OneSmart International Education Group Limited Announces Unaudited Financial Results for the Second Fiscal Quarter Ended February 28, 2018

Quarterly results:

Net Revenues Increased by 34.1% Year-over-Year
Net Income Attributable to OneSmart Increased by 107.3% Year-over-Year
Monthly Average Student Enrollments1 Increased by 38.4% Year-over-Year

First half results:

Net Revenues Increased by 34.5% Year-over-Year
Net Income Attributable to OneSmart Increased by 154.8% Year-over-Year

SHANGHAI, May 3, 2018 /PRNewswire/ -- OneSmart International Education Group Limited (NYSE: ONE) ("OneSmart" or the "Company"), the largest premium K-12 after-school education service provider in China, today announced its unaudited financial results for the second fiscal quarter of 2018 ended February 28, 2018.

Highlights for the Second Fiscal Quarter Ended February 28, 2018

  • Total net revenues increased by 34.1% year-over-year to RMB663.5 million (US$104.8 million), of which net revenues from premium tutoring services (OneSmart VIP Programs) increased by 30.0% year-over-year to RMB561.6 million (US$88.7 million) and net revenues from premium young children education services including both HappyMath and FasTrack English increased by 82.1% year-over-year to RMB89.2 million (US$14.1 million).
  • Operating income increased by 85.6% year-over-year to RMB78.1 million (US$12.3 million). Operating profit margin increased from 8.5% in the same period of fiscal year 2017 to 11.8%.
  • Non-GAAP operating income increased by 73.5% year-over-year to RMB82.0 million (US$13.0 million). Non-GAAP operating profit margin increased from 9.6% in the same period of fiscal year 2017 to 12.4%.
  • Net income attributable to OneSmart increased by 107.3% year-over-year to RMB77.4 million (US$12.2 million) from RMB37.3 million in the same period of fiscal year 2017.
  • Non-GAAP net income attributable to OneSmart increased by 91.2% year-over-year to RMB81.3 million (US$12.9 million) from RMB42.5 million in the same period of fiscal year 2017.
  • Monthly average student enrollments[1] increased by 38.4% year-over-year to 102,613, of which monthly average student enrollments from premium young children education services including HappyMath and FasTrack English increased by 100.7% from the same period of fiscal year 2017.
  • Prepayments from customers balance recorded RMB1,793.0 million (US$283.3 million) as of February 28, 2018, up 44.0% year-over-year.

Highlights for the First Half Ended February 28, 2018

  • Total net revenues increased by 34.5% year-over-year to RMB1,104.6 million (US$174.6 million), of which net revenues from premium tutoring services (OneSmart VIP Programs) increased by 29.3% year-over-year to RMB920.5 million (US$145.5 million) and net revenues from premium young children education services including both HappyMath and FasTrack English increased by 82.6% year-over-year to RMB159.7 million (US$25.2 million).
  • Operating income increased by 31.0% year-over-year to RMB61.7 million (US$9.8 million).
  • Non-GAAP operating income increased by 23.6% year-over-year to RMB71.3 million (US$11.3 million).
  • Net income attributable to OneSmart increased by 154.8% year-over-year to RMB105.0 million (US$16.6 million) from RMB41.2 million in the same period of fiscal year 2017.
  • Non-GAAP net income attributable to OneSmart increased by 121.2% year-over-year to RMB114.6 million (US$18.1 million) from RMB51.8 million in the same period of fiscal year 2017.
  • Number of study centers increased to 273 as of February 28, 2018, which represents a total classroom capacity increase of 24.9% year-over-year. Of which 192 were OneSmart VIP study centers, 56 were HappyMath study centers and 15 were FasTrack English study centers.

 

Key Financial Results

(In thousands/RMB)










2Q FY2018


2Q FY2017


 % of change 

Net revenues


663,459


494,567


34.1%

Operating income 


78,073


42,062


85.6%

Non-GAAP operating income


82,028


47,280


73.5%

Net income attributable to
OneSmart


77,380


37,319


107.3%

Non-GAAP net income
attributable to OneSmart


81,335


42,537


91.2%







1H FY2018


1H FY2017


 % of change 

Net revenues


1,104,645


821,466


34.5%

Operating income


61,713


47,098


31.0%

Non-GAAP operating income


71,336


57,715


23.6%

Net income attributable to
OneSmart


104,963


41,193


154.8%

Non-GAAP net income
attributable to OneSmart


114,586


51,810


121.2%

 

Mr. Steve Xi Zhang, Chairman and Chief Executive Officer of OneSmart, commented, "We are pleased to report strong financial and operational results for the first time as a public company. As the largest premium K-12 after-school education service provider in China, we continue to benefit from the faster growth of premium segment with the consumption upgrade."

"I believe these strong quarterly results demonstrated our capabilities to further strengthen our leadership in the premium market and the effectiveness of our growth strategies, which focuses on three core areas: customer satisfaction, profitable growth, and diversification. Looking forward, we expect to continue our strong momentum in driving top line growth and continue to gain more market share in the premium segment while maintaining stable profitability."

Customer Satisfaction:

"As the most recognized premium education brand in China, OneSmart aims to offer best-in-class teaching quality and comprehensive customized services to its students and their parents, which is the foundation to our success.

  • In December 2017, we launched iOneSmart Study Master version 10.0 applications to incorporate the latest application of Adaptive Learning Through Socialization (ALTS) and data analytic technology to fine-tune our personalized aptitude assessment, personalized teaching plan and visualized learning progress reports.
  • We upgraded approximately 20% of our OneSmart VIP and HappyMath classrooms with up-to-date hardware and software during the second fiscal quarter of 2018.
  • Out of the 21,833 parents of our OneSmart VIP program who responded to our first half fiscal year 2018 semi-annual parents' satisfaction survey, 91.2% of parents expressed that they are satisfied about our teaching services, and 73.5% of the parents confirmed that their children made good progress while attending our program.
  • We generated over 56% of our cash revenues from renewal and referral of existing OneSmart VIP and HappyMath customers during the second fiscal quarter of 2018."

Profitable Growth:

"We aim for faster top-line growth while maintaining solid profit growth.

  • We added three more subjects, Chinese, science, and computer programming, into HappyMath's program and total student enrollments for the Chinese subject reached to approximately 3,000 during the second fiscal quarter of 2018.
  • Revenues from one-on-three premium K-12 tutoring program as a percentage of total revenue increased to 16.4% from 12.1% in the same period of fiscal year 2017.
  • We deliberately opened more learning centers in those top cities that we operate to achieve higher operation efficiency and we are very selective in entering into new cities with great potential. New study centers opened in mature markets (Shanghai) and sub-mature markets (Hangzhou, Guangzhou, Shenzhen, Nanjing and Beijing) accounted for over 80% of total new study centers we opened during the second fiscal quarter of 2018.
  • We continued to roll out our success in Shanghai to more cities we operate. During the second fiscal quarter of 2018, our study centers in 10 key second tier cities achieved student enrollments growth of more than 50% year-over-year, including Chengdu, Suzhou, Xiamen, Chongqing, Changsha, Kunming, Fuzhou, Shenyang, Dalian and Tianjin."

Diversification:

"OneSmart aims to build up a one-stop shopping platform that can provide best-in-class K-12 premium education services for affluent and mass-affluent families in China.

  • In January 2018, we successfully acquired the controlling stake of FasTrack English, a leading English tutor in East China for children aged 3 to 10.
  • We prepared to launch OneSmart Class and OneSmart Online programs in the coming summer".

Mr. Dong Li, OneSmart's Chief Financial Officer added, "We successfully improved our operating profit margin by 330 bps year-over-year during the second fiscal quarter of 2018 despite the fact that we opened more study centers and expanded our classroom capacity by 24.9% year-over-year. Leveraging our strong brand influence, excellent teaching and service quality, and superior delicacy management capabilities, we expect to continue improve our operation efficiency and to attract new students, word-of-mouth referrals, and cross-selling of additional subjects and services to existing students in a more effective way, which will lead to lower customer acquisition costs and higher student life-time revenue contributions as they progress through their educational lifecycle with us."

"OneSmart will continue to invest in talent recruitment and training, research and curriculum development, and to integrate the latest technology to strengthen the teaching and services capabilities and to enhance the overall learning experience of our students. We are confident that our clear growth strategy and increasingly diversified business portfolio ideally positions OneSmart in a broader market to deliver more sustainable revenue and profitability growth for our shareholders in the long-run."

Financial Results For the Second Fiscal Quarter Ended February 28, 2018

Net Revenues

Net revenues were RMB663.5 million (US$104.8 million), an increase of 34.1% from RMB494.6 million during the same period last year. The increase was mainly driven by an increase in the monthly average student enrollments in both the Company's premium tutoring services as well as premium young children education programs compared with those in the same period of last year. Monthly average student enrollments increased by 38.4% year-over-year to 102,613.

Operating Costs and Expenses

Operating costs and expenses for the quarter were RMB585.4 million (US$92.5 million), an increase of 29.4% from RMB452.5 million during the same period last year. Non-GAAP operating costs and expenses, which excludes share-based compensation expenses, were RMB581.4 million (US$91.9 million), an increase of 30.0% from RMB447.3 million during the same period last year.

  • Cost of revenues increased by 36.4% year-over-year to RMB331.1 million (US$52.3 million). The increase was primarily due to an increase in rental costs and compensation to teaching staff and study advisors.
  • Selling and marketing expenses increased by 14.3% year-over-year to RMB129.6 million (US$20.5 million). Non-GAAP selling and marketing expenses, which excludes share-based compensation expenses, were RMB129.4 million (US$20.4 million), an increase of 14.3% from RMB113.2 million during the same period last year. The increase was primarily as a result of an increase in compensation for sales and marketing staff as well as higher rental expenses in support of the greater number of programs and service offerings on offer compared to the same period last year.
  • General and administrative expenses increased by 29.4% year-over-year to RMB124.8 million (US$19.7 million). Non-GAAP general and administrative expenses, which excludes share-based compensation, were RMB121.0 million (US$19.1 million), an increase of 32.4% from RMB91.4 million during the same period last year. The increase was primarily due to, among others, increases in compensation for general and administrative personnel, rental expenses, and service expenses.

Total share-based compensation expenses, which were allocated to related operating expenses, decreased by 24.2% year-over-year to RMB4.0 million (US$0.6 million) in the second fiscal quarter of 2018.

Operating Income and Operating Margin

Operating income for the quarter was RMB78.1 million (US$12.3 million), an 85.6% increase from RMB42.1 million in the same period of the prior fiscal year. Non-GAAP Operating Income, which excludes shared-based compensation, was RMB82.0 million (US$13.0 million), a 73.5% increase from RMB47.3 million during the same period last year.

Operating margin for the quarter was 11.8%, compared to 8.5% in the same period of the prior fiscal year. Non-GAAP operating margin was 12.4%, compared with 9.6% during the same period last year.

Other income was RMB4.2 million (US$0.7 million), compared with RMB1.0 million during the same period last year.

Income tax expense was RMB23.0 million (US$3.6 million), compared with RMB18.2 million during the same period last year.

Net Income Attributable to OneSmart

Net income attributable to OneSmart was RMB77.4 million (US$12.2 million), compared with RMB37.3 million during the same period last year. Non-GAAP net income attributable to OneSmart was RMB81.3 million (US$12.9 million), compared with RMB42.5 million during the same period last year.

Capital Expenditures

Capital expenditures for the second quarter of fiscal year 2018 were RMB87.8 million (US$13.9 million), an increase of RMB7.9 million from RMB79.9 million in the second quarter of fiscal year 2017. The increase was mainly due to leasehold improvements as a result of the opening of new learning centers and renovations of existing learning centers.

Financial Position

As of February 28, 2018, the Company had cash and cash equivalents of RMB577.3 million (US$91.2 million) and short-term investments of RMB537.2 million (US$84.9 million). The Company completed its initial public offering of 16,300,000 American depositary shares traded on the New York Stock Exchange on March 28, 2018. Proceeds from the offering were US$179.3 million before deducting underwriting discounts, commissions and offering expenses.

OneSmart's prepayments from customers balance, which is cash collected from enrolled students for courses and recognized proportionately as the tutoring sessions are delivered, at the end of the second quarter of fiscal year 2018 was RMB 1,793.0 million (US$283.3 million), an increase of 44.0% from RMB1,245.3 million at the end of the second quarter of fiscal year 2017.

Cash Flow

Net cash provided by operating activities in the second quarter was RMB51.1 million (US$8.1 million).

Net cash provided by investing activities in the second quarter was RMB39.4 million (US$6.2 million).

Net cash used in financing activities in the second quarter was RMB333.7 million (US$52.7 million).

Financial Results for the Six Months Ended February 28, 2018

For the first six months of fiscal year 2018, OneSmart reported net revenues of RMB1,104.6 million (US$174.6 million), representing a 34.5% increase year-over-year.

Monthly average student enrollments in the first six months of fiscal year 2018 increased by 42.3% to approximately 96,746.

Operating costs and expenses for the first six months of fiscal year 2018 were RMB1,042.9 million (US$164.8 million), a 34.7% increase year-over-year. Non-GAAP operating costs and expenses for the first six months of fiscal year 2018, which excluded share-based compensation expenses, were RMB1,033.3 million, representing a 35.3% increase year-over-year.

  • Cost of revenues increased by 37.9% year-over-year to RMB583.7 million (US$92.2 million).
  • Selling and marketing expenses increased by 29.0% year-over-year to RMB236.0 million (US$37.3 million). Non-GAAP selling and marketing expenses, which excludes share-based compensation expenses, were RMB235.6 million (US$37.2 million), an increase of 29.1% from RMB182.6 million during the same period last year.
  • General and administrative expenses increased by 32.7% year-over-year to RMB223.3 million (US$35.3 million). Non-GAAP general and administrative expenses, which excludes share-based compensation, were RMB214.0 million (US$33.8 million), an increase of 35.5% from RMB158.0 million during the same period last year.

Income from operations for the first six months of fiscal year 2018 was RMB61.7 million, representing a 31.0% increase year-over-year. Non-GAAP income from operations for the first six months of fiscal year 2018 was RMB71.3 million, representing a 23.6% increase year-over-year.

Operating margin for the first six months of fiscal year 2018 was 5.6%, compared to 5.7% for the same period of the prior fiscal year. Non-GAAP operating margin, which excludes share-based compensation expenses for the first six months of fiscal year 2018, was 6.5%, compared to 7.0% for the same period of the prior fiscal year.

Net income attributable to OneSmart for the first six months of fiscal year 2018 was RMB105.0 million, representing a 154.8% increase year-over-year.

Non-GAAP net income attributable to OneSmart for the first six months of fiscal year 2018 was RMB114.6 million, representing a 121.2% increase year-over-year.

Outlook for Fiscal Year 2018

For fiscal year 2018, OneSmart expects net revenues to be between RMB2,750 million (US$434.6 million) and RMB2,880 million (US$455.1 million), an increase of 33.6% to 40.0% from fiscal year 2017. This forecast reflects OneSmart's current and preliminary view, which is subject to uncertainty.

Exchange Rate Information

This announcement contains translations of certain RMB amounts into U.S. dollars at a specified rate solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to U.S. dollars are made at the noon buying rate on February 28, 2018, as set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System, which was RMB6.3280 to US$1.00.

Conference Call Information

OneSmart's management will hold an earnings conference call at 8AM on May 3, 2018, U.S. Eastern Time (8 PM on the same day, Beijing/Hong Kong Time). Dial-in details for the earnings conference call are as follows:

International: 1-412-902-4272
China: 4001-201203
US: 1-888-346-8982
Hong Kong: 800-905945

A telephone replay will be available after the conclusion of the conference call through May 10, 2018. The dial-in details are:

International: 1-412-317-0088
U.S. Toll Free: 1-877-344-7529
Passcode: 10119615

Additionally, a live and archived webcast of this conference call will be available at http://www.onesmart.investorroom.com/.

About OneSmart

Founded in 2008 and headquartered in Shanghai, OneSmart International Education Group Limited is the largest premium K-12 after-school education service provider in China in terms of revenue in 2016 and 2017, according to Frost & Sullivan. Since commencement of our business, our vision is to build the most trusted "Third Classroom" outside of home and school and our mission is to bring out the utmost learning power in each student by cultivating his or her study motivation, capability and perseverance, and enable our students to pursue their life-long success. Our company culture is centered on the core values of customer focus, execution, innovation and teamwork.

OneSmart has built a comprehensive K-12 after-school education platform that encompasses its acclaimed premium tutoring services under "OneSmart VIP" programs, which offer premium tutoring services in one-on-one and one-on-three teacher-to-student settings with a full spectrum of course offerings covering core academic subjects taught in primary and secondary schools in China at levels between the third and twelfth grades; premium young children education services under "HappyMath" programs, and other language and culture programs.

In 2017, OneSmart had the largest market share of 2.4% in China's premium K-12 after-school education market, and "HappyMath" was the largest after-school mathematics education service provider for students in kindergarten to the third grade in Shanghai, as measured by revenues, according to Frost & Sullivan. As of February 28, 2018, OneSmart operated a nationwide network of 273 study centers across 46 cities in China.

For more information on OneSmart, please visit http://www.onesmart.investorroom.com.

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. OneSmart 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 OneSmart'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: OneSmart's goals and strategies; its future business development, financial condition and results of operations; its ability to continue to penetrate premium K-12 after-school education services market; diversify and enrich our education offerings; enhance the development and management of our teacher team and teaching materials; competition in our industry in China; its ability to maintain and expand online education presence; relevant government policies and regulations relating to the corporate structure, business and industry; and its ability to protect our students' information and adequately address privacy concerns. Further information regarding these and other risks, uncertainties or factors 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 OneSmart does not undertake any obligation to update such information, except as required under applicable law.

Non-GAAP Financial Measures

In evaluating its business, OneSmart considers and uses the following measures defined as non-GAAP financial measures by the SEC as supplemental metrics to review and assess its operating performance: non-GAAP operating costs and expenses, non-GAAP selling and marketing expenses, non-GAAP general and administrative expenses, non-GAAP operating income, non-GAAP net income attributable to OneSmart. To present each of these non-GAAP measures, the Company excludes share-based compensation expenses. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP. For more information on these non-GAAP financial measures, please see the table captioned "Reconciliations of non-GAAP measures to the most comparable GAAP measures" set forth at the end of this release.

OneSmart believes that these non-GAAP financial measures provide meaningful supplemental information regarding its performance and liquidity by excluding share-based compensation expenses that may not be indicative of its operating performance from a cash perspective. OneSmart believes that both management and investors benefit from these non-GAAP financial measures in assessing its performance and when planning and forecasting future periods. These non-GAAP financial measures also facilitate management's internal comparisons to OneSmart's historical performance and liquidity. OneSmart computes its non-GAAP financial measures using the same consistent method from quarter to quarter and from period to period. OneSmart believes these non-GAAP financial measures are useful to investors in allowing for greater transparency with respect to supplemental information used by management in its financial and operational decision making. A limitation of using non-GAAP measures is that these non-GAAP measures exclude share-based compensation charges that have been and will continue to be for the foreseeable future a significant recurring expense in the Company's business. Management compensates for these limitations by providing specific information regarding the GAAP amounts excluded from each non-GAAP measure. The accompanying tables have more details on the reconciliations between GAAP financial measures that are most directly comparable to non-GAAP financial measures.

For more information, please contact:

OneSmart
Ms. Rebecca Shen
Phone: +86-21-5255-9339 ext. 8139
E-mail: ir@onesmart.org

Christensen
In China
Mr. Christian Arnell
Phone: +86-10-5826-4939
E-mail: carnell@christensenir.com

In the US
Ms. Linda Bergkamp
Phone: +1-480-614-3004
Email: lbergkamp@ChristensenIR.com

[1] "Enrollments", for the purpose of calculation, are to a student who takes at least one class for one subject in a certain period is treated as one enrollment in the same period. Under this methodology, a student taking at least one class for each of two subjects in a certain period is treated as two enrollments in the same period. The number of students enrolled in our invested schools and OneSmart Online is not included for this purpose.

 

 

ONESMART INTERNATIONAL EDUCATION GROUP LIMITED

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands)



As of 


As of 


As of 



August 31,


February 28,


February 28,



2017


2018


2018



RMB


RMB


US$



(Audited)


(Unaudited)


(Unaudited)

ASSETS







Current assets:







Cash and cash equivalents


981,772


577,328


91,234

Short-term investments


413,883


537,195


84,892

Prepayments and other current assets


126,836


175,183


27,684

Amounts due from related parties


87,254


-


-

Total current assets


1,609,745


1,289,706


203,810








Non-current assets:







Property and equipment, net


272,226


367,297


58,043

Intangible assets, net


9,729


109,170


17,252

Long-term investments


267,051


281,918


44,551

Goodwill


58,676


268,591


42,445

Deferred tax assets


29,096


16,281


2,573

Amounts due from related parties


16,500


16,500


2,607

Other non-current assets


54,587


106,519


16,833

Total non-current assets


707,865


1,166,276


184,304








Total assets


2,317,610


2,455,982


388,114








LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS' DEFICIT






Current liabilities:







Short-term loan (including short-term loan of the consolidated VIEs
without recourse to the Group of RMB5,000 and RMB10,000
(US$1,580) as of August 31, 2017 and February 28, 2018, respectively)


5,000


10,000


1,580

Long-term loan , current portion (including long-term loan, current
portion of the consolidated VIEs without recourse to the Group of nil
and RMB45,000 (US$7,111) as of August 31, 2017 and February 28,
2018, respectively)


-


45,000


7,111

Accrued expenses and other current liabilities (including accrued
expenses and other current liabilities of the consolidated VIEs
without recourse to the Group of RMB414,371 and RMB468,751
(US$74,076) as of August 31, 2017 and February 28, 2018, respectively)


414,371


468,751


74,076

Income taxes payable (including income taxes payable of the
consolidated VIEs without recourse to the Group of RMB37,563 and
RMB24,773 (US$3,915) as of August 31, 2017 and February 28, 2018,
respectively)


37,563


24,773


3,915

Prepayments from customers (including prepayments from
customers of the consolidated VIEs without recourse to the Group of
RMB1,531,424 and RMB1,793,009 (US$283,345) as of August 31, 2017
and February 28, 2018, respectively)


1,531,424


1,793,009


283,345

Total current liabilities


1,988,358


2,341,533


370,027








Non-current liabilities:







Long-term loan (including long-term loan of the consolidated VIEs
without recourse to the Group of nil and RMB405,000 (US$64,001) as
of August 31, 2017 and February 28, 2018, respectively)


-


405,000


64,001

Unrecognized tax benefit (including liability for unrecognized tax
benefit of the consolidated VIEs without recourse to the Group of
RMB13,012 and RMB15,646 (US$2,473) as of August 31, 2017 and
February 28, 2018, respectively)


13,012


15,646


2,473

Total non-current liabilities


13,012


420,646


66,474








Total liabilities 


2,001,370


2,762,179


436,501








Commitments and contingencies














Mezzanine equity:







Series A redeemable convertible preferred shares (US$0.000001 par
value; 1,890,686,563 and 1,549,430,118 shares authorized as of August
31, 2017 and February 28, 2018, respectively; 1,890,686,563 and
1,549,430,118 issued and outstanding as of  August 31, 2017 and 
February 28, 2018, respectively)


1,713,344


1,610,167


254,451

Series A-1 redeemable convertible preferred shares (US$0.000001 par
value; 35,757,200 and 2,018,935,427 shares authorized as of August 31,
2017 and February 28, 2018, respectively; 35,757,200 and 2,018,935,427
issued and outstanding as of August 31, 2017 and February 28, 2018,
respectively)


36,556


2,662,305


420,718








Total mezzanine equity 


1,749,900


4,272,472


675,169








Shareholders' deficit:







Class A ordinary shares (US$0.000001 par value; 44,134,792,349 shares
authorized; 94,897,359 and nil issued and outstanding as of August 31,
2017 and February 28, 2018, respectively)


1


-


-

Class B ordinary shares (US$0.000001 par value; 2,439,484,566 and
2,296,842,016 shares authorized as of August 31, 2017 and February 28,
2018, respectively; 2,439,484,566 and 2,296,842,016 issued and
outstanding as of August 31, 2017 and February 28, 2018, respectively)


16


16


3

Additional paid-in capital


82,139


5,168


817

Statutory reserves


3,739


3,886


614

Accumulated deficit


(1,567,136)


(4,676,951)


(739,088)

Accumulated other comprehensive income 


19,123


16,922


2,674

Total OneSmart International Education Group Limited
shareholders' deficit


(1,462,118)


(4,650,959)


(734,980)

Non-controlling interests


28,458


72,290


11,424

Total shareholders' deficit 


(1,433,660)


(4,578,669)


(723,556)








Total liabilities, mezzanine equity, non-controlling interests and
shareholders' deficit


2,317,610


2,455,982


388,114








 

 

ONESMART INTERNATIONAL EDUCATION GROUP LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

(Amounts in thousands)
















For the three months ended
February 28,


For the six months ended
February 28,



2017


2018


2018


2017


2018


2018



RMB


RMB


US$


RMB


RMB


US$



(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)














Net revenues


494,567


663,459


104,845


821,466


1,104,645


174,565

Cost of revenues


(242,707)


(331,069)


(52,318)


(423,214)


(583,671)


(92,236)

Gross profit


251,860


332,390


52,527


398,252


520,974


82,329














Operating
expenses:













Selling and
marketing (Note 1)


(113,396)


(129,557)


(20,474)


(182,933)


(235,954)


(37,287)

General and
administrative (Note 1)


(96,402)


(124,760)


(19,716)


(168,221)


(223,307)


(35,289)

Total operating
expenses


(209,798)


(254,317)


(40,190)


(351,154)


(459,261)


(72,576)

Operating
income


42,062


78,073


12,337


47,098


61,713


9,753














Interest income


7,109


9,795


1,548


10,482


16,173


2,556

Interest expense


(22)


(4,572)


(723)


(22)


(4,691)


(741)

Other income


1,035


4,233


669


5,712


43,561


6,884

Other expenses


-


(3,083)


(487)


-


(3,083)


(487)

Foreign exchange gain


734


300


47


370


125


20

Income before
income tax and
share of net
loss from

equity
investees


50,918


84,746


13,391


63,640


113,798


17,985














Income tax
expense


(18,197)


(22,994)


(3,634)


(30,851)


(32,590)


(5,150)

Income before
share of net
(loss)/income
from equity
investees


32,721


61,752


9,757


32,789


81,208


12,835














Share of net
(loss)/income
from equity
investees 


(170)


4,394


694


(322)


3,028


479














Net income


32,551


66,146


10,451


32,467


84,236


13,314














Add: Net loss
attributable to
non-controlling
interests


4,768


11,234


1,775


8,726


20,727


3,275














Net income
attributable to
OneSmart's
shareholders


37,319


77,380


12,226


41,193


104,963


16,589



























Note 1: Share-based compensation expenses are
included in the operating costs and expenses as
follows:











For the three months ended
February 28,


For the six months ended
February 28,



2017


2018


2018


2017


2018


2018



RMB


RMB


US$


RMB


RMB


US$



(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)














Selling and
marketing


184


163


26


368


328


52

General and
administrative


5,034


3,792


599


10,249


9,295


1,469

Total


5,218


3,955


625


10,617


9,623


1,521



























ONESMART INTERNATIONAL EDUCATION GROUP LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

(Amounts in thousands)



For the three months ended
February 28,


For the six months ended
February 28,



2017


2018


2018


2017


2018


2018



RMB


RMB


US$


RMB


RMB


US$



(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)














Net income


32,551


66,146


10,453


32,467


84,236


13,314

Other
comprehensive
income:













Unrealized gain on
available-for-sale
investments, net of
tax

5,840


10,645


1,682


10,175


12,215


1,930

Foreign
currency
translation
adjustment


-


(38)


(6)


-


(14,416)


(2,278)














Comprehensive
income


38,391


76,753


12,129


42,642


82,035


12,966

Add:
Comprehensive
loss attributable
to non-
controlling
interests


4,768


11,234


1,775


8,726


20,727


3,275














Comprehensive
income
attributable to
OneSmart's
shareholders


43,159


87,987


13,904


51,368


102,762


16,241

 

 

ONESMART INTERNATIONAL EDUCATION GROUP LIMITED

Reconciliation of Non-GAAP Measures to the Most Comparable GAAP Measures

(Amounts in thousands)
















For the three months ended
February 28,


For the six months ended
February 28,

2017


2018


2018


2017


2018


2018



RMB


RMB


US$


RMB


RMB


US$



(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)














Selling and
marketing
expenses


113,396


129,557


20,474


182,933


235,954


37,287

Share-based
compensation
expense in selling
and  marketing
expenses


184


163


26


368


328


52

Non-GAAP
selling and
marketing expenses


113,212


129,394


20,448


182,565


235,626


37,235

General and
administrative
expenses


96,402


124,760


19,716


168,221


223,307


35,289

Share-based
compensation
expense in general
and administrative
expenses


5,034


3,792


599


10,249


9,295


1,469

Non-GAAP
general and
administrative
expenses


91,368


120,968


19,117


157,972


214,012


33,820














Operating costs
and expenses


452,505


585,386


92,508


774,368


1,042,932


164,812

Share-based
compensation
expense in
operating
costs and expenses


5,218


3,955


625


10,617


9,623


1,521

Non-GAAP
operating costs
and expenses


447,287


581,431


91,883


763,751


1,033,309


163,291














Operating income


42,062


78,073


12,337


47,098


61,713


9,753

Share-based
compensation
expenses


5,218


3,955


625


10,617


9,623


1,521

Non-GAAP
operating income 


47,280


82,028


12,962


57,715


71,336


11,274














Net income
attributable to
OneSmart's
shareholders


37,319


77,380


12,226


41,193


104,963


16,589

Share-based
compensation
expenses


5,218


3,955


625


10,617


9,623


1,521

Non-GAAP net
income
attributable to
OneSmart


42,537


81,335


12,851


51,810


114,586


18,110



























Cision View original content:http://www.prnewswire.com/news-releases/onesmart-international-education-group-limited-announces-unaudited-financial-results-for-the-second-fiscal-quarter-ended-february-28-2018-300641950.html