| | |
Per ADS
|
| |
Total
|
|||||
Public offering price
|
| | | $ | 4.25 | | | | | $ | 7,650,000 |
Underwriting discount and commissions(1)
|
| | | $ | 0.2975 | | | | | $ | 535,500 |
Proceeds, before expenses, to us
|
| | | $ | 3.9525 | | | | | $ | 7,114,500 |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 11 | | | |
| | | | 44 | | | |
| | | | 45 | | | |
| | | | 46 | | | |
| | | | 48 | | | |
| | | | 49 | | | |
| | | | 50 | | | |
| | | | 51 | | | |
| | | | 52 | | | |
| | | | 54 | | | |
| | | | 58 | | | |
| | | | 86 | | | |
| | | | 129 | | | |
| | | | 139 | | | |
| | | | 140 | | | |
| | | | 144 | | | |
| | | | 154 | | | |
| | | | 163 | | | |
| | | | 165 | | | |
| | | | 174 | | | |
| | | | 179 | | | |
| | | | 179 | | | |
| | | | 179 | | | |
| | | | 180 | | | |
| | | | F-1 | | |
(in thousands, except share, per share and per ADS
information) |
| |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||
|
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
Consolidated Statement of Operations | | | | | | | | | | | | | | | | | | | | | | | | | |
Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
– Educational programs and services
|
| | | | 395,715 | | | | | | 412,016 | | | | | | 432,754 | | | | | | 66,513 | | |
– Intellectualized operational services
|
| | | | — | | | | | | — | | | | | | 11,170 | | | | | | 1,717 | | |
Total net revenue
|
| | | | 395,715 | | | | | | 412,016 | | | | | | 443,924 | | | | | | 68,230 | | |
Cost of revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
– Educational programs and services
|
| | | | (245,945) | | | | | | (238,742) | | | | | | (249,400) | | | | | | (38,332) | | |
– Intellectualized operational services
|
| | | | — | | | | | | — | | | | | | (6,995) | | | | | | (1,075) | | |
Total cost of revenue
|
| | | | (245,945) | | | | | | (238,742) | | | | | | (256,395) | | | | | | (39,407) | | |
Gross profit
|
| | | | 149,770 | | | | | | 173,274 | | | | | | 187,529 | | | | | | 28,823 | | |
Selling and marketing(1)
|
| | | | (55,511) | | | | | | (41,818) | | | | | | (36,710) | | | | | | (5,642) | | |
General and administrative(1)
|
| | | | (280,634) | | | | | | (145,513) | | | | | | (142,252) | | | | | | (21,864) | | |
Research and development(1)
|
| | | | (7,308) | | | | | | (7,572) | | | | | | (6,262) | | | | | | (962) | | |
Impairment loss
|
| | | | (162,351) | | | | | | (22,402) | | | | | | — | | | | | | — | | |
Operating (loss)/income
|
| | | | (356,034) | | | | | | (44,031) | | | | | | 2,305 | | | | | | 355 | | |
Other (expenses)/income
|
| | | | (39,371) | | | | | | 12,924 | | | | | | 53,234 | | | | | | 8,183 | | |
(Loss)/income before income tax, non-controlling
interest and discontinued operations |
| | | | (395,405) | | | | | | (31,107) | | | | | | 55,539 | | | | | | 8,538 | | |
Income tax benefit/(expense)
|
| | | | 118,963 | | | | | | (5,911) | | | | | | (9,614) | | | | | | (1,478) | | |
(Loss)/income from continuing operations
|
| | | | (276,442) | | | | | | (37,018) | | | | | | 45,925 | | | | | | 7,060 | | |
Income from and on sale of discontinued operations, net of income tax
|
| | | | 340,798 | | | | | | — | | | | | | — | | | | | | — | | |
Net income/(loss)
|
| | | | 64,356 | | | | | | (37,018) | | | | | | 45,925 | | | | | | 7,060 | | |
Less: Net income/(loss) attributable to non-controlling interests
|
| | | | 617 | | | | | | (1,318) | | | | | | (538) | | | | | | (83) | | |
Net income/(loss) attributable to ordinary shareholders interests
|
| | | | 63,739 | | | | | | (35,700) | | | | | | 46,463 | | | | | | 7,143 | | |
|
(in thousands, except share, per share and per ADS
information) |
| |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||
|
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
Net (loss)/income from continuing operations per
ordinary share(2) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | (7.52) | | | | | | (0.93) | | | | | | 1.20 | | | | | | 0.18 | | |
Diluted
|
| | | | (7.52) | | | | | | (0.93) | | | | | | 1.18 | | | | | | 0.18 | | |
Net income from discontinued operations per ordinary share(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 9.25 | | | | | | — | | | | | | — | | | | | | — | | |
Diluted
|
| | | | 9.25 | | | | | | — | | | | | | — | | | | | | — | | |
Net (loss)/income from continuing operations per
ADS(2) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | (15.04) | | | | | | (1.86) | | | | | | 2.40 | | | | | | 0.36 | | |
Diluted
|
| | | | (15.04) | | | | | | (1.86) | | | | | | 2.36 | | | | | | 0.36 | | |
Net income from discontinued operations per ADS(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 18.50 | | | | | | — | | | | | | — | | | | | | — | | |
Diluted
|
| | | | 18.50 | | | | | | — | | | | | | — | | | | | | — | | |
Weighted average shares used in calculating net income/(loss) per share(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 36,848,816 | | | | | | 38,469,234 | | | | | | 38,826,800 | | | | | | 38,826,800 | | |
Diluted
|
| | | | 36,848,816 | | | | | | 38,469,234 | | | | | | 39,303,760 | | | | | | 39,303,760 | | |
| | |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Selling and marketing
|
| | | | (457) | | | | | | — | | | | | | — | | | | | | — | | |
General and administrative
|
| | | | (49,371) | | | | | | (7,828) | | | | | | (4,640) | | | | | | (713) | | |
Research and development
|
| | | | (289) | | | | | | — | | | | | | — | | | | | | — | | |
| | |
As of December 31,
|
| |||||||||||||||||||||
Consolidated Statement of Balance Sheet Data:
|
| |
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cash and cash equivalents
|
| | | | 246,303 | | | | | | 196,900 | | | | | | 195,303 | | | | | | 30,018 | | |
Total current assets
|
| | | | 682,624 | | | | | | 616,527 | | | | | | 572,723 | | | | | | 88,026 | | |
Total assets
|
| | | | 982,204 | | | | | | 953,023 | | | | | | 977,420 | | | | | | 150,226 | | |
Total current liabilities
|
| | | | 839,381 | | | | | | 838,002 | | | | | | 762,552 | | | | | | 117,201 | | |
Total liabilities
|
| | | | 839,381 | | | | | | 838,002 | | | | | | 811,461 | | | | | | 124,719 | | |
Total equity/(deficit)
|
| | | | 142,823 | | | | | | 115,021 | | | | | | 165,959 | | | | | | 25,507 | | |
| | |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||
Consolidated Statement of Cash Flow Data:
|
| |
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net cash (used in)/provided by operating activities
|
| | | | (40,119) | | | | | | 17,535 | | | | | | 20,210 | | | | | | 3,106 | | |
Net cash provided by/(used in) investing activities
|
| | | | 58,214 | | | | | | (65,218) | | | | | | (61,078) | | | | | | (9,386) | | |
Net cash provided by/(used in) financing activities
|
| | | | 12,830 | | | | | | (1,504) | | | | | | 39,205 | | | | | | 6,026 | | |
| | |
High
US$ |
| |
Low
US$ |
| ||||||
Year Ended | | | | | | | | | | | | | |
December 31, 2013
|
| | | | 76.50 | | | | | | 27.30 | | |
December 31, 2014
|
| | | | 28.50 | | | | | | 0.30 | | |
December 31, 2015
|
| | | | 4.90 | | | | | | 0.30 | | |
December 31, 2016
|
| | | | 6.00 | | | | | | 3.25 | | |
December 31, 2017
|
| | | | 6.20 | | | | | | 2.50 | | |
Quarter Ended | | | | | | | | | | | | | |
March 31, 2015
|
| | | | 1.50 | | | | | | 0.30 | | |
June 30, 2015
|
| | | | 1.50 | | | | | | 0.60 | | |
September 30, 2015
|
| | | | 4.20 | | | | | | 0.90 | | |
December 31, 2015
|
| | | | 4.90 | | | | | | 0.50 | | |
March 31, 2016
|
| | | | 4.41 | | | | | | 4.00 | | |
June 30, 2016
|
| | | | 4.30 | | | | | | 4.00 | | |
September 30, 2016
|
| | | | 4.80 | | | | | | 3.25 | | |
December 31, 2016
|
| | | | 6.00 | | | | | | 4.25 | | |
March 31, 2017
|
| | | | 6.00 | | | | | | 4.00 | | |
June 30, 2017
|
| | | | 6.20 | | | | | | 4.00 | | |
September 30, 2017
|
| | | | 5.10 | | | | | | 2.50 | | |
December 31, 2017
|
| | | | 4.49 | | | | | | 2.50 | | |
Month Ended | | | | | | | | | | | | | |
January 2017
|
| | | | 6.00 | | | | | | 5.00 | | |
February 2017
|
| | | | 5.50 | | | | | | 4.00 | | |
March 2017
|
| | | | 6.00 | | | | | | 4.00 | | |
April 2017
|
| | | | 6.20 | | | | | | 5.50 | | |
May 2017
|
| | | | 5.50 | | | | | | 4.00 | | |
June 2017
|
| | | | 4.50 | | | | | | 4.00 | | |
July 2017
|
| | | | 4.50 | | | | | | 4.00 | | |
August 2017
|
| | | | 5.10 | | | | | | 4.50 | | |
September 2017
|
| | | | 4.50 | | | | | | 2.50 | | |
October 2017
|
| | | | 2.50 | | | | | | 2.50 | | |
November 2017
|
| | | | 4.49 | | | | | | 2.50 | | |
December 2017
|
| | | | 4.00 | | | | | | 3.50 | | |
January 2018
|
| | | | 3.50 | | | | | | 0.01 | | |
| | |
High
US$ |
| |
Low
US$ |
| ||||||
February 2018
|
| | | | 3.50 | | | | | | 3.20 | | |
March 2018
|
| | | | 3.20 | | | | | | 0.01 | | |
April 2018
|
| | | | 2.00 | | | | | | 0.01 | | |
May 2018
|
| | | | 6.00 | | | | | | 2.00 | | |
| | |
December 31, 2017
|
| |||||||||||||||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||||||||||||||
| | |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands, except for share data)
|
| |||||||||||||||||||||
Shareholders’ Equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Ordinary shares | | | | | | | | | | | | | | | | | | | | | | | | | |
(US$0.003 par value; 66,666,667 shares authorized; 34,206,939 shares issued and outstanding as of December 31, 2017; 37,806,939 outstanding, as adjusted)
|
| | | | 640 | | | | | | 98 | | | | | | 709 | | | | | | 109 | | |
Class C Ordinary shares | | | | | | | | | | | | | | | | | | | | | | | | | |
(US$0.003 par value; 8,333,333 shares authorized; 4,708,415 shares issued and outstanding as of December 31, 2017)
|
| | | | 90 | | | | | | 14 | | | | | | 90 | | | | | | 14 | | |
Additional paid-in capital
|
| | | | 3,456,307 | | | | | | 531,225 | | | | | | 3,496,557 | | | | | | 537,411 | | |
Statutory reserve
|
| | | | 20,036 | | | | | | 3,079 | | | | | | 20,036 | | | | | | 3,079 | | |
Accumulated deficit
|
| | | | (3,316,715) | | | | | | (509,770) | | | | | | (3,316,715) | | | | | | (509,770) | | |
Accumulated other comprehensive income
|
| | | | 6,876 | | | | | | 1,056 | | | | | | 6,876 | | | | | | 1,056 | | |
Total shareholders’ equity
|
| | | | 167,234 | | | | | | 25,702 | | | | | | 207,573 | | | | | | 31,899 | | |
|
| | |
Per Ordinary
Share |
| |
Per ADS
|
| ||||||
Public offering price
|
| | | $ | 2.125 | | | | | $ | 4.25 | | |
Net tangible book value per ordinary share as of December 31, 2017
|
| | | $ | (0.06) | | | | | $ | (0.12) | | |
Increase in net tangible book value attributable to the sale of the ADSs
|
| | | $ | 0.15 | | | | | $ | 0.30 | | |
Pro forma net tangible book value after this offering
|
| | | $ | 0.09 | | | | | $ | 0.18 | | |
Dilution to purchasers of ADSs in the offering
|
| | | $ | 2.04 | | | | | $ | 4.07 | | |
|
| | |
Exchange Rate
|
| |||||||||||||||||||||
| | |
Period End
|
| |
Average(1)
|
| |
Low
|
| |
High
|
| ||||||||||||
| | |
(RMB per U.S. $1.00)
|
| |||||||||||||||||||||
Year Ended | | | | | | | | | | | | | | | | | | | | | | | | | |
2013
|
| | | | 6.0537 | | | | | | 6.1412 | | | | | | 6.0537 | | | | | | 6.2438 | | |
2014
|
| | | | 6.2046 | | | | | | 6.1704 | | | | | | 6.0402 | | | | | | 6.2591 | | |
2015
|
| | | | 6.4778 | | | | | | 6.2827 | | | | | | 6.1870 | | | | | | 6.4896 | | |
2016
|
| | | | 6.9430 | | | | | | 6.6400 | | | | | | 6.4480 | | | | | | 6.9580 | | |
2017
|
| | | | 6.5063 | | | | | | 6.7595 | | | | | | 6.4773 | | | | | | 6.9575 | | |
Quarter Ended | | | | | | | | | | | | | | | | | | | | | | | | | |
March 31, 2017
|
| | | | 6.8832 | | | | | | 6.8877 | | | | | | 6.8360 | | | | | | 6.9575 | | |
June 30, 2017
|
| | | | 6.7793 | | | | | | 6.8586 | | | | | | 6.7793 | | | | | | 6.9060 | | |
September 30, 2017
|
| | | | 6.6533 | | | | | | 6.6684 | | | | | | 6.4773 | | | | | | 6.8039 | | |
December 31, 2017
|
| | | | 6.5063 | | | | | | 6.6131 | | | | | | 6.5063 | | | | | | 6.6533 | | |
March 31, 2018
|
| | | | 6.2726 | | | | | | 6.3530 | | | | | | 6.2649 | | | | | | 6.5263 | | |
Month Ended | | | | | | | | | | | | | | | | | | | | | | | | | |
January 2017
|
| | | | 6.8768 | | | | | | 6.8964 | | | | | | 6.8360 | | | | | | 6.9575 | | |
February 2017
|
| | | | 6.8665 | | | | | | 6.8694 | | | | | | 6.8517 | | | | | | 6.8821 | | |
March 2017
|
| | | | 6.8832 | | | | | | 6.8940 | | | | | | 6.8687 | | | | | | 6.9132 | | |
April 2017
|
| | | | 6.8900 | | | | | | 6.8876 | | | | | | 6.8778 | | | | | | 6.8988 | | |
May 2017
|
| | | | 6.8098 | | | | | | 6.8843 | | | | | | 6.8098 | | | | | | 6.9060 | | |
June 2017
|
| | | | 6.7793 | | | | | | 6.8066 | | | | | | 6.7793 | | | | | | 6.8382 | | |
July 2017
|
| | | | 6.7240 | | | | | | 6.7694 | | | | | | 6.7240 | | | | | | 6.8039 | | |
August 2017
|
| | | | 6.5888 | | | | | | 6.6670 | | | | | | 6.5888 | | | | | | 6.7272 | | |
September 2017
|
| | | | 6.6533 | | | | | | 6.5690 | | | | | | 6.4773 | | | | | | 6.6591 | | |
October 2017
|
| | | | 6.6328 | | | | | | 6.6254 | | | | | | 6.5712 | | | | | | 6.6533 | | |
November 2017
|
| | | | 6.6090 | | | | | | 6.6200 | | | | | | 6.5967 | | | | | | 6.6385 | | |
December 2017
|
| | | | 6.5063 | | | | | | 6.5932 | | | | | | 6.5063 | | | | | | 6.6210 | | |
January 2018
|
| | | | 6.2841 | | | | | | 6.4233 | | | | | | 6.2841 | | | | | | 6.5263 | | |
February 2018
|
| | | | 6.3280 | | | | | | 6.3183 | | | | | | 6.2649 | | | | | | 6.3471 | | |
March 2018
|
| | | | 6.2726 | | | | | | 6.3174 | | | | | | 6.2685 | | | | | | 6.3565 | | |
April 2018
|
| | | | 6.3325 | | | | | | 6.2967 | | | | | | 6.3340 | | | | | | 6.2655 | | |
May 2018
|
| | | | 6.3903 | | | | | | 6.3631 | | | | | | 6.3325 | | | | | | 6.3903 | | |
Name
|
| |
Position
|
| |
Nationality
|
| |
Residence
|
|
Jin Huang | | | Officer and Director | | | United States | | | China | |
John Robert Porter | | | Director | | | United Kingdom | | | United Kingdom | |
R. Ralph Parks | | | Director | | | United States | | | United States | |
Ping Wu | | | Director | | | China | | | China | |
Yanhui Ma | | | Director | | | United States | | | United States | |
Yigong Justin Chen | | | Director | | | China | | | China | |
Kia Jing Tan | | | Chief Financial Officer | | | Malaysia | | | China | |
Chiao-Ling Hsu | | | Chief Operating Officer | | | Taiwan | | | China | |
Jianguo Xue | | | Vice President, Sales | | | China | | | China | |
Xuejun Xie | | | Vice President, Public Relationship and legal affairs | | | China | | | China | |
(in thousands, except share, per share and per ADS
information) |
| |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
|
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
Consolidated Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NET REVENUES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Educational programs and services
|
| | | | 536,511 | | | | | | 411,998 | | | | | | 395,715 | | | | | | 412,016 | | | | | | 432,754 | | | | | | 66,513 | | |
– Intellectualized operational services
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,170 | | | | | | 1,717 | | |
Total net revenues
|
| | | | 536,511 | | | | | | 411,998 | | | | | | 395,715 | | | | | | 412,016 | | | | | | 443,924 | | | | | | 68,230 | | |
COST OF REVENUES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Education programs and services
|
| | | | (361,573) | | | | | | (274,036) | | | | | | (245,945) | | | | | | (238,742) | | | | | | (249,400) | | | | | | (38,332) | | |
– Intellectualized operational services
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,995) | | | | | | (1,075) | | |
Total costs of revenues
|
| | | | (361,573) | | | | | | (274,036) | | | | | | (245,945) | | | | | | (238,742) | | | | | | (256,395) | | | | | | (39,407) | | |
Gross profit
|
| | | | 174,938 | | | | | | 137,962 | | | | | | 149,770 | | | | | | 173,274 | | | | | | 187,529 | | | | | | 28,823 | | |
Selling and marketing(1)
|
| | | | (151,480) | | | | | | (80,377) | | | | | | (55,511) | | | | | | (41,818) | | | | | | (36,710) | | | | | | (5,642) | | |
General and administrative(1)
|
| | | | (471,915) | | | | | | (508,544) | | | | | | (280,634) | | | | | | (145,513) | | | | | | (142,252) | | | | | | (21,864) | | |
Research and development(1)
|
| | | | (19,545) | | | | | | (12,259) | | | | | | (7,308) | | | | | | (7,572) | | | | | | (6,262) | | | | | | (962) | | |
Impairment loss from continuing operations
|
| | | | (84,246) | | | | | | (292,577) | | | | | | (162,351) | | | | | | (22,402) | | | | | | — | | | | | | — | | |
Total operating expenses
|
| | | | (727,186) | | | | | | (893,757) | | | | | | (505,804) | | | | | | (217,305) | | | | | | (185,224) | | | | | | (28,468) | | |
Operating (loss)/income
|
| | | | (552,248) | | | | | | (755,795) | | | | | | (356,034) | | | | | | (44,031) | | | | | | 2,305 | | | | | | 355 | | |
Other (expense)/income
|
| | | | (21,932) | | | | | | (267,861) | | | | | | (39,371) | | | | | | 12,924 | | | | | | 53,234 | | | | | | 8,183 | | |
(Loss)/income before income tax, non-controlling interest and discontinued operations
|
| | | | (574,180) | | | | | | (1,023,656) | | | | | | (395,405) | | | | | | (31,107) | | | | | | 55,539 | | | | | | 8538 | | |
Income tax benefit/(expense)
|
| | | | 10,424 | | | | | | (1,135) | | | | | | 118,963 | | | | | | (5,911) | | | | | | (9,614) | | | | | | (1,478) | | |
(Loss)/income from continuing operations
|
| | | | (563,756) | | | | | | (1,024,791) | | | | | | (276,442) | | | | | | (37,018) | | | | | | 45,925 | | | | | | 7,060 | | |
(Loss)/income from and on sale of discontinued
operations, net of income tax |
| | | | (346,449) | | | | | | (57,764) | | | | | | 340,798 | | | | | | — | | | | | | — | | | | | | — | | |
Net (loss)/income
|
| | | | (910,205) | | | | | | (1,082,555) | | | | | | 64,356 | | | | | | (37,018) | | | | | | 45,925 | | | | | | 7,060 | | |
Less: Net (loss)/income attributable to non-controlling interests
|
| | | | (3,387) | | | | | | (5,742) | | | | | | 617 | | | | | | (1,318) | | | | | | (538) | | | | | | (83) | | |
Net (loss)/income attributable to ordinary shareholders interests
|
| | | | (906,818) | | | | | | (1,076,813) | | | | | | 63,739 | | | | | | (35,700) | | | | | | 46,463 | | | | | | 7,143 | | |
Net (loss)/income from continuing operations per ordinary share(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | (102.32) | | | | | | (73.13) | | | | | | (7.52) | | | | | | (0.93) | | | | | | 1.20 | | | | | | 0.18 | | |
Diluted
|
| | | | (102.32) | | | | | | (73.13) | | | | | | (7.52) | | | | | | (0.93) | | | | | | 1.18 | | | | | | 0.18 | | |
Net (loss)/income from discontinued operations
per ordinary share(2) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | (63.62) | | | | | | (4.18) | | | | | | 9.25 | | | | | | — | | | | | | — | | | | | | — | | |
Diluted
|
| | | | (63.62) | | | | | | (4.18) | | | | | | 9.25 | | | | | | — | | | | | | — | | | | | | — | | |
(in thousands, except share, per share and per ADS
information) |
| |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
|
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
Net (loss)/income from continuing operations per ADS(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | (204.64) | | | | | | (146.26) | | | | | | (15.04) | | | | | | (1.86) | | | | | | 2.40 | | | | | | 0.36 | | |
Diluted
|
| | | | (204.64) | | | | | | (146.26) | | | | | | (15.04) | | | | | | (1.86) | | | | | | 2.36 | | | | | | 0.36 | | |
Net (loss)/income from discontinued operations
per ADS(2) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | (127.24) | | | | | | (8.36) | | | | | | 18.50 | | | | | | — | | | | | | — | | | | | | — | | |
Diluted
|
| | | | (127.24) | | | | | | (8.36) | | | | | | 18.50 | | | | | | — | | | | | | — | | | | | | — | | |
Weighted average shares used in calculating net
income/(loss) per share(2) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 5,464,740 | | | | | | 13,928,048 | | | | | | 36,848,816 | | | | | | 38,469,234 | | | | | | 38,826,800 | | | | | | 38,826,800 | | |
Diluted
|
| | | | 5,464,740 | | | | | | 13,928,048 | | | | | | 36,848,816 | | | | | | 38,469,234 | | | | | | 39,303,760 | | | | | | 39,303,760 | | |
| | |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Selling and marketing
|
| | | | (2,658) | | | | | | (351) | | | | | | (457) | | | | | | — | | | | | | — | | | | | | — | | |
General and administrative
|
| | | | (73,108) | | | | | | (156,870) | | | | | | (49,371) | | | | | | (7,828) | | | | | | (4,640) | | | | | | (713) | | |
Research and development
|
| | | | (829) | | | | | | (144) | | | | | | (289) | | | | | | — | | | | | | — | | | | | | — | | |
| | |
As of December 31,
|
| |||||||||||||||||||||||||||||||||
Consolidated Balance Sheet Data:
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousand)
|
| |||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
| | | | 98,962 | | | | | | 180,285 | | | | | | 246,303 | | | | | | 196,900 | | | | | | 195,303 | | | | | | 30,018 | | |
Total current assets
|
| | | | 1,083,449 | | | | | | 993,736 | | | | | | 682,624 | | | | | | 616,527 | | | | | | 572,723 | | | | | | 88,026 | | |
Total assets
|
| | | | 1,929,298 | | | | | | 1,472,684 | | | | | | 982,204 | | | | | | 953,023 | | | | | | 977,420 | | | | | | 150,226 | | |
Total current liabilities
|
| | | | 1,476,087 | | | | | | 1,491,336 | | | | | | 839,381 | | | | | | 838,002 | | | | | | 762,552 | | | | | | 117,201 | | |
Total liabilities
|
| | | | 1,531,575 | | | | | | 1,525,990 | | | | | | 839,381 | | | | | | 838,002 | | | | | | 811,461 | | | | | | 124,719 | | |
Total equity/(deficit)
|
| | | | 397,723 | | | | | | (53,306) | | | | | | 142,823 | | | | | | 115,021 | | | | | | 165,959 | | | | | | 25,507 | | |
| | |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
Consolidated Statement of Cash Flow Data:
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousand)
|
| |||||||||||||||||||||||||||||||||
Net cash (used in)/provided by operating activities
|
| | | | (160,544) | | | | | | (160,367) | | | | | | (40,119) | | | | | | 17,535 | | | | | | 20,210 | | | | | | 3,106 | | |
Net cash provided by/(used in) investing activities
|
| | | | 64,512 | | | | | | 110,221 | | | | | | 58,214 | | | | | | (65,218) | | | | | | (61,078) | | | | | | (9,386) | | |
Net cash provided by/(used in) financing activities
|
| | | | 82,885 | | | | | | 87,003 | | | | | | 12,830 | | | | | | (1,504) | | | | | | 39,205 | | | | | | 6,026 | | |
(in thousands)
|
| |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
|
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||||||||
Net revenues
|
| | | | 395,715 | | | | | | 100.0 | | | | | | 412,016 | | | | | | 100.0 | | | | | | 443,924 | | | | | | 68,230 | | | | | | 100.0 | | |
Cost of revenues
|
| | | | (245,945) | | | | | | (62.2) | | | | | | (238,742) | | | | | | (57.9) | | | | | | (256,395) | | | | | | (39,407) | | | | | | (57.8) | | |
Gross Profit
|
| | | | 149,770 | | | | | | 37.8 | | | | | | 173,274 | | | | | | 42.1 | | | | | | 187,529 | | | | | | 28,823 | | | | | | 42.2 | | |
|
| | |
Fiscal Year Ended December 31,
|
| |||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |||||||||
| | |
%
|
| |
%
|
| |
%
|
| |||||||||
Better Schools: | | | | | | | | | | | | | | | | | | | |
Tutoring
|
| | | | 13.9 | | | | | | 11.7 | | | | | | 12.4 | | |
K-12 schools
|
| | | | 47.2 | | | | | | 54.0 | | | | | | 52.4 | | |
Total Better Schools
|
| | | | 61.1 | | | | | | 65.7 | | | | | | 64.8 | | |
Better Jobs: | | | | | | | | | | | | | | | | | | | |
Career enhancement
|
| | | | 38.9 | | | | | | 34.3 | | | | | | 32.7 | | |
Others:
|
| | | | — | | | | | | — | | | | | | 2.5 | | |
(in thousands, except percentages)
|
| |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||||||||
Net revenues
|
| | | | 395,715 | | | | | | 100.0 | | | | | | 412,016 | | | | | | 100.0 | | | | | | 443,924 | | | | | | 68,230 | | | | | | 100 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling and marketing
|
| | | | (55,511) | | | | | | (14.0) | | | | | | (41,818) | | | | | | (10.1) | | | | | | (36,710) | | | | | | (5,642) | | | | | | (8.3) | | |
General and administrative
|
| | | | (280,634) | | | | | | (70.9) | | | | | | (145,513) | | | | | | (35.3) | | | | | | (142,252) | | | | | | (21,864) | | | | | | (32.0) | | |
Research and development
|
| | | | (7,308) | | | | | | (1.8) | | | | | | (7,572) | | | | | | (1.8) | | | | | | (6,262) | | | | | | (962) | | | | | | (1.4) | | |
Impairment loss
|
| | | | (162,351) | | | | | | (41.0) | | | | | | (22,402) | | | | | | (5.4) | | | | | | — | | | | | | — | | | | | | — | | |
Total operating expenses
|
| | | | (505,804) | | | | | | (127.7) | | | | | | (217,305) | | | | | | (52.6) | | | | | | (185,224) | | | | | | (28,468) | | | | | | (41.7) | | |
|
(in thousands, except percentages)
|
| |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||||||||
Selling and marketing
|
| | | | (457) | | | | | | 0.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
General and administrative
|
| | | | (49,371) | | | | | | 98.5 | | | | | | (7,828) | | | | | | 100.0 | | | | | | (4,640) | | | | | | (713) | | | | | | 100.0 | | |
Research and development
|
| | | | (289) | | | | | | 0.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total share-based expenses
|
| | | | (50,117) | | | | | | 100.0 | | | | | | (7,828) | | | | | | 100.0 | | | | | | (4,640) | | | | | | (713) | | | | | | 100.0 | | |
|
| | |
VIEs
Consolidated |
| |
Non-VIEs
Consolidated |
| |
Inter-company
Elimination |
| |
Group
Consolidated |
| ||||||||||||
Net Revenue
|
| | | | 411,315 | | | | | | 9,896 | | | | | | (25,496) | | | | | | 395,715 | | |
Net Income/(Loss)
|
| | | | 370,818 | | | | | | (306,462) | | | | | | — | | | | | | 64,356 | | |
| | |
VIEs
Consolidated |
| |
Non-VIEs
Consolidated |
| |
Inter-company
Elimination |
| |
Group
Consolidated |
| ||||||||||||
Cash and cash equivalent
|
| | | | 173,772 | | | | | | 23,128 | | | | | | — | | | | | | 196,900 | | |
Inter-Group balances due from VIEs/Non VIEs
|
| | | | 1,844,177 | | | | | | 3,254,337 | | | | | | (5,098,514) | | | | | | — | | |
Investment to VIEs
|
| | | | — | | | | | | 81,960 | | | | | | (81,960) | | | | | | — | | |
Other current assets
|
| | | | 319,302 | | | | | | 100,325 | | | | | | — | | | | | | 419,627 | | |
Non-current assets
|
| | | | 257,190 | | | | | | 79,306 | | | | | | — | | | | | | 336,496 | | |
Total Assets
|
| | | | 2,594,441 | | | | | | 3,539,056 | | | | | | (5,180,474) | | | | | | 953,023 | | |
Inter-Group balances due to VIEs/Non VIEs
|
| | | | 3,002,644 | | | | | | 2,022,867 | | | | | | (5,025,511) | | | | | | — | | |
Other current liabilities
|
| | | | 521,375 | | | | | | 316,627 | | | | | | — | | | | | | 838,002 | | |
Total Liabilities
|
| | | | 3,524,019 | | | | | | 2,339,494 | | | | | | (5,025,511) | | | | | | 838,002 | | |
Equity
|
| | | | (929,578) | | | | | | 1,199,562 | | | | | | (154,963) | | | | | | 115,021 | | |
Net Revenue
|
| | | | 470,194 | | | | | | 2,625 | | | | | | (60,803) | | | | | | 412,016 | | |
Net Loss
|
| | | | (12,805) | | | | | | (24,213) | | | | | | — | | | | | | (37,018) | | |
| | |
VIEs
Consolidated |
| |
Non-VIEs
Consolidated |
| |
Inter-company
Elimination |
| |
Group
Consolidated |
| ||||||||||||
Cash and cash equivalent
|
| | | | 171,296 | | | | | | 24,007 | | | | | | — | | | | | | 195,303 | | |
Inter-Group balances due from VIEs/Non VIEs
|
| | | | 1,840,131 | | | | | | 2,441,695 | | | | | | (4,281,826) | | | | | | — | | |
Investment to VIEs
|
| | | | — | | | | | | 81,960 | | | | | | (81,960) | | | | | | — | | |
Other current assets
|
| | | | 270,687 | | | | | | 106,733 | | | | | | — | | | | | | 377,420 | | |
Non-current assets
|
| | | | 264,113 | | | | | | 140,584 | | | | | | — | | | | | | 404,697 | | |
Total Assets
|
| | | | 2,546,227 | | | | | | 2,794,979 | | | | | | (4,363,786) | | | | | | 977,420 | | |
Inter-Group balances due to VIEs/Non VIEs
|
| | | | 2,901,844 | | | | | | 1,405,640 | | | | | | (4,307,484) | | | | | | — | | |
Other current liabilities
|
| | | | 553,936 | | | | | | 208,616 | | | | | | — | | | | | | 762,552 | | |
Non-current liabilities
|
| | | | — | | | | | | 48,909 | | | | | | — | | | | | | 48,909 | | |
Total Liabilities
|
| | | | 3,455,780 | | | | | | 1,663,165 | | | | | | (4,307,484) | | | | | | 811,461 | | |
Equity
|
| | | | (909,553) | | | | | | 1,131,814 | | | | | | (56,302) | | | | | | 165,959 | | |
Net Revenue
|
| | | | 484,757 | | | | | | 17,806 | | | | | | (58,639) | | | | | | 443,924 | | |
Net Income
|
| | | | 41,636 | | | | | | 4,289 | | | | | | — | | | | | | 45,925 | | |
| Software | | | 2 years to 10 years | |
| Student populations | | | 1.8 years to 15 years | |
| Customer relationships | | | 5.7 years | |
| Cooperative agreements | | | 1.3 years to 10 years | |
| Favorable leases | | | 0.8 years to 20 years | |
| Non-compete agreement | | | 3 years to 4.5 years | |
| Trade names | | | Indefinite | |
| Brand | | | Indefinite | |
(in thousands, except share, per share and per ADS information)
|
| |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||
|
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
Consolidated Statement of Operations Data: | | | | | | ||||||||||||||||||||
Net Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
– Educational programs and services
|
| | | | 395,715 | | | | | | 412,016 | | | | | | 432,754 | | | | | | 66,513 | | |
– Intellectualized operational services
|
| | | | — | | | | | | — | | | | | | 11,170 | | | | | | 1,717 | | |
Total net revenue
|
| | | | 395,715 | | | | | | 412,016 | | | | | | 443,924 | | | | | | 68,230 | | |
Cost of revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
– Educational programs and services
|
| | | | (245,945) | | | | | | (238,742) | | | | | | (249,400) | | | | | | (38,332) | | |
– Intellectualized operational services
|
| | | | — | | | | | | — | | | | | | (6,995) | | | | | | (1,075) | | |
Total cost of revenue(1)
|
| | | | (245,945) | | | | | | (238,742) | | | | | | (256,395) | | | | | | (39,407) | | |
Gross profit
|
| | | | 149,770 | | | | | | 173,274 | | | | | | 187,529 | | | | | | 28,823 | | |
Selling and marketing(1)
|
| | | | (55,511) | | | | | | (41,818) | | | | | | (36,710) | | | | | | (5,642) | | |
General and administrative(1)
|
| | | | (280,634) | | | | | | (145,513) | | | | | | (142,252) | | | | | | (21,864) | | |
Research and development(1)
|
| | | | (7,308) | | | | | | (7,572) | | | | | | (6,262) | | | | | | (962) | | |
Impairment loss
|
| | | | (162,351) | | | | | | (22,402) | | | | | | — | | | | | | — | | |
Operating loss/(income)
|
| | | | (356,034) | | | | | | (44,031) | | | | | | 2,305 | | | | | | 355 | | |
Other (expenses)/income
|
| | | | (39,371) | | | | | | 12,924 | | | | | | 53,234 | | | | | | 8,183 | | |
(Loss)/income before income tax, non-controlling interest and discontinued operations
|
| | | | (395,405) | | | | | | (31,107) | | | | | | 55,539 | | | | | | 8,538 | | |
Income tax benefit/(expense)
|
| | | | 118,963 | | | | | | (5,911) | | | | | | (9,614) | | | | | | (1,478) | | |
(Loss)/income from continuing operations
|
| | | | (276,442) | | | | | | (37,018) | | | | | | 45,925 | | | | | | 7,060 | | |
Income from and on sale of discontinued operations,
net of income tax |
| | | | 340,798 | | | | | | — | | | | | | — | | | | | | — | | |
Net income/(loss)
|
| | | | 64,356 | | | | | | (37,018) | | | | | | 45,925 | | | | | | 7,060 | | |
Less: Net income/(loss) attributable to non-controlling interests
|
| | | | 617 | | | | | | (1,318) | | | | | | (538) | | | | | | (83) | | |
Net income/(loss) attributable to ordinary shareholders interests
|
| | | | 63,739 | | | | | | (35,700) | | | | | | 46,463 | | | | | | 7,143 | | |
Net (loss)/income from continuing operations per ordinary share
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | (7.52) | | | | | | (0.93) | | | | | | 1.20 | | | | | | 0.18 | | |
Diluted
|
| | | | (7.52) | | | | | | (0.93) | | | | | | 1.18 | | | | | | 0.18 | | |
Net income from discontinued operations per ordinary share
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 9.25 | | | | | | — | | | | | | — | | | | | | — | | |
Diluted
|
| | | | 9.25 | | | | | | — | | | | | | — | | | | | | — | | |
(in thousands, except share, per share and per ADS information)
|
| |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||
|
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
Net (loss)/income from continuing operations per ADS
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | (15.04) | | | | | | (1.86) | | | | | | 2.40 | | | | | | 0.36 | | |
Diluted
|
| | | | (15.04) | | | | | | (1.86) | | | | | | 2.36 | | | | | | 0.36 | | |
Net income from discontinued operations per ADS | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 18.50 | | | | | | — | | | | | | — | | | | | | — | | |
Diluted
|
| | | | 18.50 | | | | | | — | | | | | | — | | | | | | — | | |
Weighted average shares used in calculating net income/(loss) per share
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 36,848,816 | | | | | | 38,469,234 | | | | | | 38,826,800 | | | | | | 38,826,800 | | |
Diluted
|
| | | | 36,848,816 | | | | | | 38,469,234 | | | | | | 39,303,760 | | | | | | 39,303,760 | | |
| | |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Consolidated Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Tutoring
|
| | | | 54,888 | | | | | | 47,985 | | | | | | 55,371 | | | | | | 8,510 | | |
K-12 schools
|
| | | | 186,747 | | | | | | 222,592 | | | | | | 232,433 | | | | | | 35,725 | | |
Better Schools net revenues
|
| | | | 241,635 | | | | | | 270,577 | | | | | | 287,804 | | | | | | 44,235 | | |
Career enhancement
|
| | | | 154,080 | | | | | | 141,439 | | | | | | 144,950 | | | | | | 22,278 | | |
Better Jobs net revenues
|
| | | | 154,080 | | | | | | 141,439 | | | | | | 144,950 | | | | | | 22,278 | | |
Others
|
| | | | — | | | | | | — | | | | | | 11,170 | | | | | | 1,717 | | |
Total revenues of reportable segments and the company
|
| | | | 395,715 | | | | | | 412,016 | | | | | | 443,924 | | | | | | 68,230 | | |
Cost of revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Tutoring
|
| | | | (41,048) | | | | | | (33,465) | | | | | | (26,426) | | | | | | (4,062) | | |
K-12 schools
|
| | | | (116,819) | | | | | | (137,833) | | | | | | (152,509) | | | | | | (23,440) | | |
Better Schools net revenues
|
| | | | (157,867) | | | | | | (171,298) | | | | | | (178,935) | | | | | | (27,502) | | |
Career enhancement
|
| | | | (88,078) | | | | | | (67,444) | | | | | | (70,465) | | | | | | (10,830) | | |
Better Jobs net revenues
|
| | | | (88,078) | | | | | | (67,444) | | | | | | (70,465) | | | | | | (10,830) | | |
Others
|
| | | | — | | | | | | — | | | | | | (6,995) | | | | | | (1,075) | | |
Total cost of revenues of reportable segments and the company
|
| | | | (245,945) | | | | | | (238,742) | | | | | | (256,395) | | | | | | (39,407) | | |
Gross profit | | | | | | | | | | | | | | | | | | | | | | | | | |
Tutoring
|
| | | | 13,840 | | | | | | 14,520 | | | | | | 28,945 | | | | | | 4,449 | | |
K-12 schools
|
| | | | 69,928 | | | | | | 84,759 | | | | | | 79,924 | | | | | | 12,284 | | |
Better Schools gross profit
|
| | | | 83,768 | | | | | | 99,279 | | | | | | 108,869 | | | | | | 16,733 | | |
Career enhancement
|
| | | | 66,002 | | | | | | 73,995 | | | | | | 74,485 | | | | | | 11,448 | | |
Better Jobs gross profit
|
| | | | 66,002 | | | | | | 73,995 | | | | | | 74,485 | | | | | | 11,448 | | |
Others
|
| | | | — | | | | | | — | | | | | | 4,175 | | | | | | 642 | | |
Total gross profit of reportable segments and the company
|
| | | | 149,770 | | | | | | 173,274 | | | | | | 187,529 | | | | | | 28,823 | | |
|
| | |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Gross margin | | | | | | | | | | | | | | | | | | | | | | | | | |
Tutoring
|
| | | | 25.2% | | | | | | 30.3% | | | | | | 52.3% | | | | | | 52.3% | | |
K-12 schools
|
| | | | 37.4% | | | | | | 38.1% | | | | | | 34.4% | | | | | | 34.4% | | |
Better Schools gross margin
|
| | | | 34.7% | | | | | | 36.7% | | | | | | 37.8% | | | | | | 37.8% | | |
Career enhancement
|
| | | | 42.8% | | | | | | 52.3% | | | | | | 51.4% | | | | | | 51.4% | | |
Better Jobs gross margin
|
| | | | 42.8% | | | | | | 52.3% | | | | | | 51.4% | | | | | | 51.4% | | |
Others
|
| | | | — | | | | | | — | | | | | | 37.4% | | | | | | 37.4% | | |
Total gross margin of reportable segments and the company
|
| | | | 37.8% | | | | | | 42.1% | | | | | | 42.2% | | | | | | 42.2% | | |
| | |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net cash (used in)/provided by operating activities
|
| | | | (40,119) | | | | | | 17,535 | | | | | | 20,210 | | | | | | 3,106 | | |
Net cash provided by/(used in) investing activities
|
| | | | 58,214 | | | | | | (65,218) | | | | | | (61,078) | | | | | | (9,386) | | |
Net cash provided by/(used in) financing activities
|
| | | | 12,830 | | | | | | (1,504) | | | | | | 39,205 | | | | | | 6,026 | | |
Changes in cash, cash equivalents and restricted cash included in assets held for sale
|
| | | | 38,063 | | | | | | — | | | | | | — | | | | | | — | | |
Effects of exchange rate changes on cash, cash equivalents and restricted cash
|
| | | | (2,968) | | | | | | 84 | | | | | | 66 | | | | | | 10 | | |
Net change in cash, cash equivalents and restricted cash
|
| | | | 66,020 | | | | | | (49,103) | | | | | | (1,597) | | | | | | (244) | | |
Cash, cash equivalents and restricted cash at beginning of year
|
| | | | 182,333 | | | | | | 248,353 | | | | | | 199,250 | | | | | | 30,624 | | |
Cash, cash equivalents and restricted cash at end of year
|
| | | | 248,353 | | | | | | 199,250 | | | | | | 197,653 | | | | | | 30,380 | | |
| | |
Maturities
|
| |
As of December 31
|
| |||||||||||||||
|
2015
|
| |
2016
|
| |
2017
|
| ||||||||||||||
|
RMB
|
| |
RMB
|
| |
RMB
|
| ||||||||||||||
| | | | | |
(In thousands)
|
| |||||||||||||||
Long-term borrowings from third party
|
| |
April 2019
|
| | | | — | | | | | | — | | | | | | 39,205 | | |
Short-term borrowings from third party
|
| |
September 2015
|
| | | | 2,300 | | | | | | — | | | | | | — | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 Year |
| |
1 – 3 Years
|
| |
4 – 5 Years
|
| |
More than
5 Years |
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||
Operating lease obligations
|
| | | | 161.3 | | | | | | 33.8 | | | | | | 38.1 | | | | | | 25.2 | | | | | | 64.2 | | |
Name
|
| |
Age
|
| |
Position
|
| |
Class
|
| |
Nationality
|
| |
Residence
|
|
Jin Huang | | |
52
|
| | President, Chief Executive Officer and Chairman of the Board |
| |
Class III
|
| |
United States
|
| |
China
|
|
Kia Jing Tan | | |
45
|
| | Chief Financial Officer | | |
N/A
|
| |
Malaysia
|
| |
China
|
|
Xuejun Xie | | |
52
|
| | Vice President, Public Relationship and legal affairs |
| |
N/A
|
| |
China
|
| |
China
|
|
Jianguo Xue | | |
52
|
| | Vice President, Sales | | |
N/A
|
| |
China
|
| |
China
|
|
Chiao-Ling Hsu | | |
48
|
| | Chief Operating Officer | | |
N/A
|
| |
Taiwan
|
| |
China
|
|
Yanhui Ma(1)(2)
|
| |
58
|
| | Director | | |
Class III
|
| |
United States
|
| |
United States
|
|
Yigong Justin Chen(1) | | |
48
|
| | Director | | |
Class I
|
| |
China
|
| |
China
|
|
Ping Wu(1)(2)
|
| |
53
|
| | Director | | |
Class II
|
| |
China
|
| |
China
|
|
John Robert Porter
|
| |
65
|
| | Director | | |
Class II
|
| |
United Kingdom
|
| |
United Kingdom
|
|
R. Ralph Parks | | |
74
|
| | Director | | |
Class I
|
| |
United States
|
| |
Hong Kong
|
|
Name
|
| |
Ordinary Shares
Underlying Options Granted & Restricted Shares |
| |
Exercise Price
(US$/Share) |
| |
Date of
Grant (original) |
| |
Date of
Grant (New) |
| |
Date of
Expiration |
| ||||||||||||
Dr. Jin Huang
|
| | |
|
(1
)*
|
| | |
US $0.4749
|
| | | | 02/25/10 | | | | | | 06/26/15 | | | | | | 02/24/20 | | |
Tan Kia Jing
|
| | |
|
(1
)*
|
| | |
US $0.4749
|
| | | | 02/10/09 | | | | | | 06/26/15 | | | | | | 02/09/19 | | |
| | | |
|
(1
)*
|
| | |
US $0.4749
|
| | | | 02/25/10 | | | | | | 06/26/15 | | | | | | 02/24/20 | | |
| | | |
|
(1
)*
|
| | |
US $0.4749
|
| | | | 02/25/11 | | | | | | 06/26/15 | | | | | | 02/24/21 | | |
Xuejun Xie
|
| | |
|
(1
)*
|
| | |
US $0.4749
|
| | | | 08/26/08 | | | | | | 06/26/15 | | | | | | 08/25/18 | | |
| | | |
|
(1
)*
|
| | |
US $0.4749
|
| | | | 02/25/10 | | | | | | 06/26/15 | | | | | | 02/24/20 | | |
| | | |
|
(2
)*
|
| | |
US$ —
|
| | | | — | | | | | | 05/18/15 | | | | | | — | | |
Jianguo Xue
|
| | |
|
(1
)*
|
| | |
US $0.4749
|
| | | | 08/26/08 | | | | | | 06/26/15 | | | | | | 08/25/18 | | |
| | | |
|
(1
)*
|
| | |
US $0.4749
|
| | | | 02/25/10 | | | | | | 06/26/15 | | | | | | 02/24/20 | | |
| | | |
|
(2
)*
|
| | |
US$ —
|
| | | | — | | | | | | 05/18/15 | | | | | | — | | |
Chiao-Ling Hsu
|
| | |
|
(2
)*
|
| | |
US$ —
|
| | | | — | | | | | | 05/18/15 | | | | | | — | | |
|
Class I
|
| |
Class II
|
| |
Class III
|
|
|
R. Ralph Parks
|
| |
Ping Wu
|
| |
Jin Huang
|
|
|
Yigong Justin Chen
|
| |
John Robert Porter
|
| |
Yanhui Ma
|
|
Name
|
| |
Number of
Class A ordinary shares |
| |
Shares beneficially owned prior to the offering
|
| |
Shares beneficially owned after the offering
|
| | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Percentage of
Class A ordinary shares (%) |
| |
Number of
Class C ordinary shares |
| |
Percentage of
Class C ordinary shares (%) |
| |
Number of
total ordinary shares |
| |
Percentage
of total ordinary shares (%) |
| |
Number of
Class A ordinary shares |
| |
Percentage
of Class A ordinary shares (%) |
| |
Number of
Class C ordinary shares |
| |
Percentage
of Class C ordinary shares (%) |
| |
Number of
total ordinary shares |
| |
Percentage
of total ordinary shares (%) |
| | |||||||||||||||||||||||||||||||||||||||||||
Directors and Executive Officers
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Jin Huang(2)(7)
|
| | | | 638,012 | | | | | | 1.87% | | | | | | 4,708,415 | | | | | | 100% | | | | | | 5,346,427 | | | | | | 13.75% | | | | | | 638,012 | | | | | | 1.69% | | | | | | 4,708,415 | | | | | | 100% | | | | | | 5,346,427 | | | | | | 12.59% | | | | ||
Kia Jing Tan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Xuejun Xie
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Jianguo Xue
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Yigong Justin Chen
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Ping Wu(3)
|
| | | | 960,383 | | | | | | 2.82% | | | | | | — | | | | | | — | | | | | | 960,383 | | | | | | 2.48% | | | | | | 960,383 | | | | | | 2.55% | | | | | | — | | | | | | — | | | | | | 960,383 | | | | | | 2.27% | | | | ||
John Porter(4)
|
| | | | 999,205 | | | | | | 2.93% | | | | | | — | | | | | | — | | | | | | 999,205 | | | | | | 2.58% | | | | | | 999,205 | | | | | | 2.65% | | | | | | — | | | | | | — | | | | | | 999,205 | | | | | | 2.36% | | | | ||
Ralph Parks
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Yanhui Ma
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Chiao-Ling Hsu
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
All executive officers and
directors of the company as a group (10 persons)(5) |
| | | | 4,053,124 | | | | | | 11.89% | | | | | | 4,708,415 | | | | | | 100% | | | | | | 8,761,539 | | | | | | 22.56% | | | | | | 4,053,124 | | | | | | 10.76% | | | | | | 4,708,415 | | | | | | 100% | | | | | | 8,761,539 | | | | | | 20.65% | | | | ||
5% and Greater Shareholder
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Investment entities affiliated
with Baring Private Equity(6) |
| | | | 3,280,449 | | | | | | 9.63% | | | | | | — | | | | | | — | | | | | | 3,280,449 | | | | | | 8.46% | | | | | | 3,280,449 | | | | | | 8.71% | | | | | | — | | | | | | — | | | | | | 3,280,449 | | | | | | 7.74% | | | | ||
New Summit Global Limited
|
| | | | 2,786,159 | | | | | | 8.18% | | | | | | — | | | | | | — | | | | | | 2,786,159 | | | | | | 7.19% | | | | | | 2,786,159 | | | | | | 7.40% | | | | | | — | | | | | | — | | | | | | 2,786,159 | | | | | | 6.58% | | | | ||
CEIHL Partners (I) Limited
|
| | | | 3,420,375 | | | | | | 10.04% | | | | | | — | | | | | | — | | | | | | 3,420,375 | | | | | | 8.82% | | | | | | 3,420,375 | | | | | | 9.08% | | | | | | — | | | | | | — | | | | | | 3,420,375 | | | | | | 8.07% | | | | ||
CEIHL Partners (II) Limited
|
| | | | 11,144,636 | | | | | | 32.72% | | | | | | — | | | | | | — | | | | | | 11,144,636 | | | | | | 28.74% | | | | | | 11,144,636 | | | | | | 29.59% | | | | | | — | | | | | | — | | | | | | 11,144,636 | | | | | | 26.30% | | | | ||
New Flourish Holdings Limited(8)
|
| | | | 1,227,865 | | | | | | 3.60% | | | | | | 4,288,415 | | | | | | 91.08% | | | | | | 5,516,280 | | | | | | 14.23% | | | | | | 1,227,865 | | | | | | 3.26% | | | | | | 4,288,415 | | | | | | 91.08% | | | | | | 5,516,280 | | | | | | 13.02% | | | | ||
Spin-Rich Ltd.(9)
|
| | | | — | | | | | | — | | | | | | 420,000 | | | | | | 8.92% | | | | | | 420,000 | | | | | | 1.08% | | | | | | — | | | | | | — | | | | | | 420,000 | | | | | | 8.92% | | | | | | 420,000 | | | | | | 0.99% | | | |
| | |
Percentage of votes held prior to the offering
|
| |
Percentage of votes held after the offering
|
| ||||||||||||||||||||||||||||||
Name
|
| |
Based on
Class A ordinary shares beneficially owned (%) |
| |
Based on
Class C ordinary shares beneficially owned (%) |
| |
Based on
total ordinary shares beneficially owned (%) |
| |
Based on
Class A ordinary shares beneficially owned (%) |
| |
Based on
Class C ordinary shares beneficially owned (%) |
| |
Based on
total ordinary shares beneficially owned (%) |
| ||||||||||||||||||
Directors and Executive Officers | | | | | | | | ||||||||||||||||||||||||||||||
Jin Huang(2)(7)
|
| | | | 1.87% | | | | | | 100% | | | | | | 58.74% | | | | | | 1.69% | | | | | | 100% | | | | | | 56.24% | | |
Kia Jing Tan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |||||
Xuejun Xie
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jianguo Xue
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Yigong Justin Chen
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ping Wu(3)
|
| | | | 2.82% | | | | | | — | | | | | | 1.18% | | | | | | 2.55% | | | | | | — | | | | | | 1.13% | | |
John Porter(4)
|
| | | | 2.93% | | | | | | — | | | | | | 1.23% | | | | | | 2.65% | | | | | | — | | | | | | 1.18% | | |
Ralph Parks
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Yanhui Ma
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Chiao-Ling Hsu
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All executive officers and directors of the company as a group (10 persons)(5)
|
| | | | 11.89% | | | | | | 100% | | | | | | 62.95% | | | | | | 10.76% | | | | | | 100% | | | | | | 60.27% | | |
5% and Greater Shareholder | | | | | | | | ||||||||||||||||||||||||||||||
Investment entities affiliated with Baring Private Equity(6)
|
| | | | 9.63% | | | | | | — | | | | | | 4.04% | | | | | | 8.71% | | | | | | — | | | | | | 3.87% | | |
New Summit Global Limited
|
| | | | 8.18% | | | | | | — | | | | | | 3.43% | | | | | | 7.40% | | | | | | — | | | | | | 3.29% | | |
CEIHL Partners (I) Limited
|
| | | | 10.04% | | | | | | — | | | | | | 4.21% | | | | | | 9.08% | | | | | | — | | | | | | 4.04% | | |
CEIHL Partners (II) Limited
|
| | | | 32.72% | | | | | | — | | | | | | 13.73% | | | | | | 29.59% | | | | | | — | | | | | | 13.15% | | |
New Flourish Holdings Limited (8)
|
| | | | 3.61% | | | | | | 91.08% | | | | | | 54.36% | | | | | | 3.26% | | | | | | 91.08% | | | | | | 52.05% | | |
Spin-Rich Ltd.(9)
|
| | | | — | | | | | | 8.92% | | | | | | 5.18% | | | | | | — | | | | | | 8.92% | | | | | | 4.96% | | |
Service
|
| |
Fees
|
|
Issuance of ADSs | | | up to U.S. 5¢ per ADS issued | |
Cancellation of ADSs | | | up to U.S. 5¢ per ADS canceled | |
Distribution of cash dividends or other cash distributions | | | up to U.S. 5¢ per ADS held | |
Distribution of ADSs pursuant to stock dividends, free stock distributions or exercise of rights | | | up to U.S. 5¢ per ADS held | |
Distribution of securities other than ADSs or rights to purchase additional ADSs | | | up to U.S. 5¢ per ADS held | |
Depositary Services | | | up to U.S. 5¢ per ADS held on the applicable record date(s) established by the depositary | |
Underwriter
|
| |
Number of ADSs
|
| |||
The Benchmark Company, LLC
|
| | | | 1,800,000 | | |
Total
|
| | | | 1,800,000 | | |
| | | | | | | | |
Total
|
| |||||||||
| | |
Per ADS
|
| |
With Over-
Allotment |
| |
Without Over-
Allotment |
| |||||||||
Public offering price
|
| | | $ | 4.25 | | | | | $ | 8,797,500 | | | | | $ | 7,650,000 | | |
Underwriting discount
|
| | | $ | 0.2975 | | | | | $ | 615,825 | | | | | $ | 535,500 | | |
Proceeds, before expenses, to us
|
| | | $ | 3.9525 | | | | | $ | 8,181,675 | | | | | $ | 7,114,500 | | |
| | |
US$
|
| |||
U.S. Securities and Exchange Commission registration fee
|
| | | | 1,053 | | |
Financial Industry Regulatory Authority filing fee
|
| | | | 1,665 | | |
NYSE American listing fee
|
| | | | 68,333 | | |
Legal fees and expenses
|
| | | | 649,481 | | |
Accounting fees and expenses
|
| | | | 127,500 | | |
Printing fees
|
| | | | 29,000 | | |
Other fees and expenses
|
| | | | 40,455 | | |
Total
|
| | | | 917,487 | | |
|
| | |
Pages
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-6 | | | |
| | | | F-8 | | | |
| | | | F-11 | | | |
| | | | F-13 | | |
| | | | | | | | |
As of December 31,
|
| |||||||||||||||
| | |
Note
|
| |
2016
|
| |
2017
|
| |
2017
|
| ||||||||||||
| | | | | | | | |
RMB
|
| |
RMB
|
| |
US$
Note 3(a) |
| |||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 4 | | | | | | 196,900 | | | | | | 195,303 | | | | | | 30,018 | | |
Restricted cash
|
| | | | 4 | | | | | | 2,350 | | | | | | 2,350 | | | | | | 361 | | |
Short term investments, available for sale
|
| | | | 5 | | | | | | 174,811 | | | | | | 128,042 | | | | | | 19,680 | | |
Short term investments, held to maturity
|
| | | | 5 | | | | | | 64,700 | | | | | | 93,000 | | | | | | 14,294 | | |
Accounts receivable, net
|
| | | | 6 | | | | | | 13,576 | | | | | | 24,511 | | | | | | 3,767 | | |
Amounts due from related parties
|
| | | | 25 | | | | | | 1,823 | | | | | | — | | | | | | — | | |
Prepaid and other current assets, net
|
| | | | 7 | | | | | | 153,867 | | | | | | 129,517 | | | | | | 19,906 | | |
Consideration receivable, net
|
| | | | 8 | | | | | | 8,500 | | | | | | — | | | | | | — | | |
Total current assets
|
| | | | | | | | | | 616,527 | | | | | | 572,723 | | | | | | 88,026 | | |
Non-current assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 10 | | | | | | 88,007 | | | | | | 168,423 | | | | | | 25,886 | | |
Land use rights, net
|
| | | | | | | | | | 1,892 | | | | | | 1,848 | | | | | | 284 | | |
Intangible assets, net
|
| | | | 11 | | | | | | 94,708 | | | | | | 96,769 | | | | | | 14,873 | | |
Goodwill
|
| | | | 12 | | | | | | 67,954 | | | | | | 73,166 | | | | | | 11,245 | | |
Prepayment for acquisition of property
|
| | | | 10 | | | | | | 71,024 | | | | | | — | | | | | | — | | |
Deferred tax assets, net
|
| | | | 19 | | | | | | 6,554 | | | | | | 8,222 | | | | | | 1,264 | | |
Long-term loan receivables
|
| | | | 9 | | | | | | — | | | | | | 42,677 | | | | | | 6,559 | | |
Other non-current assets, net
|
| | | | 13 | | | | | | 6,357 | | | | | | 13,592 | | | | | | 2,089 | | |
Total non-current assets
|
| | | | | | | | | | 336,496 | | | | | | 404,697 | | | | | | 62,200 | | |
Total assets
|
| | | | | | | | | | 953,023 | | | | | | 977,420 | | | | | | 150,226 | | |
|
| | | | | | | | |
As of December 31,
|
| |||||||||||||||
| | |
Note
|
| |
2016
|
| |
2017
|
| |
2017
|
| ||||||||||||
| | | | | | | | |
RMB
|
| |
RMB
|
| |
US$
Note 3(a) |
| |||||||||
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred revenue (including consolidated VIE amount without recourse to the Company of RMB 99,298 and RMB 109,878 as of December 31, 2016 and 2017, respectively)
|
| | | | | | | | | | 109,484 | | | | | | 114,396 | | | | | | 17,582 | | |
Accounts payable (including consolidated VIE amount without recourse to the Company of RMB 16,009 and RMB 19,809 as of December 31, 2016 and 2017, respectively)
|
| | | | | | | | | | 26,738 | | | | | | 23,414 | | | | | | 3,598 | | |
Accrued and other liabilities (including consolidated
VIE amount without recourse to the Company of RMB 200,230 and RMB 219,009 as of December 31, 2016 and 2017, respectively) |
| | | | 14 | | | | | | 372,821 | | | | | | 418,998 | | | | | | 64,399 | | |
Income taxes payable (including consolidated VIE
amount without recourse to the Company of RMB 198,176 and RMB 201,810 as of December 31, 2016 and 2017, respectively) |
| | | | | | | | | | 321,297 | | | | | | 202,314 | | | | | | 31,095 | | |
Amounts due to related parties (including
consolidated VIE amount without recourse to the Company of RMB 7,662 and RMB 3,430 as of December 31, 2016 and 2017, respectively) |
| | | | 25 | | | | | | 7,662 | | | | | | 3,430 | | | | | | 527 | | |
Total current liabilities
|
| | | | | | | | | | 838,002 | | | | | | 762,552 | | | | | | 117,201 | | |
Non-current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term borrowings from third party (including
consolidated VIE amount without recourse to the Company of RMB nil and RMB nil as of December 31, 2016 and 2017, respectively) |
| | | | 15 | | | | | | — | | | | | | 39,205 | | | | | | 6,026 | | |
Consideration payable for acquisitions (including
consolidated VIE amount without recourse to the Company of RMB nil and RMB nil as of December 31, 2016 and 2017, respectively) |
| | | | 24 | | | | | | — | | | | | | 6,766 | | | | | | 1,040 | | |
Other non-current liabilities (including consolidated
VIE amount without recourse to the Company of RMB nil and RMB nil as of December 31, 2016 and 2017, respectively) |
| | | | | | | | | | — | | | | | | 2,938 | | | | | | 452 | | |
Total non-current liabilities
|
| | | | | | | | | | — | | | | | | 48,909 | | | | | | 7,518 | | |
Total liabilities
|
| | | | | | | | | | 838,002 | | | | | | 811,461 | | | | | | 124,719 | | |
|
| | | | | | | | |
As of December 31,
|
| |||||||||||||||
| | |
Note
|
| |
2016
|
| |
2017
|
| |
2017
|
| ||||||||||||
| | | | | | | | |
RMB
|
| |
RMB
|
| |
US$
Note 3(a) |
| |||||||||
Commitments and contingencies
|
| | | | 21 | | | | | | | | | | | | | | | | | | | | |
EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred shares | | | | | | | | | | | | | | | | | | | | | | | | | |
(US$0.003 par value; 1,666,667 shares authorized, nil issued and outstanding as of December 31, 2016 and 2017)
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | |
Class A Ordinary shares | | | | | | | | | | | | | | | | | | | | | | | | | |
(US$0.003 par value; 66,666,667 and 66,666,667
shares authorized; 33,990,680 and 34,206,939 shares issued and outstanding as of December 31, 2016 and 2017, respectively) |
| | | | 17 | | | | | | 636 | | | | | | 640 | | | | | | 98 | | |
Class C Ordinary shares | | | | | | | | | | | | | | | | | | | | | | | | | |
(US$0.003 par value; 8,333,333 and 8,333,333 shares
authorized; 4,708,415 and 4,708,415 shares issued and outstanding as of December 31, 2016 and 2017, respectively) |
| | | | 17 | | | | | | 90 | | | | | | 90 | | | | | | 14 | | |
Additional paid-in capital
|
| | | | | | | | | | 3,453,227 | | | | | | 3,456,307 | | | | | | 531,225 | | |
Statutory reserve
|
| | | | 23 | | | | | | 81,007 | | | | | | 20,036 | | | | | | 3,079 | | |
Accumulated deficit
|
| | | | | | | | | | (3,424,149) | | | | | | (3,316,715) | | | | | | (509,770) | | |
Accumulated other comprehensive income
|
| | | | | | | | | | 5,705 | | | | | | 6,876 | | | | | | 1,056 | | |
Total Ambow Education Holding Ltd.’s equity
|
| | | | | | | | | | 116,516 | | | | | | 167,234 | | | | | | 25,702 | | |
Non-controlling interests
|
| | | | 29 | | | | | | (1,495) | | | | | | (1,275) | | | | | | (195) | | |
Total equity
|
| | | | | | | | | | 115,021 | | | | | | 165,959 | | | | | | 25,507 | | |
Total liabilities and equity
|
| | | | | | | | | | 953,023 | | | | | | 977,420 | | | | | | 150,226 | | |
|
| | | | | | | | |
Years ended December 31,
|
| |||||||||||||||||||||
| | |
Note
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2017
|
| |||||||||||||||
| | | | | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
NET REVENUES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Educational program and services
|
| | | | 22 | | | | | | 395,715 | | | | | | 412,016 | | | | | | 432,754 | | | | | | 66,513 | | |
– Intellectualized operational services
|
| | | | 22 | | | | | | — | | | | | | — | | | | | | 11,170 | | | | | | 1,717 | | |
Total net revenues
|
| | | | | | | | | | 395,715 | | | | | | 412,016 | | | | | | 443,924 | | | | | | 68,230 | | |
COST OF REVENUES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Educational program and services
|
| | | | 22 | | | | | | (245,945) | | | | | | (238,742) | | | | | | (249,400) | | | | | | (38,332) | | |
– Intellectualized operational services
|
| | | | 22 | | | | | | — | | | | | | — | | | | | | (6,995) | | | | | | (1,075) | | |
Total cost of revenues
|
| | | | | | | | | | (245,945) | | | | | | (238,742) | | | | | | (256,395) | | | | | | (39,407) | | |
GROSS PROFIT
|
| | | | | | | | | | 149,770 | | | | | | 173,274 | | | | | | 187,529 | | | | | | 28,823 | | |
OPERATING EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling and marketing
|
| | | | | | | | | | (55,511) | | | | | | (41,818) | | | | | | (36,710) | | | | | | (5,642) | | |
General and administrative
|
| | | | | | | | | | (280,634) | | | | | | (145,513) | | | | | | (142,252) | | | | | | (21,864) | | |
Research and development
|
| | | | | | | | | | (7,308) | | | | | | (7,572) | | | | | | (6,262) | | | | | | (962) | | |
Impairment loss
|
| | | | 7,10,11,12 | | | | | | (162,351) | | | | | | (22,402) | | | | | | — | | | | | | — | | |
Total operating expenses
|
| | | | | | | | | | (505,804) | | | | | | (217,305) | | | | | | (185,224) | | | | | | (28,468) | | |
OPERATING (LOSS) INCOME
|
| | | | | | | | | | (356,034) | | | | | | (44,031) | | | | | | 2,305 | | | | | | 355 | | |
OTHER INCOME (EXPENSE) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest (expense) income, net
|
| | | | 5,16 | | | | | | (51,015) | | | | | | 5,941 | | | | | | 5,191 | | | | | | 798 | | |
Foreign exchange (loss) gain, net
|
| | | | | | | | | | (183) | | | | | | 84 | | | | | | (522) | | | | | | (80) | | |
Other income, net
|
| | | | | | | | | | 486 | | | | | | 2,570 | | | | | | 1,652 | | | | | | 254 | | |
Income on reconsolidation of previously deconsolidated entities
|
| | | | 28 | | | | | | 14,127 | | | | | | — | | | | | | — | | | | | | — | | |
Gain on disposal of subsidiaries
|
| | | | 27 | | | | | | — | | | | | | — | | | | | | 38,145 | | | | | | 5,863 | | |
(Loss) Gain on sale of investment available for sale
|
| | | | 5 | | | | | | (2,786) | | | | | | 4,329 | | | | | | 8,768 | | | | | | 1,348 | | |
Total other (expenses) income
|
| | | | | | | | | | (39,371) | | | | | | 12,924 | | | | | | 53,234 | | | | | | 8,183 | | |
(LOSS) INCOME BEFORE INCOME TAX, NON-CONTROLLING INTERESTS, AND DISCONTINUED OPERATIONS
|
| | | | | | | | | | (395,405) | | | | | | (31,107) | | | | | | 55,539 | | | | | | 8,538 | | |
Income tax benefit (expense)
|
| | | | 19 | | | | | | 118,963 | | | | | | (5,911) | | | | | | (9,614) | | | | | | (1,478) | | |
(LOSS) INCOME FROM CONTINUING OPERATIONS
|
| | | | | | | | | | (276,442) | | | | | | (37,018) | | | | | | 45,925 | | | | | | 7,060 | | |
Income on and from sale of discontinued operations, net of income tax
|
| | | | 26 | | | | | | 340,798 | | | | | | — | | | | | | — | | | | | | — | | |
NET INCOME (LOSS)
|
| | | | | | | | | | 64,356 | | | | | | (37,018) | | | | | | 45,925 | | | | | | 7,060 | | |
|
| | | | | | | | |
Years ended December 31,
|
| |||||||||||||||||||||
| | |
Note
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2017
|
| |||||||||||||||
| | | | | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
Less: Net income (loss) attributable to non-controlling
interests from continuing operations |
| | | | | | | | | | 606 | | | | | | (1,318) | | | | | | (538) | | | | | | (83) | | |
Less: Net income attributable to non-controlling interests from discontinued operations
|
| | | | | | | | | | 11 | | | | | | — | | | | | | — | | | | | | — | | |
NET INCOME (LOSS) ATTRIBUTABLE TO AMBOW EDUCATION HOLDING LTD.
|
| | | | | | | | | | 63,739 | | | | | | (35,700) | | | | | | 46,463 | | | | | | 7,143 | | |
NET INCOME (LOSS)
|
| | | | | | | | | | 64,356 | | | | | | (37,018) | | | | | | 45,925 | | | | | | 7,060 | | |
OTHER COMPREHENSIVE INCOME, NET OF TAX
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign translation adjustments
|
| | | | | | | | | | 7,869 | | | | | | (1,160) | | | | | | 3,876 | | | | | | 596 | | |
Unrealized gains on short term investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Unrealized holding (loss)/gains arising during period
|
| | | | | | | | | | (1,105) | | | | | | 5,622 | | | | | | 2,901 | | | | | | 446 | | |
Less: reclassification adjustment for (loss)/gains included in net income
|
| | | | | | | | | | (2,089) | | | | | | 3,870 | | | | | | 5,606 | | | | | | 862 | | |
Other comprehensive income
|
| | | | | | | | | | 8,853 | | | | | | 592 | | | | | | 1,171 | | | | | | 180 | | |
TOTAL COMPREHENSIVE INCOME (LOSS)
|
| | | | | | | | | | 73,209 | | | | | | (36,426) | | | | | | 47,096 | | | | | | 7,240 | | |
Net (loss) income from continuing operations per share-basic
|
| | | | | | | | | | (7.52) | | | | | | (0.93) | | | | | | 1.20 | | | | | | 0.18 | | |
Net (loss) income from continuing operations per share-diluted
|
| | | | 20 | | | | | | (7.52) | | | | | | (0.93) | | | | | | 1.18 | | | | | | 0.18 | | |
Net income from discontinued operations per share - basic and diluted(1)
|
| | | | 20 | | | | | | 9.25 | | | | | | — | | | | | | — | | | | | | — | | |
Weighted average shares used in calculating basic net income (loss) per share
|
| | | | 20 | | | | | | 36,848,816 | | | | | | 38,469,234 | | | | | | 38,826,800 | | | | | | 38,826,800 | | |
Weighted average shares used in calculating diluted net
income (loss) per share |
| | | | 20 | | | | | | 36,848,816 | | | | | | 38,469,234 | | | | | | 39,303,760 | | | | | | 39,303,760 | | |
Share-based compensation expense included in: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Selling and marketing
|
| | | | | | | | | | 457 | | | | | | — | | | | | | — | | | | | | — | | |
– General and administrative
|
| | | | | | | | | | 49,371 | | | | | | 7,828 | | | | | | 4,640 | | | | | | 713 | | |
– Research and development
|
| | | | | | | | | | 289 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | |
Attributable to Ambow Education Holding Ltd.’s Equity
|
| | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
Class A
Ordinary shares (Note 17) |
| |
Class B
Ordinary shares (Note 17) |
| |
Class C
Ordinary shares (Note 17) |
| |
Additional
paid-in capital |
| |
Statutory
reserves |
| |
Retained
Earnings (Accumulated deficit) |
| |
Accumulated
other comprehensive income (deficit) |
| |
Non-
controlling Interest |
| |
Total
Equity (deficit) |
||||||||||||||||||||||||||||||||||||||||||||
| | |
Note
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | |
RMB
|
| | | | | | | |
RMB
|
| | | | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
||||||||||||||||||||||||||
Balance as of January 1, 2015
|
| | | | | | | | | | 27,552,058 | | | | | | 487 | | | | | | 2,984,775 | | | | | | 87 | | | | | | — | | | | | | — | | | | | | 3,325,288 | | | | | | 80,777 | | | | | | (3,451,958) | | | | | | (3,740) | | | | | | (4,247) | | | | | | (53,306) |
Conversion of Class B ordinary shares to Class A ordinary shares
|
| | | | | | | | | | 2,984,775 | | | | | | 87 | | | | | | (2,984,775) | | | | | | (87) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — |
Exchange of Class A ordinary shares for Class C ordinary shares
|
| | | | | | | | | | (4,708,415) | | | | | | (90) | | | | | | — | | | | | | — | | | | | | 4,708,415 | | | | | | 90 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — |
Conversion of convertible
loans to ordinary shares |
| | | | 16 | | | | | | 7,244,013 | | | | | | 134 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 70,012 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 70,146 |
Share-based compensation
|
| | | |
18, 25(c) |
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,117 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,117 |
Issuance of ordinary shares for restricted stock award
|
| | | | 18 | | | | | | 484,331 | | | | | | 9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — |
Appropriation to statutory reserves
|
| | | | 23 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 228 | | | | | | (228) | | | | | | — | | | | | | — | | | | | | — |
Foreign currency translation
adjustment |
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,215) | | | | | | — | | | | | | (1,215) |
Disposal of subsidiaries
|
| | | | 26 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,084 | | | | | | 5,845 | | | | | | 14,929 |
Capital injection from minority shareholders
|
| | | | 29 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 163 | | | | | | 163 |
Unrealized gain on investment, net of income taxes
|
| | | | 5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 984 | | | | | | — | | | | | | 984 |
Non-controlling interests from reconsolidation of previously deconsolidated
entities |
| | | | 28 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,351) | | | | | | (3,351) |
Net income
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 63,739 | | | | | | — | | | | | | 617 | | | | | | 64,356 |
Balance as of December 31,
2015 |
| | | | | | | | | | 33,556,762 | | | | | | 627 | | | | | | — | | | | | | — | | | | | | 4,708,415 | | | | | | 90 | | | | | | 3,445,408 | | | | | | 81,005 | | | | | | (3,388,447) | | | | | | 5,113 | | | | | | (973) | | | | | | 142,823 |
|
| | | | | | | | |
Attributable to Ambow Education Holding Ltd.’s Equity
|
| | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
Class A
Ordinary shares (Note 17) |
| |
Class B
Ordinary shares (Note 17) |
| |
Class C
Ordinary shares (Note 17) |
| |
Additional
paid-in capital |
| |
Statutory
reserves |
| |
Retained
Earnings (Accumulated deficit) |
| |
Accumulated
other comprehensive income (deficit) |
| |
Non-
controlling Interest |
| |
Total
Equity (deficit) |
||||||||||||||||||||||||||||||||||||||||||||
| | |
Note
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | |
RMB
|
| | | | | | | |
RMB
|
| | | | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
||||||||||||||||||||||||||
Balance as of January 1, 2016
|
| | | | | | | | | | 33,556,762 | | | | | | 627 | | | | | | — | | | | | | — | | | | | | 4,708,415 | | | | | | 90 | | | | | | 3,445,408 | | | | | | 81,005 | | | | | | (3,388,447) | | | | | | 5,113 | | | | | | (973) | | | | | | 142,823 |
Share-based compensation
|
| | | | 18 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,828 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,828 |
Issuance of ordinary shares for restricted stock award
|
| | | | 18 | | | | | | 433,918 | | | | | | 9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — |
Foreign currency translation
adjustment |
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,160) | | | | | | — | | | | | | (1,160) |
Appropriation to statutory reserves
|
| | | | 23 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | (2) | | | | | | — | | | | | | — | | | | | | — |
Unrealized gain on investment, net of income taxes
|
| | | | 5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,752 | | | | | | — | | | | | | 1,752 |
Capital injection from minority shareholders
|
| | | | 29 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 796 | | | | | | 796 |
Net loss
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (35,700) | | | | | | — | | | | | | (1,318) | | | | | | (37,018) |
Balance as of December 31,
2016 |
| | | | | | | | | | 33,990,680 | | | | | | 636 | | | | | | — | | | | | | — | | | | | | 4,708,415 | | | | | | 90 | | | | | | 3,453,227 | | | | | | 81,007 | | | | | | (3,424,149) | | | | | | 5,705 | | | | | | (1,495) | | | | | | 115,021 |
|
| | | | | | | | |
Attributable to Ambow Education Holding Ltd.’s Equity
|
| | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
Class A
Ordinary shares (Note 17) |
| |
Class B
Ordinary shares (Note 17) |
| |
Class C
Ordinary shares (Note 17) |
| |
Additional
paid-in capital |
| |
Statutory
reserves |
| |
Retained
Earnings (Accumulated deficit) |
| |
Accumulated
other comprehensive income (deficit) |
| |
Non-
controlling Interest |
| |
Total
Equity (deficit) |
|||||||||||||||||||||||||||||||||||||||||||||
| | |
Note
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | |
RMB
|
| | | | | | | |
RMB
|
| | | | | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
|||||||||||||||||||||||||||
Balance as of January 1, 2017
|
| | | | | | | | | | 33,990,680 | | | | | | 636 | | | | | | — | | | | | | — | | | | | | 4,708,415 | | | | | | 90 | | | | | | 3,453,227 | | | | | | 81,007 | | | | | | (3,424,149) | | | | | | 5,705 | | | | | | (1,495) | | | | | | 115,021 | |
Share-based compensation
|
| | | | 18 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,640 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,640 | |
Issuance of ordinary shares for restricted stock award
|
| | | | 18 | | | | | | 216,259 | | | | | | 4 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | |
Foreign currency translation
adjustment |
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,876 | | | | | | — | | | | | | 3,876 | |
Appropriation to statutory reserves
|
| | | | 23 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 202 | | | | | | (202) | | | | | | — | | | | | | — | | | | | | — | |
Unrealized gain on investment, net of income taxes
|
| | | | 5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,705) | | | | | | — | | | | | | (2,705) | |
Buy-outs of non-controlling interests
|
| | | | 29 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,556) | | | | | | — | | | | | | — | | | | | | — | | | | | | 758 | | | | | | (798) | |
Disposal of subsidiaries
|
| | | | 27 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (61,173) | | | | | | 61,173 | | | | | | — | | | | | | — | | | | | | — | |
Net income (loss)
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 46,463 | | | | | | — | | | | | | (538) | | | | | | 45,925 | |
Balance as of December 31,
2017 |
| | | | | | | | | | 34,206,939 | | | | | | 640 | | | | | | — | | | | | | — | | | | | | 4,708,415 | | | | | | 90 | | | | | | 3,456,307 | | | | | | 20,036 | | | | | | (3,316,715) | | | | | | 6,876 | | | | | | (1,275) | | | | | | 165,959 | |
|
| | |
Years ended December 31,
|
| |||||||||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |
2017
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
Note 3(a) |
| ||||||||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | | 64,356 | | | | | | (37,018) | | | | | | 45,925 | | | | | | 7,060 | | |
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 45,690 | | | | | | 24,997 | | | | | | 22,673 | | | | | | 3,485 | | |
Share-based compensation expense
|
| | | | 50,117 | | | | | | 7,828 | | | | | | 4,640 | | | | | | 713 | | |
Bad debt provision
|
| | | | 42,960 | | | | | | 1,727 | | | | | | 5,090 | | | | | | 782 | | |
Foreign exchange loss (gain), net
|
| | | | 183 | | | | | | (84) | | | | | | 522 | | | | | | 80 | | |
Impairment loss
|
| | | | 162,351 | | | | | | 22,402 | | | | | | — | | | | | | — | | |
Deferred income tax
|
| | | | (128,818) | | | | | | 1,030 | | | | | | (2,127) | | | | | | (327) | | |
Disposal (gain) from subsidiaries
|
| | | | (343,912) | | | | | | — | | | | | | (38,145) | | | | | | (5,863) | | |
Disposal loss from property and equipment
|
| | | | 536 | | | | | | 534 | | | | | | 90 | | | | | | 14 | | |
Interest expense
|
| | | | 56,549 | | | | | | — | | | | | | — | | | | | | — | | |
Loss from equity method investment
|
| | | | — | | | | | | 10 | | | | | | 16 | | | | | | 2 | | |
Income on reconsolidation of previously deconsolidated entities
|
| | | | (14,127) | | | | | | — | | | | | | — | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (3,513) | | | | | | (2,298) | | | | | | (10,272) | | | | | | (1,579) | | |
Prepaid and other current assets
|
| | | | (18,203) | | | | | | 510 | | | | | | 20,090 | | | | | | 3,088 | | |
Amounts due from related parties
|
| | | | 933 | | | | | | 24 | | | | | | 1,523 | | | | | | 234 | | |
Other non-current assets
|
| | | | (625) | | | | | | (189) | | | | | | (5,754) | | | | | | (884) | | |
Accounts payable
|
| | | | (1,925) | | | | | | (1,653) | | | | | | 4,297 | | | | | | 660 | | |
Accrued and other liabilities
|
| | | | 34,400 | | | | | | 2,605 | | | | | | (38,071) | | | | | | (5,851) | | |
Income tax payable
|
| | | | 6,902 | | | | | | 3,512 | | | | | | 10,764 | | | | | | 1,654 | | |
Deferred revenue
|
| | | | 8,800 | | | | | | (6,402) | | | | | | 3,386 | | | | | | 520 | | |
Amounts due to related parties
|
| | | | (2,773) | | | | | | — | | | | | | (4,232) | | | | | | (650) | | |
Other non-current liabilities
|
| | | | — | | | | | | — | | | | | | (205) | | | | | | (32) | | |
Net cash (used in) provided by operating activities
|
| | | | (40,119) | | | | | | 17,535 | | | | | | 20,210 | | | | | | 3,106 | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase of available-for-sale investments
|
| | | | (216,860) | | | | | | (442,790) | | | | | | (241,200) | | | | | | (37,072) | | |
Proceeds from available-for-sale investments
|
| | | | 114,570 | | | | | | 373,917 | | | | | | 284,363 | | | | | | 43,706 | | |
Purchase of held-to-maturity investments
|
| | | | (527,870) | | | | | | (651,470) | | | | | | (558,730) | | | | | | (85,875) | | |
Maturity and proceeds from held-to-maturity investments
|
| | | | 376,080 | | | | | | 738,560 | | | | | | 530,430 | | | | | | 81,526 | | |
Maturity of term deposits
|
| | | | 9,850 | | | | | | 1,150 | | | | | | — | | | | | | — | | |
Prepayment for acquisition of property
|
| | | | — | | | | | | (71,024) | | | | | | — | | | | | | — | | |
Purchase of property and equipment
|
| | | | (7,612) | | | | | | (7,442) | | | | | | (7,745) | | | | | | (1,190) | | |
Prepayment for leasehold improvement
|
| | | | (4,265) | | | | | | (3,854) | | | | | | (13,325) | | | | | | (2,048) | | |
Proceeds from disposal of property and equipment
|
| | | | 943 | | | | | | — | | | | | | — | | | | | | — | | |
Purchase of intangible assets
|
| | | | — | | | | | | (1,225) | | | | | | (1,110) | | | | | | (171) | | |
Purchase of subsidiaries (including cash payment in relation to
prior acquisitions), net of cash acquired |
| | | | (14,000) | | | | | | — | | | | | | (833) | | | | | | (128) | | |
Prepayment for purchase of minority interest
|
| | | | — | | | | | | — | | | | | | (4,504) | | | | | | (692) | | |
Purchase of other non-current assets
|
| | | | — | | | | | | (1,040) | | | | | | (640) | | | | | | (98) | | |
Proceed from disposal of subsidiaries, net of cash balance at disposed entities
|
| | | | 287,378 | | | | | | — | | | | | | (4,309) | | | | | | (662) | | |
Proceed from transferring financial assets
|
| | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | |
Purchase of minority interest
|
| | | | — | | | | | | — | | | | | | (798) | | | | | | (123) | | |
Long-term loan receivables
|
| | | | — | | | | | | — | | | | | | (42,677) | | | | | | (6,559) | | |
Net cash provided by (used in) investing activities
|
| | | | 58,214 | | | | | | (65,218) | | | | | | (61,078) | | | | | | (9,386) | | |
|
| | |
Years ended December 31,
|
| |||||||||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |
2017
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
Note 3(a) |
| ||||||||||||
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from minority shareholder capital injection
|
| | | | 163 | | | | | | 796 | | | | | | — | | | | | | — | | |
Proceeds from issuing convertible loan
|
| | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | |
Proceeds from short-term borrowings
|
| | | | 2,300 | | | | | | — | | | | | | — | | | | | | — | | |
Proceeds from long-term borrowings
|
| | | | — | | | | | | — | | | | | | 39,205 | | | | | | 6,026 | | |
Repayments of short-term borrowings
|
| | | | (39,633) | | | | | | (2,300) | | | | | | — | | | | | | — | | |
Net cash provided by (used in) financing activities
|
| | | | 12,830 | | | | | | (1,504) | | | | | | 39,205 | | | | | | 6,026 | | |
Changes in cash, cash equivalents and restricted cash included in assets held for sale
|
| | | | 38,063 | | | | | | — | | | | | | — | | | | | | — | | |
Effects of exchange rate changes on cash, cash equivalents and restricted cash
|
| | | | (2,968) | | | | | | 84 | | | | | | 66 | | | | | | 10 | | |
Net change in cash, cash equivalents and restricted cash
|
| | | | 66,020 | | | | | | (49,103) | | | | | | (1,597) | | | | | | (244) | | |
Cash, cash equivalents and restricted cash at beginning of year
|
| | | | 182,333 | | | | | | 248,353 | | | | | | 199,250 | | | | | | 30,624 | | |
Cash, cash equivalents and restricted cash at end of year
|
| | | | 248,353 | | | | | | 199,250 | | | | | | 197,653 | | | | | | 30,380 | | |
Supplemental disclosure of cash flow information | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax paid
|
| | | | (1,659) | | | | | | (1,639) | | | | | | (932) | | | | | | (143) | | |
Interest paid
|
| | | | (14,316) | | | | | | (115) | | | | | | — | | | | | | — | | |
Supplemental disclosure of non-cash investing and financing activities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Conversion of convertible loan to ordinary shares and waiver of related accrued interest expenses
|
| | | | 70,146 | | | | | | — | | | | | | — | | | | | | — | | |
Waiver of receivables in connection with disposal of subsidiaries
|
| | | | 18,195 | | | | | | — | | | | | | — | | | | | | — | | |
Derecognition of assets other than cash of disposed subsidiary
|
| | | | — | | | | | | — | | | | | | 25,152 | | | | | | 3,866 | | |
Derecognition of liabilities of disposed subsidiary, net of recognized
amount due to the disposed subsidiary |
| | | | — | | | | | | — | | | | | | 67,606 | | | | | | 10,391 | | |
Contingent consideration of purchase of subsidiary
|
| | | | — | | | | | | — | | | | | | 6,766 | | | | | | 1,040 | | |
Name
|
| |
Date of
incorporation or establishment |
| |
Place of
Incorporation (or establishment)/ operation |
| |
Principal
activity |
|
Subsidiaries | | | | | | | | | | |
Ambow Education Co., Ltd. | | |
January 25, 2005
|
| | Cayman Islands | | | Investment Holding | |
Ambow Education Ltd. | | |
June 6, 2007
|
| | Cayman Islands | | | Investment Holding | |
Ambow Education (Hong Kong) Ltd.
|
| |
December 17, 2007
|
| | Hong Kong | | | Investment Holding | |
Beijing Ambow Chuangying Education and Technology Co., Ltd. | | |
January 18, 2008
|
| | PRC | | | Investment Holding | |
Wenjian Gongying Venture Investment Enterprise | | |
July 20, 2009
|
| | PRC | | | Investment Holding | |
Ambow (Dalian) Education and Technology Co., Ltd. | | |
March 10, 2009
|
| | PRC | | | Career Enhancement and Investment Holding |
|
Ambow Education Management (Hong Kong) Ltd. | | |
November 9, 2009
|
| | Hong Kong | | | Investment Holding | |
Name
|
| |
Date of
incorporation or establishment or acquisition |
| |
Place of
Incorporation (or establishment)/ operation |
| |
Principal
activity |
|
Ambow Education Management Ltd. | | |
June 6, 2007
|
| | Cayman Islands | | | Investment Holding | |
Ambow Shengying | | |
October 13, 2008
|
| | PRC | | | Investment Holding | |
Tianjin Ambow Yuhua Software Information Co., Ltd. (“Ambow Yuhua”) | | |
March 31, 2010
|
| | PRC | | | Software Product and Investment Holding |
|
Ambow University Inc. | | |
July 5, 2016
|
| | United States | | | Investment Holding | |
Ambow BSC Inc. | | |
February 14, 2017
|
| | United States | | | Investment Holding | |
Bay State College Inc. | | |
November 20, 2017
|
| | United States | | | Career Enhancement | |
Name
|
| |
Date of
incorporation or establishment or acquisition |
| |
Place of
Incorporation (or establishment)/ operation |
| |
Principal
activity |
|
Variable interest entities (“VIEs”) | | | | | | | | | | |
Beijing Normal University Ambow Education Technology Co., Ltd. (“Ambow Shida”) | | |
July 30, 2004
|
| | PRC | | | Investment Holding | |
Shanghai Ambow Education Information Consulting Co., Ltd. (“Ambow Shanghai”) | | |
May 16, 2006
|
| | PRC | | | Investment Holding | |
Ambow Sihua | | |
April 17, 2007
|
| | PRC | | | Investment Holding | |
Ambow Rongye | | |
September 8, 2015
|
| | PRC | | | Investment Holding | |
Ambow Zhixin | | |
October 14, 2015
|
| | PRC | | | Investment Holding | |
IValley | | |
March 13, 2017
|
| | Taiwan | | | Investment Holding | |
Name
|
| |
Date of
incorporation or establishment |
| |
Place of
Incorporation (or establishment)/ operation |
| |
Principal
activity |
|
Subsidiaries of VIEs | | | | | | | | | | |
Jinan Wangrong Investment Consulting Co., Ltd. | | |
May 21,2010
|
| | PRC | | | Career Enhancement | |
Hebei Yuanlong Corporate Management Co., Ltd. (“Hebei YL Career Enhancement”) | | |
January 13, 2011
|
| | PRC | | | Career Enhancement | |
Beijing Genesis Education Group (“Genesis Career Enhancement”) | | |
May 1, 2011
|
| | PRC | | | Career Enhancement | |
Changsha Newer Education Consulting Co., Ltd. (“Changsha Career Enhancement”) | | |
September 16, 2002
|
| | PRC | | | Career Enhancement | |
Kunshan Ambow | | |
August 28, 2008
|
| | PRC | | | Career Enhancement | |
Shanghai Hero Further Education Institute | | |
January 9, 2009
|
| | PRC | | | Career Enhancement | |
Beijing Century Tutoring | | |
April 1, 2002
|
| | PRC | | | Tutoring | |
Beijing Ambow Dacheng Education and Technology Co., Ltd. | | |
December 2, 2013
|
| | PRC | | | Career Enhancement | |
Shanghai Tongguo Education Technology Co., Ltd (“Shanghai Tongguo”) | | |
June 1, 2014
|
| | PRC | | | Career Enhancement | |
Suzhou Jiaxue | | |
January 21, 2016
|
| | PRC | | | Career Enhancement | |
Huanyu Liren | | |
April 27, 2016
|
| | PRC | | | Career Enhancement | |
IValley Beijing | | |
September 15, 2017
|
| | PRC | | | Others | |
Name
|
| |
Date of
incorporation or establishment |
| |
Place of
Incorporation (or establishment)/ operation |
| |
Principal
activity |
|
Schools of VIEs | | | | | | | | | | |
Changsha Study School (“Changsha Tutoring”) | | |
June 1, 1984
|
| | PRC | | | Tutoring | |
Beijing YZ Tutoring | | |
December 30, 1994
|
| | PRC | | | Tutoring | |
Hunan Changsha Tongsheng Lake Experimental School (“Changsha K-12”) | | |
June 18, 1999
|
| | PRC | | | K-12 School | |
Shenyang Universe High School (“Shenyang K-12”) | | |
December 8, 2003
|
| | PRC | | | K-12 School | |
Shuyang Galaxy School (“Shuyang K-12”) | | |
November 1, 2008
|
| | PRC | | | K-12 School | |
Beijing Haidian Ambow Xinganxian Training School | | |
March 28, 2005
|
| | PRC | | | Tutoring | |
Beijing Huairou Xinganxian Training School | | |
March 10, 2011
|
| | PRC | | | Tutoring | |
| | |
As of December 31,
|
| |||||||||
| | |
2016
|
| |
2017
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Total assets
|
| | | | 750,264 | | | | | | 706,096 | | |
Total liabilities
|
| | | | 521,375 | | | | | | 553,936 | | |
| | |
Years ended December 31,
|
| |||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Net revenue
|
| | | | 385,819 | | | | | | 409,391 | | | | | | 426,118 | | |
Net income (loss)
|
| | | | 370,818 | | | | | | (12,805) | | | | | | 41,636 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2016
|
| |
2017
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
VIEs in PRC
|
| | | | 173,772 | | | | | | 169,178 | | |
Non-VIEs in PRC
|
| | | | 19,425 | | | | | | 4,178 | | |
Total RMB
|
| | | | 193,197 | | | | | | 173,356 | | |
|
| Buildings | | |
20 – 40 years
|
|
| Motor vehicles | | |
5 years
|
|
| Office and computer equipment | | |
3 – 10 years
|
|
| Leasehold improvements | | |
Shorter of the remaining lease terms or estimated useful lives
|
|
| Software | | |
2 years to 10 years
|
|
| Student populations | | |
1.8 years to 15 years
|
|
| Cooperative agreements | | |
1.3 years to 10 years
|
|
| Favorable leases | | |
0.8 years to 20 years
|
|
| Trade names | | |
Indefinite
|
|
| Brand | | |
Indefinite
|
|
| | |
As of December 31,
|
| |||||||||
| | |
2016
|
| |
2017
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Career Enhancement
|
| | | | 34,264 | | | | | | 21,496 | | |
K-12
|
| | | | 60,944 | | | | | | 77,394 | | |
Tutoring
|
| | | | 14,276 | | | | | | 15,506 | | |
Total
|
| | | | 109,484 | | | | | | 114,396 | | |
|
| | |
Years ended December 31,
|
| |||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Cash and cash equivalents
|
| | | | 246,303 | | | | | | 196,900 | | | | | | 195,303 | | |
Restricted cash
|
| | | | 2,050 | | | | | | 2,350 | | | | | | 2,350 | | |
Total cash, cash equivalents, and restricted cash shown in the consolidated statements of cash flows
|
| | | | 248,353 | | | | | | 199,250 | | | | | | 197,653 | | |
|
| | |
Years ended December 31,
|
| |||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Changes in cash and cash equivalents included in assets held for sale
|
| | | | 36,063 | | | | | | — | | | | | | — | | |
Changes in restricted cash included in assets held for sale
|
| | | | 2,000 | | | | | | — | | | | | | — | | |
Total changes in cash, cash equivalents, and restricted cash included in assets held for sale shown in the consolidated statements of cash flows
|
| | | | 38,063 | | | | | | — | | | | | | — | | |
|
| | |
As of December 31, 2016
|
| |||||||||||||||
| | |
Amortized Cost
|
| |
Gross unrealized gain
in accumulated other comprehensive income |
| |
Estimated
Fair value |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Short-term investments: | | | | | |||||||||||||||
Held-to-maturity investments | | | | | |||||||||||||||
Fixed-rate financial products
|
| | | | 64,700 | | | | | | — | | | | | | 64,700 | | |
Available-for-sale investments | | | | | |||||||||||||||
Adjustable-rate financial products
|
| | | | 171,163 | | | | | | 3,648 | | | | | | 174,811 | | |
|
| | |
As of December 31, 2017
|
| |||||||||||||||
| | |
Amortized Cost
|
| |
Gross unrealized gain
in accumulated other comprehensive income |
| |
Estimated
Fair value |
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Short-term investments: | | | | | | | | | | | | | | | | | | | |
Held-to-maturity investments | | | | | | | | | | | | | | | | | | | |
Fixed-rate financial products
|
| | | | 93,000 | | | | | | — | | | | | | 93,000 | | |
Available-for-sale investments | | | | | | | | | | | | | | | | | | | |
Adjustable-rate financial products
|
| | | | 128,000 | | | | | | 42 | | | | | | 128,042 | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |
2017
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
USD
|
| ||||||||||||
Interest income recognized on held-to-maturity investments
|
| | | | 7,027 | | | | | | 4,078 | | | | | | 3,799 | | | | | | 584 | | |
|
| | |
As of December 31,
|
| |||||||||
| | |
2016
|
| |
2017
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Accounts receivable
|
| | | | 13,576 | | | | | | 25,257 | | |
Less: Allowance for doubtful accounts
|
| | | | — | | | | | | (746) | | |
Accounts receivable, net
|
| | | | 13,576 | | | | | | 24,511 | | |
|
| | |
As of December 31,
|
| |||||||||
| | |
2016
|
| |
2017
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Balance at beginning of year
|
| | | | (116,615) | | | | | | — | | |
Addition (Note i)
|
| | | | — | | | | | | (746) | | |
Written off
|
| | | | 116,615 | | | | | | — | | |
Balance at end of year
|
| | | | — | | | | | | (746) | | |
|
| | |
As of December 31,
|
| |||||||||
| | |
2016
|
| |
2017
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Amount due from minority shareholder (Note i)
|
| | | | 54,023 | | | | | | — | | |
Amount due from Xihua Group (Note ii)
|
| | | | 49,800 | | | | | | 49,800 | | |
Value added tax refundable (Note iii)
|
| | | | 24,811 | | | | | | 5,165 | | |
Due from former owners
|
| | | | 5,743 | | | | | | 5,743 | | |
Staff advances
|
| | | | 6,008 | | | | | | 5,857 | | |
Rental deposits
|
| | | | 7,835 | | | | | | 3,804 | | |
Prepaid professional services fees
|
| | | | 3,045 | | | | | | 6,513 | | |
Prepaid rental fees
|
| | | | 3,533 | | | | | | 5,520 | | |
Receivable from Zhenjiang operating rights (Note iv)
|
| | | | 35,000 | | | | | | 35,000 | | |
Receivable from Jinghan Group (Note v)
|
| | | | 122,822 | | | | | | — | | |
Others (Note vi)
|
| | | | 20,302 | | | | | | 23,327 | | |
Total before allowance for doubtful accounts
|
| | | | 332,922 | | | | | | 140,729 | | |
Less: allowance for doubtful accounts (Note vii)
|
| | | | (179,055) | | | | | | (11,212) | | |
Total
|
| | | | 153,867 | | | | | | 129,517 | | |
|
| | |
As of December 31,
|
| |||||||||
| | |
2016
|
| |
2017
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Balance at beginning of year
|
| | | | (195,254) | | | | | | (179,055) | | |
Addition (Note vii)
|
| | | | (1,727) | | | | | | (2,690) | | |
Decrease due to disposal of subsidiary (Note iii)
|
| | | | — | | | | | | 19,647 | | |
Written off (Note i and v)
|
| | | | 17,926 | | | | | | 150,886 | | |
Balance at end of year
|
| | | | (179,055) | | | | | | (11,212) | | |
|
| | |
As of December 31,
|
| |||||||||
| | |
2016
|
| |
2017
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Receivables resulting from disposals (Note i)
|
| | | | 14,000 | | | | | | — | | |
Less: allowance for doubtful accounts (Note i)
|
| | | | (5,500) | | | | | | — | | |
Total
|
| | | | 8,500 | | | | | | — | | |
|
Date
|
| |
Borrower
|
| |
Lender
|
| |
Amount
(RMB) |
| |
Annual
Interest Rate |
| |
Repayment
Due Date |
| |||||||||
4/5/2017 | | |
Suzhou Zhixinliren Investments Co., Limited
(“Suzhou Zhixinliren”) |
| |
Ambow Shengying
|
| | | | 42,677 | | | | | | 0% | | | | | | 4/4/2019 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2016
|
| |
2017
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Buildings
|
| | | | 64,222 | | | | | | 127,914 | | |
Capital lease of property
|
| | | | 12,000 | | | | | | 12,000 | | |
Motor vehicles
|
| | | | 6,173 | | | | | | 4,054 | | |
Office and computer equipment
|
| | | | 87,121 | | | | | | 69,804 | | |
Leasehold improvements
|
| | | | 70,321 | | | | | | 72,542 | | |
Sub-total
|
| | | | 239,837 | | | | | | 286,314 | | |
Less: accumulated depreciation
|
| | | | (151,830) | | | | | | (117,891) | | |
Total
|
| | | | 88,007 | | | | | | 168,423 | | |
|
| | |
As of December 31,
|
| |||||||||
| | |
2016
|
| |
2017
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Gross carrying amount | | | | | | | | | | | | | |
Trade names
|
| | | | 48,908 | | | | | | 48,908 | | |
Brand
|
| | | | — | | | | | | 5,920 | | |
Student populations
|
| | | | 38,380 | | | | | | 39,818 | | |
Software
|
| | | | 91,254 | | | | | | 33,770 | | |
Customer relationships
|
| | | | 5,270 | | | | | | 5,270 | | |
Cooperative agreements
|
| | | | 5,230 | | | | | | 5,230 | | |
Favorable leases
|
| | | | 63,237 | | | | | | 63,237 | | |
Non-compete agreements
|
| | | | 833 | | | | | | 833 | | |
| | | | | 253,112 | | | | | | 202,986 | | |
Less: Accumulated amortization | | | | | | | | | | | | | |
Trade names
|
| | | | — | | | | | | — | | |
Brand
|
| | | | — | | | | | | — | | |
Student populations
|
| | | | (36,964) | | | | | | (37,580) | | |
Software
|
| | | | (89,138) | | | | | | (32,712) | | |
Customer relationships
|
| | | | (5,270) | | | | | | (5,270) | | |
Cooperative agreements
|
| | | | (3,046) | | | | | | (3,554) | | |
Favorable leases
|
| | | | (23,153) | | | | | | (26,268) | | |
Non-compete agreements
|
| | | | (833) | | | | | | (833) | | |
| | | | | (158,404) | | | | | | (106,217) | | |
| | |
As of December 31,
|
| |||||||||
| | |
2016
|
| |
2017
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Intangible assets, net | | | | | | | | | | | | | |
Trade names
|
| | | | 48,908 | | | | | | 48,908 | | |
Brand
|
| | | | — | | | | | | 5,920 | | |
Student populations
|
| | | | 1,416 | | | | | | 2,238 | | |
Software
|
| | | | 2,116 | | | | | | 1,058 | | |
Customer relationships
|
| | | | — | | | | | | — | | |
Cooperative agreements
|
| | | | 2,184 | | | | | | 1,676 | | |
Favorable leases
|
| | | | 40,084 | | | | | | 36,969 | | |
Non-compete agreements
|
| | | | — | | | | | | — | | |
| | | | | 94,708 | | | | | | 96,769 | | |
|
| | |
Amount
|
| |||
| | |
RMB
|
| |||
2018
|
| | | | 4,606 | | |
2019
|
| | | | 4,520 | | |
2020
|
| | | | 4,436 | | |
2021
|
| | | | 3,491 | | |
2022
|
| | | | 3,292 | | |
Thereafter
|
| | | | 21,596 | | |
Total
|
| | | | 41,941 | | |
|
| | |
Better Schools
|
| |
Better Jobs
|
| | |||||||||||||||||||||||
| | |
Tutoring
|
| |
K-12
Schools |
| |
Subtotal
|
| |
Career
Enhancement |
| |
Consolidated
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||||||||
Balance as of December 31, 2015
|
| | | | 27,026 | | | | | | 25,225 | | | | | | 52,251 | | | | | | 33,737 | | | | | | 85,988 | | |
Foreign currency translation adjustments
|
| | | | 493 | | | | | | 485 | | | | | | 978 | | | | | | 735 | | | | | | 1,713 | | |
Goodwill impairment
|
| | | | (19,747) | | | | | | — | | | | | | (19,747) | | | | | | — | | | | | | (19,747) | | |
Balance as of December 31, 2016
|
| | | | 7,772 | | | | | | 25,710 | | | | | | 33,482 | | | | | | 34,472 | | | | | | 67,954 | | |
Goodwill acquired during the year (Note 24)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,212 | | | | | | 5,212 | | |
Balance as of December 31, 2017
|
| | | | 7,772 | | | | | | 25,710 | | | | | | 33,482 | | | | | | 39,684 | | | | | | 73,166 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2016
|
| |
2017
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Prepayment for purchase of minority interest (Note i)
|
| | | | — | | | | | | 4,504 | | |
Equity method investments
|
| | | | 1,140 | | | | | | 1,764 | | |
Prepayment for development of internal use software
|
| | | | 1,779 | | | | | | 1,211 | | |
Others
|
| | | | 3,438 | | | | | | 6,113 | | |
Total
|
| | | | 6,357 | | | | | | 13,592 | | |
|
| | |
As of December 31,
|
| |||||||||
| | |
2016
|
| |
2017
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Payable to Ambow Online (Note 27)
|
| | | | — | | | | | | 137,532 | | |
Business tax, VAT and others
|
| | | | 75,444 | | | | | | 41,437 | | |
Payable balance with indemnity by Xihua Group (Note 7(ii))
|
| | | | 49,800 | | | | | | 49,800 | | |
Accrual for rental
|
| | | | 57,809 | | | | | | 42,612 | | |
Payable to Zhenjiang Foreign Language School (Note 7(vi))
|
| | | | 36,770 | | | | | | 36,770 | | |
Accrued payroll and welfare
|
| | | | 34,567 | | | | | | 27,383 | | |
Payable to Jinghan Group (Note 7(vii))
|
| | | | 25,959 | | | | | | — | | |
Professional service fees payable
|
| | | | 28,368 | | | | | | 20,850 | | |
Receipt in advance
|
| | | | 11,207 | | | | | | 18,578 | | |
Amounts due to students
|
| | | | 19,156 | | | | | | 11,423 | | |
Lawsuit penalty payable
|
| | | | 2,176 | | | | | | 2,315 | | |
Employee reimbursement payable
|
| | | | 6,927 | | | | | | — | | |
Others
|
| | | | 24,638 | | | | | | 30,298 | | |
Total
|
| | | | 372,821 | | | | | | 418,998 | | |
|
Date
|
| |
Borrower
|
| |
Lender
|
| |
Amount
(RMB) |
| |
Original
Amount (US$) |
| |
Annual
Interest Rate |
| |
Repayment
Due Date |
|||||||||||
4/5/2017 | | |
Ambow Education Holding Ltd.
|
| |
Sino Accord
|
| | | | 39,205 | | | | | | 6,000 | | | | | | 0% | | | | | | 4/4/2019 |
| | |
Year ended December 31, 2015
|
| |
Year ended December 31, 2016
|
| |
Year ended December 31, 2017
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||||||||||||||||||||||||||
| | | | | | | | |
RMB
|
| | | | | | | |
RMB
|
| | | | | | | |
RMB
|
| | | | | | | |
RMB
|
| | | | | | | |
RMB
|
| | | | | | | |
RMB
|
| ||||||||||||||||||
Outstanding at beginning of year
|
| | | | 427,273 | | | | | | 503.40 | | | | | | 3.49 | | | | | | 175 | | | | | | 387,350 | | | | | | 3.08 | | | | | | 2.59 | | | | | | 3,836 | | | | | | 256,617 | | | | | | 3.30 | | | | | | 2.84 | | | | | | 4,499 | | |
Granted
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exercised
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Forfeited or expired
|
| | | | (39,923) | | | | | | 3.08 | | | | | | — | | | | | | — | | | | | | (130,733) | | | | | | 3.30 | | | | | | — | | | | | | — | | | | | | (2,801) | | | | | | 3.09 | | | | | | — | | | | | | — | | |
Outstanding at end of year
|
| | | | 387,350 | | | | | | 3.08 | | | | | | 2.59 | | | | | | 3,836 | | | | | | 256,617 | | | | | | 3.30 | | | | | | 2.84 | | | | | | 4,499 | | | | | | 253,816 | | | | | | 3.09 | | | | | | 1.86 | | | | | | 1,186 | | |
Exercisable at end of year
|
| | | | 387,350 | | | | | | 3.08 | | | | | | 2.63 | | | | | | 1,435 | | | | | | 256,617 | | | | | | 3.30 | | | | | | 2.84 | | | | | | 4,499 | | | | | | 253,816 | | | | | | 3.09 | | | | | | 1.86 | | | | | | 1,186 | | |
Expected to be vested
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Year ended December 31, 2016
|
| |||||||||||||||
| | |
Shares
|
| |
Grant-date
fair value |
| |
Weighted Average
Remaining Contractual Term |
| |||||||||
| | | | | | | | |
RMB
|
| | ||||||||
Outstanding at beginning of year
|
| | | | 861,522 | | | | | | 21.94 | | | | | | 2.59 | | |
Granted
|
| | | | — | | | | | | — | | | | | | — | | |
Issued
|
| | | | (433,918) | | | | | | 22.94 | | | | | | — | | |
Forfeited or expired
|
| | | | (12,083) | | | | | | 21.72 | | | | | | 2.39 | | |
Outstanding at end of year
|
| | | | 415,521 | | | | | | 22.28 | | | | | | 1.89 | | |
Shares vested but not issued at end of year
|
| | | | 34,962 | | | | | | 22.73 | | | | | | — | | |
| | |
Year ended December 31, 2017
|
| |||||||||||||||
| | |
Shares
|
| |
Grant-date
fair value |
| |
Weighted Average
Remaining Contractual Term |
| |||||||||
| | | | | | | | |
RMB
|
| | | | | | | |||
Outstanding at beginning of year
|
| | | | 415,521 | | | | | | 22.28 | | | | | | 1.89 | | |
Granted
|
| | | | — | | | | | | — | | | | | | — | | |
Issued
|
| | | | (216,259) | | | | | | 21.25 | | | | | | — | | |
Forfeited or expired
|
| | | | (2,625) | | | | | | 20.36 | | | | | | 1.47 | | |
Outstanding at end of year
|
| | | | 196,637 | | | | | | 20.50 | | | | | | 1.29 | | |
Shares vested but not issued at end of year
|
| | | | 49,500 | | | | | | 21.44 | | | | | | — | | |
| | |
Years ended December 31,
|
| |||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Current: | | | | | |||||||||||||||
PRC
|
| | | | 8,562 | | | | | | 4,881 | | | | | | 11,648 | | |
U.S.
|
| | | | — | | | | | | — | | | | | | 93 | | |
Deferred: | | | | | |||||||||||||||
PRC
|
| | | | (127,525) | | | | | | 1,030 | | | | | | (2,161) | | |
U.S.
|
| | | | — | | | | | | — | | | | | | 34 | | |
Provision for income tax expenses (benefits)
|
| | | | (118,963) | | | | | | 5,911 | | | | | | 9,614 | | |
|
| | |
As of December 31
|
| |||||||||
| | |
2016
|
| |
2017
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
Deferred tax asset: | | | | | | | | | | | | | |
Accrued expense
|
| | | | 7,002 | | | | | | 7,028 | | |
Allowance for doubtful accounts
|
| | | | 73,907 | | | | | | 47,593 | | |
Tax loss carried forward
|
| | | | 445,263 | | | | | | 359,908 | | |
Deferred advertising expense
|
| | | | 11,519 | | | | | | 670 | | |
Impairment of long-lived tangible assets
|
| | | | 24,600 | | | | | | 19,691 | | |
Others
|
| | | | 4,273 | | | | | | — | | |
Total deferred tax assets
|
| | | | 566,564 | | | | | | 434,890 | | |
Valuation allowance
|
| | | | (536,838) | | | | | | (403,485) | | |
Deferred tax assets, net of valuation allowance
|
| | | | 29,726 | | | | | | 31,405 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
– Unrecognized valuation surplus and deficit – acquisition
|
| | | | 77,825 | | | | | | 79,834 | | |
– Unrecognized valuation surplus and deficit – decrease due to amortization and impairment
|
| | | | (55,605) | | | | | | (56,677) | | |
– Unrealized profit of short-term investments
|
| | | | 952 | | | | | | 26 | | |
Total deferred tax liabilities
|
| | | | 23,172 | | | | | | 23,183 | | |
Deferred tax assets, net of valuation allowance and deferred tax liabilities
|
| | | | 6,554 | | | | | | 8,222 | | |
|
| | |
Amount
|
| |||
| | |
RMB
|
| |||
2018
|
| | | | 374,479 | | |
2019
|
| | | | 210,296 | | |
2020
|
| | | | 85,336 | | |
2021
|
| | | | 62,867 | | |
2022 and thereafter
|
| | | | 707,550 | | |
Total
|
| | | | 1,440,528 | | |
|
| | |
As of December 31,
|
| |||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Balance at beginning of the year
|
| | | | 539,704 | | | | | | 530,358 | | | | | | 536,838 | | |
Allowance made during the year
|
| | | | 30,873 | | | | | | 6,480 | | | | | | 10,764 | | |
Allowance resulting from the reconsolidation of previously deconsolidated entities
|
| | | | 1,352 | | | | | | — | | | | | | — | | |
Decrease due to disposal of subsidiaries
|
| | | | — | | | | | | — | | | | | | (120,069) | | |
Reversals
|
| | | | (41,571) | | | | | | — | | | | | | (24,048) | | |
Balance at end of the year
|
| | | | 530,358 | | | | | | 536,838 | | | | | | 403,485 | | |
|
| | |
Years ended December 31,
|
| |||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |||||||||
| | |
%
|
| |
%
|
| |
%
|
| |||||||||
PRC statutory income tax rate
|
| | | | 25% | | | | | | 25% | | | | | | 25% | | |
Impact of different tax rates in other jurisdictions
|
| | | | — | | | | | | — | | | | | | (6)% | | |
Tax effect of non-deductible expenses
|
| | | | 0% | | | | | | (1)% | | | | | | 15% | | |
Tax effect of non-taxable income
|
| | | | 0% | | | | | | 1% | | | | | | (13)% | | |
Tax effect of tax-exempt entities
|
| | | | (9)% | | | | | | (10)% | | | | | | 7% | | |
Tax effect of deemed profit
|
| | | | 0% | | | | | | (1)% | | | | | | 0% | | |
Tax effect of disposed entity
|
| | | | 13% | | | | | | 0% | | | | | | 0% | | |
Tax penalty
|
| | | | 0% | | | | | | (4)% | | | | | | 2% | | |
Changes in valuation allowance
|
| | | | 2% | | | | | | (29)% | | | | | | (12)% | | |
Effective tax rate
|
| | | | 31% | | | | | | (19)% | | | | | | 18% | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Unrecognized tax benefits, beginning of year
|
| | | | 15,011 | | | | | | 23,648 | | | | | | 25,323 | | |
Increases related to current tax positions
|
| | | | 4,948 | | | | | | 1,675 | | | | | | 5,941 | | |
Addition from the consolidation of previously deconsolidated subsidiaries
|
| | | | 3,689 | | | | | | — | | | | | | — | | |
Decrease due to disposal of subsidiaries (Note 27)
|
| | | | — | | | | | | — | | | | | | (6,645) | | |
Unrecognized tax benefits, end of year
|
| | | | 23,648 | | | | | | 25,323 | | | | | | 24,619 | | |
|
| | |
Years ended December 31,
|
| |||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Numerator: | | | | | | | | | | | | | | | | | | | |
Numerator for basic and diluted (loss) income from continuing operations per share
|
| | | | (277,048) | | | | | | (35,700) | | | | | | 46,463 | | |
Numerator for basic and diluted income from discontinued operations per share
|
| | | | 340,787 | | | | | | — | | | | | | — | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Denominator for basic (loss) income per share weighted average ordinary shares outstanding
|
| | | | 36,848,816 | | | | | | 38,469,234 | | | | | | 38,826,800 | | |
Denominator for diluted (loss) income per share weighted average
ordinary shares outstanding |
| | | | 36,848,816 | | | | | | 38,469,234 | | | | | | 39,303,760 | | |
Basic (loss) income per share – continuing operations
|
| | | | (7.52) | | | | | | (0.93) | | | | | | 1.20 | | |
Diluted (loss) income per share – continuing operations
|
| | | | (7.52) | | | | | | (0.93) | | | | | | 1.18 | | |
Basic and diluted income per share – discontinued operations
|
| | | | 9.25 | | | | | | — | | | | | | — | | |
|
| | |
Amount
|
| |||
| | |
RMB
|
| |||
2018
|
| | | | 33,774 | | |
2019
|
| | | | 23,797 | | |
2020
|
| | | | 14,311 | | |
2021
|
| | | | 12,115 | | |
2022
|
| | | | 13,104 | | |
Thereafter
|
| | | | 64,248 | | |
Total
|
| | | | 161,349 | | |
|
| | |
Better School
|
| |
Better Job
Career Enhancement |
| |
Consolidated
|
| |||||||||||||||||||||
| | |
Tutoring
|
| |
K-12
|
| |
Subtotal
|
| |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||||||||
Net Revenues
|
| | | | 54,888 | | | | | | 186,747 | | | | | | 241,635 | | | | | | 154,080 | | | | | | 395,715 | | |
Cost of revenues
|
| | | | (41,048) | | | | | | (116,819) | | | | | | (157,867) | | | | | | (88,078) | | | | | | (245,945) | | |
GROSS PROFIT
|
| | | | 13,840 | | | | | | 69,928 | | | | | | 83,768 | | | | | | 66,002 | | | | | | 149,770 | | |
OPERATING EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling and marketing
|
| | | | (7,690) | | | | | | (964) | | | | | | (8,654) | | | | | | (38,976) | | | | | | (47,630) | | |
General and administrative
|
| | | | (18,601) | | | | | | (37,787) | | | | | | (56,388) | | | | | | (48,337) | | | | | | (104,725) | | |
Research and development
|
| | | | (1,773) | | | | | | — | | | | | | (1,773) | | | | | | (321) | | | | | | (2,094) | | |
Impairment loss
|
| | | | (2,702) | | | | | | — | | | | | | (2,702) | | | | | | (7,630) | | | | | | (10,332) | | |
Unallocated corporate expenses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (341,023) | | |
Total operating expenses
|
| | | | (30,766) | | | | | | (38,751) | | | | | | (69,517) | | | | | | (95,264) | | | | | | (505,804) | | |
OPERATING (LOSS) INCOME
|
| | | | (16,926) | | | | | | 31,177 | | | | | | 14,251 | | | | | | (29,262) | | | | | | (356,034) | | |
OTHER INCOME (EXPENSE) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest (expenses) income, net
|
| | | | (307) | | | | | | 22 | | | | | | (285) | | | | | | (2,100) | | | | | | (2,385) | | |
Foreign exchange gain, net
|
| | | | 10 | | | | | | — | | | | | | 10 | | | | | | 24 | | | | | | 34 | | |
Other (loss) income, net
|
| | | | (7,966) | | | | | | (237) | | | | | | (8,203) | | | | | | 665 | | | | | | (7,538) | | |
Loss (income) on reconsolidation of previously
deconsolidated entities |
| | | | (23,908) | | | | | | — | | | | | | (23,908) | | | | | | 6,439 | | | | | | (17,469) | | |
Gain on sale of investment available for sale
|
| | | | — | | | | | | 1,971 | | | | | | 1,971 | | | | | | — | | | | | | 1,971 | | |
Unallocated corporate other expenses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,984) | | |
Total other (expenses) income
|
| | | | (32,171) | | | | | | 1,756 | | | | | | (30,415) | | | | | | 5,028 | | | | | | (39,371) | | |
(LOSS) INCOME BEFORE INCOME TAX,
NON-CONTROLLING INTERESTS AND DISCONTINUED OPERATIONS |
| | | | (49,097) | | | | | | 32,933 | | | | | | (16,164) | | | | | | (24,234) | | | | | | (395,405) | | |
|
| | |
Better School
|
| |
Better Job
Career Enhancement |
| |
Consolidated
|
| |||||||||||||||||||||
| | |
Tutoring
|
| |
K-12
|
| |
Subtotal
|
| |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||||||||
Net Revenues
|
| | | | 47,985 | | | | | | 222,592 | | | | | | 270,577 | | | | | | 141,439 | | | | | | 412,016 | | |
Cost of revenues
|
| | | | (33,465) | | | | | | (137,833) | | | | | | (171,298) | | | | | | (67,444) | | | | | | (238,742) | | |
GROSS PROFIT
|
| | | | 14,520 | | | | | | 84,759 | | | | | | 99,279 | | | | | | 73,995 | | | | | | 173,274 | | |
OPERATING EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling and marketing
|
| | | | (5,516) | | | | | | (1,065) | | | | | | (6,581) | | | | | | (30,810) | | | | | | (37,391) | | |
General and administrative
|
| | | | (21,929) | | | | | | (42,205) | | | | | | (64,134) | | | | | | (34,023) | | | | | | (98,157) | | |
Research and development
|
| | | | (1,445) | | | | | | — | | | | | | (1,445) | | | | | | (924) | | | | | | (2,369) | | |
Impairment loss
|
| | | | (21,779) | | | | | | — | | | | | | (21,779) | | | | | | (623) | | | | | | (22,402) | | |
Unallocated corporate expenses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (56,986) | | |
Total operating expenses
|
| | | | (50,669) | | | | | | (43,270) | | | | | | (93,939) | | | | | | (66,380) | | | | | | (217,305) | | |
OPERATING (LOSS) INCOME
|
| | | | (36,149) | | | | | | 41,489 | | | | | | 5,340 | | | | | | 7,615 | | | | | | (44,031) | | |
OTHER INCOME (EXPENSE) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 106 | | | | | | 106 | | | | | | 212 | | | | | | 186 | | | | | | 398 | | |
Foreign exchange gain, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | 12 | | | | | | 12 | | |
Other (loss) income, net
|
| | | | (2,514) | | | | | | 195 | | | | | | (2,319) | | | | | | (1,714) | | | | | | (4,033) | | |
Gain on sale of investment available for sale
|
| | | | — | | | | | | 2,464 | | | | | | 2,464 | | | | | | 138 | | | | | | 2,602 | | |
Unallocated corporate other income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,945 | | |
Total other (expenses) income
|
| | | | (2,408) | | | | | | 2,765 | | | | | | 357 | | | | | | (1,378) | | | | | | 12,924 | | |
(LOSS) INCOME BEFORE INCOME TAX AND
NON-CONTROLLING INTERESTS |
| | | | (38,557) | | | | | | 44,254 | | | | | | 5,697 | | | | | | 6,237 | | | | | | (31,107) | | |
Segment assets
|
| | | | 118,083 | | | | | | 363,317 | | | | | | 481,400 | | | | | | 187,362 | | | | | | 668,762 | | |
Unallocated corporate assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 284,261 | | |
TOTAL ASSETS
|
| | | | 118,083 | | | | | | 363,317 | | | | | | 481,400 | | | | | | 187,362 | | | | | | 953,023 | | |
|
| | |
Better School
|
| |
Better Job
Career Enhancement |
| |
Others
|
| |
Consolidated
|
| ||||||||||||||||||||||||
| | |
Tutoring
|
| |
K-12
|
| |
Subtotal
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| | ||||||||||||||||||||
Net Revenues
|
| | | | 55,371 | | | | | | 232,433 | | | | | | 287,804 | | | | | | 144,950 | | | | | | 11,170 | | | | | | 443,924 | | |
Cost of revenues
|
| | | | (26,426) | | | | | | (152,509) | | | | | | (178,935) | | | | | | (70,465) | | | | | | (6,995) | | | | | | (256,395) | | |
GROSS PROFIT
|
| | | | 28,945 | | | | | | 79,924 | | | | | | 108,869 | | | | | | 74,485 | | | | | | 4,175 | | | | | | 187,529 | | |
OPERATING EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling and marketing
|
| | | | (4,220) | | | | | | (1,356) | | | | | | (5,576) | | | | | | (26,656) | | | | | | — | | | | | | (32,232) | | |
General and administrative
|
| | | | (16,411) | | | | | | (40,681) | | | | | | (57,092) | | | | | | (34,466) | | | | | | (12) | | | | | | (91,570) | | |
Research and development
|
| | | | (241) | | | | | | — | | | | | | (241) | | | | | | (407) | | | | | | — | | | | | | (648) | | |
Unallocated corporate expenses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (60,774) | | |
Total operating expenses
|
| | | | (20,872) | | | | | | (42,037) | | | | | | (62,909) | | | | | | (61,529) | | | | | | (12) | | | | | | (185,224) | | |
OPERATING INCOME
|
| | | | 8,073 | | | | | | 37,887 | | | | | | 45,960 | | | | | | 12,956 | | | | | | 4,163 | | | | | | 2,305 | | |
OTHER INCOME (EXPENSE) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 252 | | | | | | 804 | | | | | | 1,056 | | | | | | 171 | | | | | | — | | | | | | 1,227 | | |
Foreign exchange gain, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | 47 | | | | | | — | | | | | | 47 | | |
Gain on disposal of subsidiaries
|
| | | | 4,540 | | | | | | — | | | | | | 4,540 | | | | | | — | | | | | | — | | | | | | 4,540 | | |
Other income (loss), net
|
| | | | 10,402 | | | | | | 1,025 | | | | | | 11,427 | | | | | | (4,348) | | | | | | — | | | | | | 7,079 | | |
Gain on sale of investment available for sale
|
| | | | — | | | | | | 5,594 | | | | | | 5,594 | | | | | | 1,958 | | | | | | — | | | | | | 7,552 | | |
Unallocated corporate other income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 32,789 | | |
Total other income (loss)
|
| | | | 15,194 | | | | | | 7,423 | | | | | | 22,617 | | | | | | (2,172) | | | | | | — | | | | | | 53,234 | | |
INCOME BEFORE INCOME TAX AND NON-CONTROLLING INTERESTS
|
| | | | 23,267 | | | | | | 45,310 | | | | | | 68,577 | | | | | | 10,784 | | | | | | 4,163 | | | | | | 55,539 | | |
Segment assets
|
| | | | 118,403 | | | | | | 370,251 | | | | | | 488,654 | | | | | | 172,690 | | | | | | 8,085 | | | | | | 669,429 | | |
Unallocated corporate assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 307,991 | | |
TOTAL ASSETS
|
| | | | 118,403 | | | | | | 370,251 | | | | | | 488,654 | | | | | | 172,690 | | | | | | 8,085 | | | | | | 977,420 | | |
|
| | |
As of December 31,
|
| |||||||||
| | |
2016
|
| |
2017
|
| ||||||
| | |
RMB
|
| |
RMB
|
| ||||||
General and statutory surplus reserve
|
| | | | 59,309 | | | | | | 17,348 | | |
Education development reserve
|
| | | | 21,698 | | | | | | 2,688 | | |
Total
|
| | | | 81,007 | | | | | | 20,036 | | |
|
| | |
Date of
acquisition |
| |
Purchase
price |
| |
Goodwill
|
| |
Intangibles
with indefinite life |
| |
Amortizable
intangibles |
| ||||||||||||
Entity acquired during the year ended December 31, 2017
|
| | | | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| ||||||||||||
(1) Bay State College Inc.
|
| |
November 20, 2017
|
| | | | 22,830 | | | | | | 5,212 | | | | | | 5,920 | | | | | | 1,438 | | |
| | |
RMB
|
| |
Amortization
Period (in years) |
| ||||||
Cash and cash equivalents
|
| | | | 15,231 | | | | | | | | |
Prepaid and other current assets
|
| | | | 3,921 | | | | | | | | |
Property and equipment
|
| | | | 9,096 | | | | | | | | |
Intangible assets: | | | | | | | | | | | | | |
Brand
|
| | | | 5,920 | | | | | | Indefinite | | |
Students population
|
| | | | 1,438 | | | | | | 3.3 | | |
Goodwill
|
| | | | 5,212 | | | | | | | | |
Other non-current assets
|
| | | | 745 | | | | | | | | |
Total assets
|
| | | | 41,563 | | | | | | | | |
Deferred revenue
|
| | | | (3,685) | | | | | | | | |
Accounts payable
|
| | | | (1,555) | | | | | | | | |
Accrued and other liabilities
|
| | | | (9,004) | | | | | | | | |
Income tax payable
|
| | | | 20 | | | | | | | | |
Other non-current liabilities
|
| | | | (3,143) | | | | | | | | |
Deferred tax assets, net of deferred tax liabilities
|
| | | | (1,366) | | | | | | | | |
Total
|
| | | | 22,830 | | | | | | | | |
|
| | |
Years ended December 31,
|
| |||||||||||||||
Transactions
|
| |
2015
|
| |
2016
|
| |
2017
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Repayments to Executive Principal of Ambow Research Center (Note i)
|
| | | | (3,960) | | | | | | — | | | | | | — | | |
Collection from A, a member of management team of the Company
|
| | | | (1,670) | | | | | | — | | | | | | — | | |
Repaid to A, a member of management team of the Company (Note ii)
|
| | | | (1,350) | | | | | | — | | | | | | — | | |
Loan to/(collection from) a member of management team of Beijing SIWA Century Zhisheng Education Technology Co., Ltd. (“Century Zhisheng”) (Note iii)
|
| | | | 199 | | | | | | (24) | | | | | | — | | |
Loan to Suzhou Chengpingheng Software Engineering Co., Ltd, an entity controlled by a member of management team of Century Zhisheng (Note iii)
|
| | | | 138 | | | | | | — | | | | | | — | | |
Borrowing from a member of management team of Century Zhisheng (iii)
|
| | | | 1,089 | | | | | | — | | | | | | — | | |
Loan to (Settlement of loan with) B, a member of management team of the Company
|
| | | | 400 | | | | | | — | | | | | | — | | |
| | |
Amounts due from
related parties As of December 31, |
| |
Amounts due to
related parties As of December 31, |
| ||||||||||||||||||
Relationship
|
| |
2016
|
| |
2017
|
| |
2016
|
| |
2017
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| ||||||||||||
A, a member of management team of the Company
|
| | | | 1,100 | | | | | | — | | | | | | — | | | | | | — | | |
A member of management team of Century Zhisheng (Note 25 a (iii))
|
| | | | 185 | | | | | | — | | | | | | 4,232 | | | | | | — | | |
Entity controlled by a member of management team of Century Zhisheng – Suzhou Chengpingheng Software Engineering Co., Ltd (Note 25a (iii))
|
| | | | 138 | | | | | | — | | | | | | — | | | | | | — | | |
Entity controlled by Executive Principal of Ambow Research Center – Shandong Shichuang Software Engineering Co., Ltd. (Note 25 a (iii))
|
| | | | — | | | | | | — | | | | | | 3,430 | | | | | | 3,430 | | |
B, a member of management team of the Company
|
| | | | 400 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 1,823 | | | | | | — | | | | | | 7,662 | | | | | | 3,430 | | |
|
| | |
Years ended December, 31
|
| |||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |||||||||
Revenues
|
| | | | 171,938 | | | | | | — | | | | | | — | | |
Impairment loss
|
| | | | — | | | | | | — | | | | | | — | | |
Loss from discontinued operation
|
| | | | (4,499) | | | | | | — | | | | | | — | | |
Income tax benefit
|
| | | | 1,385 | | | | | | — | | | | | | — | | |
Loss from discontinued operation, net of income tax
|
| | | | (3,114) | | | | | | — | | | | | | — | | |
Income on sale of discontinued operation, net of income tax (note(i))
|
| | | | 343,912 | | | | | | — | | | | | | — | | |
Income (loss) from and on sale of discontinued operation, net of income tax
|
| | | | 340,798 | | | | | | — | | | | | | — | | |
|
| | |
Fair Value Measurements at Reporting Date Using
|
| |||||||||||||||||||||
| | |
Total Fair
Value and Carrying Value on Balance Sheet |
| |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
As of December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Short term investments, available for sale
|
| | | | 128,042 | | | | | | 128,042 | | | | | | — | | | | | | — | | |
| | |
Fair Value Measurements at Reporting Date Using
|
| |||||||||||||||||||||
| | |
Total Fair
Value and Carrying Value on Balance Sheet |
| |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
As of December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Short term investments, available for sale
|
| | | | 174,811 | | | | | | 174,811 | | | | | | — | | | | | | — | | |
| | |
Fair value
|
| |
Valuation
techniques |
| |
Unobservable inputs
|
| |
Range
|
|
Intangible assets in 2016
|
| |
115,941
|
| |
Relief-from-royalty
method |
| |
Royalty rate
Discount rate Terminal growth rate |
| |
0% – 9%
16% – 22% 3% |
|
Intangible assets in 2017
|
| |
91,249
|
| |
Relief-from-royalty
method |
| |
Royalty rate
Discount rate Terminal growth rate |
| |
1% – 6%
16% – 17% 3% |
|
| | |
As of December 31,
|
| |||||||||||||||||||||
Debtors
|
| |
2016
|
| |
2017
|
| ||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| ||||||||||||
Accounts receivable | | | | | | | | | | | | | | | | | | | | | | | | | |
Company A
|
| | | | 1,313 | | | | | | 10% | | | | | | 1 | | | | | | — | | |
Company B
|
| | | | — | | | | | | — | | | | | | 5,656 | | | | | | 23% | | |
Prepaid and other current assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Company C
|
| | | | 49,800 | | | | | | 32% | | | | | | 49,800 | | | | | | 38% | | |
Company D
|
| | | | 35,000 | | | | | | 23% | | | | | | 35,000 | | | | | | 27% | | |
Company E
|
| | | | 25,959 | | | | | | 17% | | | | | | — | | | | | | — | | |
Other non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Company F
|
| | | | 1,570 | | | | | | 25% | | | | | | 1,281 | | | | | | 9% | | |
Company G
|
| | | | — | | | | | | — | | | | | | 4,504 | | | | | | 33% | | |
Consideration receivable | | | | | | | | | | | | | | | | | | | | | | | | | |
Company H
|
| | | | 8,500 | | | | | | 100% | | | | | | — | | | | | | — | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2016
|
| |
2017
|
| |
2017
|
| |||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | | | | | | | | | | | | | |
Note 3(a)
|
| |||
ASSETS | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 1,467 | | | | | | 323 | | | | | | 50 | | |
Amounts due from related parties
|
| | | | 183,676 | | | | | | 261,867 | | | | | | 40,249 | | |
Prepaid expenses and other current assets
|
| | | | 341 | | | | | | 2,770 | | | | | | 426 | | |
Total current assets
|
| | | | 185,484 | | | | | | 264,960 | | | | | | 40,725 | | |
Non-current assets: | | | | | | | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | — | | | | | | — | | | | | | — | | |
Intangible assets, net
|
| | | | 8 | | | | | | — | | | | | | — | | |
Investment in subsidiaries
|
| | | | — | | | | | | — | | | | | | — | | |
Total non-current assets
|
| | | | 8 | | | | | | — | | | | | | — | | |
Total assets
|
| | | | 185,492 | | | | | | 264,960 | | | | | | 40,725 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | |
Amounts due to related parties
|
| | | | 19,605 | | | | | | 17,325 | | | | | | 2,663 | | |
Accrued and other liabilities
|
| | | | 49,371 | | | | | | 41,196 | | | | | | 6,334 | | |
Total current liabilities
|
| | | | 68,976 | | | | | | 58,521 | | | | | | 8,997 | | |
Non-current liabilities: | | | | | | | | | | | | | | | | | | | |
Long-term borrowing from third party
|
| | | | — | | | | | | 39,205 | | | | | | 6,026 | | |
Total non-current liabilities
|
| | | | — | | | | | | 39,205 | | | | | | 6,026 | | |
Total liabilities
|
| | | | 68,976 | | | | | | 97,726 | | | | | | 15,023 | | |
SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | |
Preferred shares | | | | | | | | | | | | | | | | | | | |
(US$0.003 par value; 1,666,667 shares authorized, nil issued and outstanding as of December 31, 2016 and 2017)
|
| | | | — | | | | | | — | | | | | | — | | |
Class A Ordinary shares | | | | | | | | | | | | | | | | | | | |
(US$0.003 par value; 66,666,667 and 66,666,667 shares authorized; 33,990,680 and 34,206,939 shares issued and outstanding as of December 31, 2016 and 2017, respectively)
|
| | | | 636 | | | | | | 640 | | | | | | 98 | | |
Class C Ordinary shares | | | | | | | | | | | | | | | | | | | |
(US$0.003 par value; 8,333,333 and 8,333,333 shares authorized; 4,708,415 and 4,708,415 shares issued and outstanding as of December 31, 2016 and 2017, respectively)
|
| | | | 90 | | | | | | 90 | | | | | | 14 | | |
Additional paid-in capital
|
| | | | 3,453,227 | | | | | | 3,456,307 | | | | | | 531,225 | | |
Accumulated deficit
|
| | | | (3,343,142) | | | | | | (3,296,679) | | | | | | (506,691) | | |
Accumulated other comprehensive income
|
| | | | 5,705 | | | | | | 6,876 | | | | | | 1,056 | | |
Total shareholders’ equity
|
| | | | 116,516 | | | | | | 167,234 | | | | | | 25,702 | | |
Total liabilities and shareholders’ equity
|
| | | | 185,492 | | | | | | 264,960 | | | | | | 40,725 | | |
|
| | |
Years ended December 31,
|
| |||||||||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |
2017
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | | | | | | | | | | | | | | | | | | | |
Note 3(a)
|
| |||
NET REVENUES | | | | | | | | | | | | | | | | | | | | | | | | | |
– Educational program and services
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cost of revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
– Educational program and services
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
GROSS LOSS
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling and marketing
|
| | | | (410) | | | | | | — | | | | | | — | | | | | | — | | |
General and administrative
|
| | | | (79,562) | | | | | | (18,854) | | | | | | (13,457) | | | | | | (2,068) | | |
Research and development
|
| | | | (660) | | | | | | — | | | | | | — | | | | | | — | | |
Total operating expenses
|
| | | | (80,632) | | | | | | (18,854) | | | | | | (13,457) | | | | | | (2,068) | | |
OPERATING LOSS
|
| | | | (80,632) | | | | | | (18,854) | | | | | | (13,457) | | | | | | (2,068) | | |
Share of (loss) income from subsidiaries
|
| | | | 201,051 | | | | | | (23,274) | | | | | | 59,933 | | | | | | 9,212 | | |
OTHER EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest (expense) income, net
|
| | | | (56,549) | | | | | | 1 | | | | | | 2 | | | | | | — | | |
Foreign exchange losses, net
|
| | | | (131) | | | | | | — | | | | | | — | | | | | | — | | |
Other income (expense), net
|
| | | | — | | | | | | 6,427 | | | | | | (15) | | | | | | (2) | | |
Income tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
NET INCOME (LOSS)
|
| | | | 63,739 | | | | | | (35,700) | | | | | | 46,463 | | | | | | 7,142 | | |
|
| | |
Years ended December 31,
|
| |||||||||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |
2017
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | | | | | | | | | | | | | | | | | | | |
Note 3(a)
|
| |||
Cash flows from operating activities
|
| | | | (40,384) | | | | | | (6,348) | | | | | | (18,255) | | | | | | (2,806) | | |
Cash flows from investing activities
|
| | | | — | | | | | | — | | | | | | (1,556) | | | | | | (239) | | |
Cash flows from financing activities
|
| | | | 48,876 | | | | | | (843) | | | | | | 18,667 | | | | | | 2,869 | | |
Effects of exchange rate changes on cash and cash equivalents
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net change in cash and cash equivalents
|
| | | | 8,492 | | | | | | (7,191) | | | | | | (1,144) | | | | | | (176) | | |
Cash and cash equivalents at beginning of year
|
| | | | 166 | | | | | | 8,658 | | | | | | 1,467 | | | | | | 225 | | |
Cash and cash equivalents at end of year
|
| | | | 8,658 | | | | | | 1,467 | | | | | | 323 | | | | | | 50 | | |
Supplemental disclosure of cash flow information | | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental disclosure of non-cash investing and financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Conversion of convertible loan to ordinary shares and waiver of related accrued interest expenses
|
| | | | 70,146 | | | | | | — | | | | | | — | | | | | | — | | |