2021 and suffered recurring losses from
operations and negative cash flows from operating
activities in consecutive years. Management has initiated a plan to
reduce operating expenses and plans to continue to fund its
operations through utilization of its financial resources,
primarily commercial loans. As of December
29, 2021, the Company secured or expected to secure
credit facility at total amount of RMB600
million from third parties which can be drawn down when in
need. As a result, as of June 30,
2021, there was a substantial doubt about the
Company's ability to continue as a going concern, and the
consolidated financial statements do not include any adjustments
that might result from the outcome of this uncertainty.
Exchange Rate
The Company's business is primarily conducted in China and all of the revenues are denominated
in Renminbi ("RMB"). This announcement contains translations of
certain RMB amounts into U.S. dollars ("USD" or "US$") at specified
rates solely for the convenience of the readers. Unless otherwise
noted, all translations from RMB to USD are made at the rate of
RMB 6.4566 to US$1.00, the
exchange rate set forth in the H.10 statistical release of the
Federal Reserve Board on June 30,
2021. No representation is made that the RMB amounts could
have been, or could be, converted, realized or settled into US$ at
that rate on June 30, 2021, or at any
other rate.
Chinese Regulatory Developments and Implications
On July 24, 2021, the General
Office of the Communist Party of China Central Committee and the
General Office of the State Council of the PRC jointly issued the
"Opinions on Further Alleviating the Burden of Homework and
After-School Tutoring for Students in Compulsory Education
(compulsory education includes primary school education of six
years and middle school education of three years, together as the
"Compulsory Stage Education")" (the "Opinion"). In compliance with
the Opinion and applicable rules, regulations and measures, the
Company plans to dispose tutoring services related to academic
subjects at all learning centers across China (the "Disposal"). The Company is in
discussion with potential buyers of the Disposal. The proposed
transaction will be determined after negotiations between the
Company and the potential buyers, subject to definitive agreements
to be entered into by the relevant parties. There can be no
assurance regarding the ultimate timing of the proposed transaction
or that the transaction will be completed.
The Chinese regulatory developments may have a material adverse
effect on the Company's business, the trading price of its American
depositary shares (the "ADSs"), its market capitalization and, as a
result of the impairments more fully discussed below, the Company's
stockholders' equity. As a result of these Chinese regulatory
developments, the Company is not in compliance with the continued
listing requirements of the New York Stock Exchange ("NYSE").
On August 18, 2021, the NYSE notified
Puxin that it is below compliance criteria in connection with the
performance of trading price of Puxin's American depositary shares
(the "ADSs"). For further discussion of this notice and the
time period for the Company to regain compliance, see the Company's
press release dated August 19,
2021. The Company's declined market capitalization and
stockholders' equity may result in the receipt of additional
deficiency notices from the NYSE. No assurances can be
provided that the Company will be able to regain compliance with
the NYSE continued listing requirements, or that it will be able to
maintain the listing of its ADSs on the NYSE. The Company is
currently in consideration of a reverse stock split to comply with
the continued listing requirements of the NYSE.
Use of Non-GAAP Financial Measures
To supplement the Company's financial results presented in
accordance with U.S. GAAP, the Company also uses non-GAAP financial
measures, including adjusted operating loss, adjusted operating
margin, adjusted net income (loss) attributable to Puxin Limited,
EBITDA, adjusted EBITDA, EBITDA margin, adjusted EBITDA margin,
adjusted basic and diluted net income (loss) per ADS attributable
to Puxin Limited, as supplemental measures to review and assess the
Company's operating performance. Adjusted operating loss is defined
as operating loss excluding share-based compensation expenses;
adjusted operating margin is defined as adjusted operating loss
divided by net revenues; adjusted net income (loss) attributable to
Puxin Limited is defined as net income (loss) attributable to Puxin
Limited excluding share-based compensation expenses and loss (gain)
on changes in fair value of derivative liabilities and
convertible notes; EBITDA is defined as net income (loss)
excluding depreciation, amortization, interest expense, interest
income and income tax benefits; adjusted EBITDA is defined as net
income (loss) excluding depreciation, amortization, interest
expense, interest income, income tax benefits, share-based
compensation expenses and loss (gain) on changes in fair value of
derivative liabilities and convertible notes; EBITDA margin is
defined as EBITDA divided by net revenues; adjusted EBITDA margin
is defined as adjusted EBITDA divided by net revenues; adjusted
basic and diluted net income (loss) per ADS attributable to Puxin
Limited are defined as basic and diluted net income (loss) per ADS
attributable to Puxin Limited excluding share-based compensation
expenses and loss (gain) on changes in fair value of derivative
liabilities and convertible notes.
The Company believes that these non-GAAP financial measures
provide useful information about the Company's operating results,
enhance the overall understanding of the Company's past performance
and future prospects and allow for greater visibility with respect
to key metrics used by the Company's management in its financial
and operational decision-making.
Non-GAAP financial measures are not defined under U.S. GAAP and
are not presented in accordance with U.S. GAAP. These non-GAAP
financial measures have limitations as analytical tools, and when
assessing the Company's operating performance, investors should not
consider them in isolation. In addition, calculations of this
non-GAAP financial information may be different from calculations
used by other companies, and therefore comparability may be
limited.
The Company mitigates these limitations by reconciling the
non-GAAP financial measures to the most comparable U.S. GAAP
performance measures, all of which should be considered when
evaluating our performance.
For more information on this non-GAAP financial measure, please
see the table captioned "Reconciliations of GAAP and non-GAAP
results" set forth at the end of this press release.
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," "may," "would,"
"expect," "anticipate," "future," "intend," "aim," "plan,"
"believe," "estimate," "predict," "project," "continue,"
"confident" and similar statements. The Company 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 statements about the Company's
beliefs and expectations, are forward-looking statements that
involve factors, risks and uncertainties that 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: continued listing of the ADSs on the NYSE, compliance
with NYSE rules, future developments related to the Notes, the
planned discontinuation and sale of the K-12 tutoring services, the
Company's goals and strategies, its ability to achieve and maintain
profitability, its ability to attract and retain students to enroll
in its courses, its ability to effectively manage its business
transition and expansion and successfully integrate new businesses,
its ability to identify or pursue targets for acquisitions, its
ability to compete effectively against its competitors, its ability
to improve the content of its existing courses or to develop new
courses, and relevant government policies and regulations relating
to the Company's corporate structure, business and industry.
Further information regarding these and other risks is included in
the Company'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 the Company does
not undertake any obligation to update such information, except as
required under applicable law.
About Puxin Limited
Puxin Limited (NYSE: NEW) ("Puxin" or the "Company") is a
private educational services provider in China. Puxin has a strong acquisition and
integration expertise to effectively improve education quality and
operational performance of acquired schools. Puxin offers quality
educational services to students, and has developed online and
mobile applications to enhance students' learning experience. For
more information, please visit http://www.pxjy.com/.
Contacts
Puxin Limited
Phone: +86-10-6269-8930
E-mail: ir@pxjy.com
ICA Investor Relations (Asia) Limited
Mr. Kevin Yang
Phone: +86-021-8028-6033
E-mail: puxin@icaasia.com
PUXIN
LIMITED
|
UNAUDITED CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(In thousands of RMB
and USD, except for share, per share and per ADS data)
|
|
|
|
|
|
|
|
As of
December 31,
|
|
As of
June 30,
|
|
2020
|
|
2021
|
|
2021
|
|
RMB
|
|
RMB
|
|
USD
|
ASSETS
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
Cash and cash
equivalents
|
48,497
|
|
133,255
|
|
20,639
|
Restricted cash,
current portion
|
514,496
|
|
489,263
|
|
75,777
|
Inventories
|
15,210
|
|
16,104
|
|
2,494
|
Prepaid expenses and
other current assets
|
141,894
|
|
138,388
|
|
21,434
|
Amounts due from
related parties
|
-
|
|
16,510
|
|
2,557
|
Loan
receivables
|
222,895
|
|
153,568
|
|
23,785
|
Total current
assets
|
942,992
|
|
947,088
|
|
146,686
|
|
|
|
|
|
|
Non-current
assets
|
|
|
|
|
|
Restricted cash,
non-current portion
|
25,814
|
|
51,875
|
|
8,034
|
Operating lease
right-of-use assets
|
940,568
|
|
922,669
|
|
142,903
|
Property, plant and
equipment, net
|
265,029
|
|
135,321
|
|
20,959
|
Intangible
assets
|
225,170
|
|
142,800
|
|
22,117
|
Goodwill
|
2,083,151
|
|
1,040,590
|
|
161,167
|
Deferred tax
assets
|
3,522
|
|
3,489
|
|
540
|
Rental
deposits
|
71,948
|
|
70,878
|
|
10,978
|
Long-term
investments
|
-
|
|
6,000
|
|
929
|
Other non-current
assets
|
59,400
|
|
1,917
|
|
297
|
TOTAL ASSETS
|
4,617,594
|
|
3,322,627
|
|
514,610
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
Accrued expenses and
other current liabilities (including
accrued expenses and other current liabilities of the
consolidated VIE without recourse to the Group of RMB
743,499 and RMB 657,541 as of December 31, 2020 and
June 30, 2021, respectively)
|
784,894
|
|
705,195
|
|
109,222
|
Income tax payable of
the consolidated VIE without recourse
to the Group
|
32,445
|
|
34,720
|
|
5,377
|
Deferred revenue,
current portion (including deferred revenue,
current portion of the consolidated VIE without recourse
to
the Group of RMB 1,013,606 and RMB 917,658 as of
December 31, 2020 and June 30, 2021,
respectively)
|
1,023,037
|
|
917,658
|
|
142,127
|
Operating lease
liabilities, current portion (including operating
lease liabilities, current portion of the consolidated
VIE
without recourse to the Group of RMB 251,572 and
RMB
261,487 as of December 31, 2020 and June 30, 2021,
respectively)
|
254,002
|
|
264,755
|
|
41,005
|
Bank borrowings of
the consolidated VIE without recourse to
the Group
|
585,000
|
|
582,925
|
|
90,284
|
Loans payable to
third parties, current portion (including loans
payable to third parties, current portion of the
consolidated VIE
without recourse to the Group of RMB 136,600 and
RMB 97,500 as of December 31, 2020 and June 30,
2021,
respectively)
|
301,850
|
|
216,715
|
|
33,565
|
Promissory note,
current portion
|
163,125
|
|
161,415
|
|
25,000
|
Total current
liabilities
|
3,144,353
|
|
2,883,383
|
|
446,580
|
PUXIN
LIMITED
|
UNAUDITED CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(In thousands of RMB
and USD, except for share, per share and per ADS data)
|
|
|
|
|
|
|
|
As of
December 31,
|
|
As of
June 30,
|
|
2020
|
|
2021
|
|
2021
|
|
RMB
|
|
RMB
|
|
USD
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current
liabilities
|
|
|
|
|
|
Deferred revenue,
non-current portion of the consolidated VIE without recourse to the
Group
|
81,805
|
|
57,514
|
|
8,908
|
Deferred tax
liabilities of the consolidated VIE without recourse to the
Group
|
71,674
|
|
50,855
|
|
7,876
|
Franchise deposits of
the consolidated VIE without recourse to the Group
|
2,549
|
|
2,539
|
|
393
|
Operating lease
liabilities, non-current portion (including operating lease
liabilities, non-current portion of the consolidated VIE without
recourse to the Group of RMB 594,624 and RMB 615,632 as of December
31, 2020 and June 30, 2021, respectively)
|
605,827
|
|
636,620
|
|
98,600
|
Loan payable to third
parties, non-current portion
|
121,870
|
|
80,708
|
|
12,500
|
Amounts due to
related parties
|
170,393
|
|
10,446
|
|
1,618
|
Convertible
notes
|
-
|
|
464,875
|
|
72,000
|
TOTAL
LIABILITIES
|
4,198,471
|
|
4,186,940
|
|
648,475
|
SHAREHOLDERS'
EQUITY
|
|
|
|
|
|
Ordinary shares (par
value of USD0.00005 per share; 1,000,000,000 and 1,000,000,000
shares authorized, 188,653,468 and 188,653,468 shares issued
and 174,453,992 and 174,730,340 shares outstanding as of
December 31, 2020 and June 30, 2021, respectively)
|
62
|
|
62
|
|
10
|
Treasury
stock
|
-
|
|
(1,456)
|
|
(226)
|
Additional paid-in
capital
|
2,396,406
|
|
2,405,762
|
|
372,605
|
Statutory
reserve
|
11,444
|
|
11,444
|
|
1,772
|
Accumulated other
comprehensive income
|
43,711
|
|
92,872
|
|
14,384
|
Accumulated
deficit
|
(2,026,891)
|
|
(3,367,047)
|
|
(521,488)
|
Total Puxin Limited
shareholders' equity
|
424,732
|
|
(858,363)
|
|
(132,943)
|
Non-controlling
interest
|
(5,609)
|
|
(5,950)
|
|
(922)
|
TOTAL SHAREHOLDERS'
EQUITY
|
419,123
|
|
(864,313)
|
|
(133,865)
|
|
|
|
|
|
|
TOTAL LIABILITIES AND
TOTAL SHAREHOLDERS'
EQUITY
|
4,617,594
|
|
3,322,627
|
|
514,610
|
PUXIN
LIMITED
|
UNAUDITED CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
(In thousands of RMB
and USD, except for share, per share and per ADS data)
|
|
|
|
|
|
|
|
For the three months
ended June 30,
|
|
2020
|
|
2021
|
|
2021
|
|
RMB
|
|
RMB
|
|
USD
|
|
|
|
|
|
|
Net revenues
|
601,053
|
|
674,141
|
|
104,411
|
Cost of revenues
(including share-based compensation expenses of RMB573
and RMB324 for the three months ended June 30, 2020 and 2021,
respectively)
|
(331,350)
|
|
(376,167)
|
|
(58,261)
|
|
|
|
|
|
|
Gross profit
|
269,703
|
|
297,974
|
|
46,150
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
Selling expenses (including
share-based compensation expenses of RMB3,203 and RMB1,789 for the
three months ended June 30, 2020 and 2021, respectively)
|
(210,165)
|
|
(217,301)
|
|
(33,656)
|
General and
administrative expenses (including share-based compensation
expenses of RMB2,977 and RMB1,462 for the three
months ended June 30, 2020 and 2021, respectively)
|
(85,343)
|
|
(199,989)
|
|
(30,975)
|
Impairment loss on
intangible assets and goodwill
|
(4,100)
|
|
(1,069,612)
|
|
(165,662)
|
Impairment loss on
other long-lived assets
|
-
|
|
(173,113)
|
|
(26,812)
|
Total operating
expenses
|
(299,608)
|
|
(1,660,015)
|
|
(257,105)
|
|
|
|
|
|
|
Operating
loss
|
(29,905)
|
|
(1,362,041)
|
|
(210,955)
|
|
|
|
|
|
|
Interest
expense
|
(20,658)
|
|
(22,857)
|
|
(3,540)
|
Interest
income
|
11,860
|
|
9,345
|
|
1,447
|
Foreign exchange
(loss) gain
|
(21)
|
|
6,443
|
|
998
|
(Loss) gain on changes in fair value of
derivative liabilities and
convertible notes
|
(1,848)
|
|
25,838
|
|
4,002
|
Other income
(expense), net
|
14,114
|
|
(2,637)
|
|
(408)
|
Gain (loss) on disposal
of subsidiaries
|
60,968
|
|
(38,219)
|
|
(5,919)
|
Income
(loss) before income taxes
|
34,510
|
|
(1,384,128)
|
|
(214,375)
|
Income tax
benefits
|
1,110
|
|
6,159
|
|
954
|
Net income
(loss)
|
35,620
|
|
(1,377,969)
|
|
(213,421)
|
Less: Net loss
attributable to non-controlling interest
|
(978)
|
|
(14)
|
|
(2)
|
Net income (loss)
attributable to Puxin Limited
|
36,598
|
|
(1,377,955)
|
|
(213,419)
|
|
|
|
|
|
|
Net income (loss) per
share attributable to Puxin Limited
|
|
|
|
|
|
Basic and
diluted
|
0.21
|
|
(7.88)
|
|
(1.22)
|
Net income (loss) per
ADS attributable to Puxin Limited
|
|
|
|
|
|
Basic and
diluted
|
0.42
|
|
(15.76)
|
|
(2.44)
|
|
|
|
|
|
|
Weighted average shares
used in calculating basic net income (loss) per share
|
174,069,766
|
|
174,863,824
|
|
174,863,824
|
Weighted average shares
used in calculating diluted net income
(loss)
per share
|
177,950,175
|
|
174,863,824
|
|
174,863,824
|
|
|
|
|
|
|
Note: Each ADS represents two ordinary shares.
PUXIN
LIMITED
|
UNAUDITED CONDENSED
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
|
(In thousands of RMB
and USD)
|
|
|
|
|
|
|
|
For the three months
ended June 30,
|
|
2020
|
|
2021
|
|
2021
|
|
RMB
|
|
RMB
|
|
USD
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
35,620
|
|
(1,377,969)
|
|
(213,421)
|
|
|
|
|
|
|
Other comprehensive
income (loss), net of tax:
|
|
|
|
|
|
Change in fair value
attributable to instrument specific credit risk
|
-
|
|
50,350
|
|
7,798
|
Change in
cumulative foreign currency translation adjustments
|
(425)
|
|
(2,055)
|
|
(318)
|
Total comprehensive
income (loss)
|
35,195
|
|
(1,329,674)
|
|
(205,941)
|
Less: comprehensive
loss attributable to non-controlling interest
|
(978)
|
|
(14)
|
|
(2)
|
|
|
|
|
|
|
Total comprehensive
income (loss) attributable to Puxin Limited
|
36,173
|
|
(1,329,660)
|
|
(205,939)
|
PUXIN
LIMITED
|
UNAUDITED CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
(In thousands of RMB
and USD, except for share, per share and per ADS data)
|
|
|
|
|
|
|
|
|
|
|
For the six months
ended June 30,
|
|
|
2020
|
|
2021
|
|
2021
|
|
|
RMB
|
|
RMB
|
|
USD
|
|
|
|
|
|
|
|
Net revenues
|
|
1,352,398
|
|
1,360,898
|
|
210,776
|
Cost of revenues
(including share-based compensation expenses of
RMB1,254 and RMB767 for the six months ended June 30, 2020 and
2021, respectively)
|
|
(731,628)
|
|
(761,159)
|
|
(117,889)
|
|
|
|
|
|
|
|
Gross profit
|
|
620,770
|
|
599,739
|
|
92,887
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
Selling expenses
(including share-based compensation expenses of
RMB7,192 and RMB4,575 for the six months ended June 30, 2020
and 2021, respectively)
|
|
(440,662)
|
|
(402,944)
|
|
(62,408)
|
General and
administrative expenses (including share-based
compensation expenses of RMB6,752 and RMB3,768 for the
six months ended June 30, 2020
and 2021, respectively)
|
|
(202,261)
|
|
(309,579)
|
|
(47,949)
|
Impairment loss on
intangible assets and goodwill
|
|
(4,100)
|
|
(1,069,612)
|
|
(165,662)
|
Impairment loss
on other long-lived assets
|
|
-
|
|
(173,113)
|
|
(26,812)
|
Total operating
expenses
|
|
(647,023)
|
|
(1,955,248)
|
|
(302,831)
|
|
|
|
|
|
|
|
Operating
loss
|
|
(26,253)
|
|
(1,355,509)
|
|
(209,944)
|
|
|
|
|
|
|
|
Interest
expense
|
|
(41,511)
|
|
(43,561)
|
|
(6,747)
|
Interest
income
|
|
23,816
|
|
18,874
|
|
2,923
|
Foreign exchange
gain (loss)
|
|
121
|
|
(2,422)
|
|
(375)
|
(Loss) gain on
changes in fair value of derivative
liabilities and
convertible notes
|
|
(62,283)
|
|
59,543
|
|
9,222
|
Other income,
net
|
|
35,962
|
|
15,022
|
|
2,327
|
Gain (loss) on disposal
of subsidiaries
|
|
60,968
|
|
(38,219)
|
|
(5,919)
|
Loss before income
taxes
|
|
(9,180)
|
|
(1,346,272)
|
|
(208,513)
|
Income tax
benefits
|
|
417
|
|
5,775
|
|
894
|
Net loss
|
|
(8,763)
|
|
(1,340,497)
|
|
(207,619)
|
Less: Net loss
attributable to non-controlling interest
|
|
(1,898)
|
|
(341)
|
|
(53)
|
Net loss attributable
to Puxin Limited
|
|
(6,865)
|
|
(1,340,156)
|
|
(207,566)
|
|
|
|
|
|
|
|
Net loss per share
attributable to Puxin Limited
|
|
|
|
|
|
|
Basic and
diluted
|
|
(0.04)
|
|
(7.67)
|
|
(1.19)
|
Net loss per ADS
attributable to Puxin Limited
|
|
|
|
|
|
|
Basic and
diluted
|
|
(0.08)
|
|
(15.34)
|
|
(2.38)
|
|
|
|
|
|
|
|
Weighted average shares
used in calculating basic and diluted net loss per share
|
|
174,063,142
|
|
174,667,942
|
|
174,667,942
|
|
|
|
|
|
|
|
Note: Each ADS
represents two ordinary shares.
|
PUXIN
LIMITED
|
UNAUDITED CONDENSED
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
|
(In thousands of RMB
and USD)
|
|
|
|
|
|
|
|
For the six months
ended June 30,
|
|
2020
|
|
2021
|
|
2021
|
|
RMB
|
|
RMB
|
|
USD
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
(8,763)
|
|
(1,340,497)
|
|
(207,619)
|
|
|
|
|
|
|
Other comprehensive
income (loss), net of tax:
|
|
|
|
|
|
Change in fair
value attributable to instrument specific credit risk
|
-
|
|
50,350
|
|
7,798
|
Change in
cumulative foreign currency translation adjustments
|
1,981
|
|
(1,189)
|
|
(184)
|
Total comprehensive
loss
|
(6,782)
|
|
(1,291,336)
|
|
(200,005)
|
Less: comprehensive
loss attributable to non-controlling interest
|
(1,898)
|
|
(341)
|
|
(53)
|
|
|
|
|
|
|
Total comprehensive
loss attributable to Puxin Limited
|
(4,884)
|
|
(1,290,995)
|
|
(199,952)
|
PUXIN
LIMITED
|
RECONCILIATIONS OF
GAAP AND NON-GAAP RESULTS
|
(In thousands of RMB
and USD, except for share, per share and per ADS data)
|
|
|
|
|
For the three months
ended June 30,
|
|
2020
|
|
2021
|
|
2021
|
|
RMB
|
|
RMB
|
|
USD
|
|
|
|
|
|
|
Operating
loss
|
(29,905)
|
|
(1,362,041)
|
|
(210,955)
|
Add: Share-based
compensation expenses
|
6,753
|
|
3,575
|
|
553
|
Adjusted operating
loss
|
(23,152)
|
|
(1,358,466)
|
|
(210,402)
|
Adjusted operating
margin
|
(3.9%)
|
|
(201.5%)
|
|
(201.5%)
|
|
|
|
|
|
|
Net income (loss)
attributable to Puxin Limited
|
36,598
|
|
(1,377,955)
|
|
(213,419)
|
Add: Share-based
compensation expenses
|
6,753
|
|
3,575
|
|
553
|
Loss (gain) on changes in
fair value of derivative liabilities
|
|
|
|
|
|
and convertible
notes
|
1,848
|
|
(25,838)
|
|
(4,002)
|
Adjusted net income
(loss) attributable to Puxin Limited
|
45,199
|
|
(1,400,218)
|
|
(216,868)
|
|
|
|
|
|
|
Net income
(loss)
|
35,620
|
|
(1,377,969)
|
|
(213,421)
|
Add: Income tax
benefits
|
(1,110)
|
|
(6,159)
|
|
(954)
|
Depreciation of property,
plant and equipment
|
20,196
|
|
19,219
|
|
2,977
|
Amortization
of intangible assets
|
8,337
|
|
5,355
|
|
829
|
Interest expense
|
20,658
|
|
22,857
|
|
3,540
|
Less: Interest
income
|
11,860
|
|
9,345
|
|
1,447
|
EBITDA
|
71,841
|
|
(1,346,042)
|
|
(208,476)
|
EBITDA
margin
|
12.0%
|
|
(199.7%)
|
|
(199.7%)
|
Add: Share-based
compensation expenses
|
6,753
|
|
3,575
|
|
553
|
Loss (gain) on changes in
fair value of derivative liabilities
|
|
|
|
|
and convertible
notes
|
1,848
|
|
(25,838)
|
|
(4,002)
|
Adjusted
EBITDA
|
80,442
|
|
(1,368,305)
|
|
(211,925)
|
Adjusted EBITDA
margin
|
13.4%
|
|
(203.0%)
|
|
(203.0%)
|
|
|
|
|
|
|
Net income (loss)
income per ADS attributable to Puxin Limited
|
|
|
|
|
- Basic and
diluted
|
0.42
|
|
(15.76)
|
|
(2.44)
|
|
|
|
|
|
|
Adjusted net income
(loss) per ADS attributable to Puxin Limited
|
|
|
|
|
- Basic
|
0.52
|
|
(16.01)
|
|
(2.48)
|
Adjusted net income
(loss) per ADS attributable to Puxin Limited
|
|
|
|
|
- Diluted
|
0.51
|
|
(16.01)
|
|
(2.48)
|
|
|
|
|
|
|
Weighted average
shares used in calculating basic adjusted
|
|
|
|
|
net income (loss) per
share
|
174,069,766
|
|
174,863,824
|
|
174,863,824
|
Weighted average
shares used in calculating diluted adjusted
|
|
|
|
|
net income (loss) per
share
|
177,950,175
|
|
174,863,824
|
|
174,863,824
|
|
|
|
|
|
|
Note: Each ADS
represents two ordinary shares.
|
|
|
|
|
|
PUXIN
LIMITED
|
RECONCILIATIONS OF
GAAP AND NON-GAAP RESULTS
|
(In thousands of RMB
and USD, except for share, per share and per ADS data)
|
|
|
|
|
|
|
|
For the six months
ended June 30,
|
|
2020
|
|
2021
|
|
2021
|
|
RMB
|
|
RMB
|
|
USD
|
|
|
|
|
|
|
Operating
loss
|
(26,253)
|
|
(1,355,509)
|
|
(209,944)
|
Add: Share-based
compensation expenses
|
15,198
|
|
9,110
|
|
1,411
|
Adjusted operating
loss
|
(11,055)
|
|
(1,346,399)
|
|
(208,533)
|
Adjusted operating
margin
|
(0.8%)
|
|
(98.9%)
|
|
(98.9%)
|
|
|
|
|
|
|
Net loss attributable
to Puxin Limited
|
(6,865)
|
|
(1,340,156)
|
|
(207,566)
|
Add: Share-based
compensation expenses
|
15,198
|
|
9,110
|
|
1,411
|
Loss (gain) on changes in
fair value of derivative liabilities
|
|
|
|
|
|
and convertible
notes
|
62,283
|
|
(59,543)
|
|
(9,222)
|
Adjusted net income
(loss) attributable to Puxin Limited
|
70,616
|
|
(1,390,589)
|
|
(215,377)
|
|
|
|
|
|
|
Net loss
|
(8,763)
|
|
(1,340,497)
|
|
(207,619)
|
Add: Income tax
benefits
|
(417)
|
|
(5,775)
|
|
(894)
|
Depreciation of property,
plant and equipment
|
41,824
|
|
39,079
|
|
6,053
|
Amortization
of intangible assets
|
17,599
|
|
10,710
|
|
1,659
|
Interest expense
|
41,511
|
|
43,561
|
|
6,747
|
Less: Interest
income
|
23,816
|
|
18,874
|
|
2,923
|
EBITDA
|
67,938
|
|
(1,271,796)
|
|
(196,977)
|
EBITDA
margin
|
5.0%
|
|
(93.5%)
|
|
(93.5%)
|
Add: Share-based
compensation expenses
|
15,198
|
|
9,110
|
|
1,411
|
Loss (gain) on changes in
fair value of derivative liabilities
|
|
|
|
|
and convertible
notes
|
62,283
|
|
(59,543)
|
|
(9,222)
|
Adjusted
EBITDA
|
145,419
|
|
(1,322,229)
|
|
(204,788)
|
Adjusted EBITDA
margin
|
10.8%
|
|
(97.2%)
|
|
(97.2%)
|
|
|
|
|
|
|
Net loss income per
ADS attributable to Puxin Limited
|
|
|
|
|
|
- Basic and
diluted
|
(0.08)
|
|
(15.34)
|
|
(2.38)
|
|
|
|
|
|
|
Adjusted net income
(loss) per ADS attributable to Puxin Limited
|
|
|
|
|
- Basic
|
0.81
|
|
(15.92)
|
|
(2.47)
|
Adjusted net income
(loss) per ADS attributable to Puxin Limited
|
|
|
|
|
- Diluted
|
0.79
|
|
(15.92)
|
|
(2.47)
|
|
|
|
|
|
|
Weighted average
shares used in calculating basic adjusted
|
|
|
|
|
|
net income (loss) per
share
|
174,063,142
|
|
174,667,942
|
|
174,667,942
|
Weighted average
shares used in calculating diluted adjusted
|
|
|
|
|
|
net income (loss) per
share
|
178,035,266
|
|
174,667,942
|
|
174,667,942
|
|
|
|
|
|
|
Note: Each ADS
represents two ordinary shares.
|
|
|
|
|
|
View original
content:https://www.prnewswire.com/news-releases/puxin-limited-announces-second-quarter-2021-unaudited-financial-results-301451427.html
SOURCE Puxin Limited