UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 6-K

REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 UNDER
THE SECURITIES EXCHANGE ACT OF 1934

For the month of March 2020

Commission file number: 001-38514

 

 

Puxin Limited

 

 

Floor 16, Chuangfu Mansion, No. 18 Danling Street, Haidian District
Beijing, 100080, the People’s Republic of China
+86 10 8260 5578

(Address of Principal Executive Offices)

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.  Form 20-F            Form 40-F  

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):  

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):  

 

 

 

 

 

 


 

EXHIBIT INDEX

 

 

Exhibit No.

  

Description

 

 

 

99.1

  

Press Release

 

 

 


 

Signature

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

 

Puxin Limited

Date:

March 5, 2020

 

By:

/s/ Yunlong Sha

 

 

 

 

Name:

Yunlong Sha

 

 

 

 

Title:

Chief Executive Officer and Chairman

 

 

 

 

 

 

new-ex991_7.htm

Puxin Limited Announces Fourth Quarter and Fiscal Year 2019 Unaudited Financial Results

 

BEIJING, March 5, 2020 – Puxin Limited (NYSE: NEW) (“Puxin” or the “Company”), a successful consolidator of the after-school education industry in China, today announced its unaudited financial results for the fourth quarter and fiscal year ended December 31, 2019.

 

Fourth Quarter 2019 Financial and Operational Highlights

 

Net revenues were RMB859.3 million (US$123.4 million), an increase of 61.7% from RMB531.4 million in the fourth quarter of 2018.

Operating loss was RMB93.8 million (US$13.5 million), a decrease of 43.4% from RMB165.9 million in the fourth quarter of 2018.

Adjusted operating loss1 was RMB84.2 million (US$12.1 million), a decrease of 30.3% from RMB120.7 million in the fourth quarter of 2018.

Net loss attributable to Puxin Limited was RMB108.8 million (US$15.6 million), a decrease of 54.6% from RMB239.7 million in the fourth quarter of 2018.

Adjusted net loss attributable to Puxin Limited2 was RMB92.5 million (US$13.3 million), a decrease of 41.8% from RMB158.9 million in the fourth quarter of 2018.

Adjusted EBITDA3 was RMB(51.8) million (US$(7.5) million), compared to RMB(95.4) million in the fourth quarter of 2018.

Student enrollments increased by 67.5% to 872,950 from 521,161 in the fourth quarter of 2018.

 

Fiscal Year 2019 Financial and Operational Highlights

 

Net revenues were RMB3,104.0 million (US$445.9 million), an increase of 39.3% from RMB2,228.1 million in 2018.

Operating loss was RMB357.5 million (US$51.4 million), a decrease of 44.0% from RMB638.7 million in 2018.

Adjusted operating loss was RMB127.1 million (US$18.3 million), a decrease of 51.8% from RMB263.8 million in 2018.

Net loss attributable to Puxin Limited was RMB518.5 million (US$74.5 million), a decrease of 37.8% from RMB833.4 million in 2018.

Adjusted net loss attributable to Puxin Limited was RMB183.5 million (US$26.4 million), a decrease of 43.7% from RMB325.8 million in 2018.

Adjusted EBITDA was RMB(14.3) million (US$(2.1) million), compared to RMB(173.3) million in the fourth quarter of 2018.

Student enrollments increased by 55.6% to 2,872,025 from 1,846,349 in 2018.

 

Mr. Yunlong Sha, Chairman and Chief Executive Officer of Puxin, commented, “2019 was a very inspiring year for the education industry. Following the Online-Merge-Offline ("OMO") trend in after-school tutoring market, Puxin has put forth significant efforts in both online and offline markets. In the offline space, we have not only re-engaged mergers and acquisitions ("M&As") activities, but we have also leveraged Puxin Business System’s capabilities to maintain the high organic growth rate for our K-12 business. Our online business has been developing quickly benefiting from our investments in technologies and personnel. Our belief, ‘online teaching and offline tutoring,’ has been widely acknowledged by students and parents alike – total student enrollments grew 55.6% to 2.87 million. Looking ahead, Puxin has faith to provide higher quality education services to Chinese students while consolidating the domestic market."


 

1

Adjusted operating loss is a non-GAAP financial measure, which is defined as operating loss excluding share-based compensation expenses. See “Use of Non-GAAP Financial Measures” and “Reconciliations of GAAP and non-GAAP results” elsewhere in this earnings release.

2

Adjusted net loss attributable to Puxin Limited is a non-GAAP financial measure, which is defined as net loss attributable to Puxin Limited excluding share-based compensation expenses and loss on changes in fair value of convertible notes, derivative liabilities and warrants and loss on extinguishment of convertible notes. See “Use of Non-GAAP Financial Measures” and “Reconciliations of GAAP and non-GAAP results” elsewhere in this earnings release.

3

EBITDA is a non-GAAP financial measure, which is defined as net loss excluding depreciation, amortization, interest expense, interest income and income tax expenses; adjusted EBITDA is a non-GAAP financial measure, which is defined as net loss excluding depreciation, amortization, interest expense, interest income, income tax expenses, share-based compensation expenses, loss on changes in fair value of convertible notes, derivative liabilities and warrants and loss on extinguishment of convertible notes. See “Use of Non-GAAP Financial Measures” and “Reconciliations of GAAP and non-GAAP results” elsewhere in this earnings release.

1

 


Mr. Peng Wang, Chief Financial Officer of Puxin, added, “We are pleased to announce that the fourth quarter earnings continue to be very encouraging. Net revenues this quarter increase by 61.7% year-over-year and gross profit margin once again exceeded 45%. Specifically, in the fourth quarter of 2019, net revenues of K-12 tutoring services and study-abroad tutoring services impressively grew at 95.3% and 18.8% year-over-year. In 2019, the triple-engine strategy which combined organic growth, M&As and OMO, enabled Puxin to secure a 39.3% year-over-year increase in net revenues to RMB3,104.0 million. Puxin Online School, our strategic project of online K-12 group class courses initiated in November 2018, has achieved substantial development in 2019. Marching into 2020, we will continue to further develop the three business lines in a sustainable manner while leveraging our operational expertise.”

 

Financial Results for the Fourth Quarter of 2019

 

Net Revenues

 

Net revenues increased by 61.7% to RMB859.3 million (US$123.4 million) from RMB531.4 million in the fourth quarter of 2018. This increase was primarily driven by increases in student enrollments. Student enrollments increased by 67.5% from 521,161 in the fourth quarter of 2018 to 872,950 in the same period of 2019. K-12 tutoring, study-abroad services and Puxin Online School each contributed 675,512, 15,945 and 181,493 in terms of student enrollments in the fourth quarter of 2019.

 

Net revenues of K-12 tutoring services increased by 95.3% to RMB581.9 million (US$83.6 million) from RMB297.9 million in the fourth quarter of 2018. Group class, personalized tutoring and full-time tutoring courses contributed net revenues of RMB302.4 million (US$43.5 million), RMB114.8 million (US$16.5 million) and RMB164.7 million (US$23.6 million) in the fourth quarter of 2019, respectively. Both internal organic growth and M&As contributed to the solid revenue achievements in the fourth quarter and full year of 2019.

 

Net revenues of study-abroad tutoring services increased by 18.8% to RMB277.4 million (US$39.8 million) from RMB233.5 million in the fourth quarter of 2018.

 

Net revenues of Puxin Online School, providing K-12 tutoring services, were RMB4.4 million (US$0.6 million) in the fourth quarter of 2019.

 

Cost of Revenues

 

Cost of revenues increased by 52.3% to RMB466.4 million (US$67.0 million) from RMB306.2 million in the fourth quarter of 2018, primarily due to an increase in teaching staff’s compensation. Cost of revenues, excluding share-based compensation expenses, increased by 52.6% to RMB465.6 million (US$66.9 million) from RMB305.2 million in the fourth quarter of 2018.

 

Gross Profit and Gross Margin

 

Gross profit was RMB392.9 million (US$56.4 million), an increase of 74.5% from RMB225.2 million in the fourth quarter of 2018. Gross margin was 45.7%, compared to 42.4% for the same period in 2018.

 

Operating Expenses

 

Total operating expenses increased by 24.4% to RMB486.7 million (US69.9 million) from RMB391.1 million in the fourth quarter of 2018.

 

Selling expenses increased by 33.2% to RMB314.6 million (US$45.2 million) from RMB236.1 million in the fourth quarter of 2018. Selling and marketing expenses, excluding share-based compensation expenses, increased by 36.3% to RMB310.1 million (US$44.5 million) from RMB227.6 million in the fourth quarter of 2018. The increases were primarily due to increases in marketing expense and marketing staff compensation.

 

General and administrative expenses increased by 11.0% to RMB172.1 million (US$24.7 million) from RMB155.0 million during the same period of 2018. General and administrative expenses, excluding share-based compensation expenses, increased by 40.6% to RMB167.8 million (US$24.1 million) from RMB119.4 million in the fourth quarter of 2018. The increases were primarily due to increases in staff compensation and daily operating expense.

 

Total share-based compensation expenses allocated to related operating costs and expenses decreased by 78.6% to RMB9.7 million (US$1.4 million) from RMB45.2 million in the fourth quarter of 2018. The decrease was primarily due to the fully vested restricted shares granted in the fourth quarter of 2018 while there were no new restricted shares or options granted in the fourth quarter of 2019.

 

2

 


Operating Loss and Operating Margin

 

Operating loss was RMB93.8 million (US$13.5 million), a decrease of 43.4% from RMB165.9 million in the fourth quarter of 2018. Operating margin was (10.9)% in the fourth quarter of 2019, compared to (31.2)% for the same period in 2018.

 

Operating loss of K-12 tutoring services decreased by 36.4% to RMB28.2 million (US$4.1 million) from RMB44.4 million in the fourth quarter of 2018 while operating margin improved to (4.9)% from (14.9)%. Operating loss of study-abroad services decreased by 46.0% to RMB65.6 million (US$9.4 million) from RMB121.5 million in the fourth quarter of 2018 while operating margin improved to (23.7)% from (52.0)%.

 

Adjusted operating loss was RMB84.2 million (US$12.1 million), a decrease of 30.3% from RMB120.7 million in the fourth quarter of 2018.

 

Adjusted operating margin4 was (9.8)%, compared to (22.7)% in the same period of the prior year.

 

Net Loss

 

Net loss attributable to Puxin Limited was RMB108.8 million (US$15.6 million), a decrease of 54.6% from RMB239.7 million during the fourth quarter of 2018. Basic and diluted net loss per ADS attributable to Puxin Limited were RMB1.26 (US$0.18), compared to RMB2.92 during the same period of 2018.

 

Adjusted net loss attributable to Puxin Limited was RMB92.5 million (US$13.3 million), a decrease of 41.8% from RMB158.9 million during the fourth quarter of 2018. Adjusted basic and diluted net loss per ADS attributable to Puxin Limited5 was RMB1.06 (US$0.15), compared to RMB1.94 during the same period of 2018.

 

EBITDA

 

EBITDA was RMB(68.1) million (US$(9.8) million), compared to RMB(176.2) million in the fourth quarter of 2018.

 

EBITDA of K-12 tutoring services was RMB(11.1) million (US$(1.6) million), compared to RMB(49.5) million in the fourth quarter of 2018.

 

EBITDA margin6 was (7.9)% in the fourth quarter of 2019, compared to (33.2)% in the same period in 2018.

 

Adjusted EBITDA was RMB(51.8) million (US$(7.4) million), compared to RMB(95.4) million in the fourth quarter of 2018.

 

Adjusted EBITDA margin7 was (6.0)%, compared to (18.0)% in the same period in 2018.

 

Financial Results for the Fiscal Year 2019

 

Net Revenues

 

Net revenues increased by 39.3% to RMB3,104.0 million (US$445.9 million) from RMB2,228.1 million in 2018. This increase was primarily driven by increases in student enrollments. Student enrollments increased by 55.6% from 1,846,349 in 2018 to 2,872,025 in 2019. K-12 tutoring, study-abroad services and Puxin Online School each contributed 2,606,787, 72,174 and 193,064 in terms of student enrollments in 2019.

 

Net revenues of K-12 tutoring services increased by 64.4% to RMB1,943.9 million (US$279.2 million) from RMB1,182.4 million in 2018. Group class, personalized tutoring and full-time tutoring courses contributed net revenues of RMB1,103.6

 

4

Adjusted operating margin is a non-GAAP financial measure, which is defined as adjusted operating loss divided by net revenues. See “Use of Non-GAAP Financial Measures” and “Reconciliations of GAAP and non-GAAP results” elsewhere in this earnings release.

5

Adjusted basic and diluted net loss per ADS attributable to Puxin Limited is a non-GAAP financial measure, which is defined as basic and diluted net loss per ADS attributable to Puxin Limited excluding share-based compensation expenses, loss on changes in fair value of convertible notes, derivative liabilities and warrants and loss on extinguishment of convertible notes. See “Use of Non-GAAP Financial Measures” and “Reconciliations of GAAP and non-GAAP results” elsewhere in this earnings release.

6

EBITDA margin is a non-GAAP financial measure, which is defined as EBITDA divided by net revenues. See “Use of Non-GAAP Financial Measures” and “Reconciliations of GAAP and non-GAAP results” elsewhere in this earnings release.

7

Adjusted EBITDA margin is a non-GAAP financial measure, which is defined as adjusted EBITDA divided by net revenues. See “Use of Non-GAAP Financial Measures” and “Reconciliations of GAAP and non-GAAP results” elsewhere in this earnings release.

3

 


million (US$158.5 million), RMB553.7 million (US$79.6 million) and RMB286.6 million (US$41.1 million) in 2019, respectively.

 

Net revenues of study-abroad tutoring services increased by 10.9% to RMB1,160.1 million (US$166.7 million) from RMB1,045.7 million in 2018.

 

Net revenues of Puxin Online School, providing K-12 tutoring services, were RMB16.5 million (US$2.4 million) in 2019.

 

Cost of Revenues

 

Cost of revenues increased by 31.1% to RMB1,629.4 million (US$234.1 million) from RMB1,242.9 million in 2018. Cost of revenues, excluding share-based compensation expenses, increased by 31.4% to RMB1,625.1 million (US$ 233.4 million) from RMB1,236.5 million in 2018.

 

Gross Profit and Gross Margin

 

Gross profit was RMB1,474.5 million (US$211.8 million), an increase of 49.7% from RMB985.2 million in 2018. Gross margin was 47.5%, compared to 44.2% in 2018.

 

Operating Expenses

 

Total operating expenses increased by 12.8% to RMB1,832.1 million (US$263.2 million) from RMB1,624.0 million in 2018.

 

Selling expenses increased by 27.8% to RMB1,083.8 million (US$155.7 million) from RMB848.1 million in 2018. Selling and marketing expenses, excluding share-based compensation expenses, increased by 29.6% to RMB1,061.9 million (US$152.5 million) from RMB819.2 million in 2018.

 

General and administrative expenses decreased by 3.6% to RMB748.3 million (US$107.5 million) from RMB775.9 million in 2018. General and administrative expenses, excluding share-based compensation expenses, increased by 24.7% to RMB544.0 million (US$78.1 million) from RMB436.2 million in 2018.

 

Total share-based compensation expenses allocated to related operating costs and expenses decreased by 38.5% to RMB230.4 million (US$33.1 million) from RMB375.0 million in 2018.

 

Operating Loss and Operating Margin

 

Operating loss decreased by 44.0% to RMB357.5 million (US$51.4 million) from RMB638.7 million in 2018. Operating margin was (11.5)% in 2019, compared to (28.7)% in 2018.

 

Operating loss of K-12 tutoring services decreased by 49.3% to RMB119.9 million (US$17.3 million) from RMB236.6 million in 2018 and operating margin improved to (6.2)% from (20.0)%. Operating loss of study-abroad services decreased by 40.9% to RMB237.6 million (US$34.1 million) from RMB402.1 million in 2018 and operating margin improved to (20.5)% from (38.5)%.

 

Adjusted operating margin was (4.1)%, compared to (11.8)% in 2018.

 

Net Loss

 

Net loss attributable to Puxin Limited decreased by 37.8% to RMB518.5 million (US$74.5 million), compared to RMB833.4 million in 2018. Basic and diluted net loss per ADS attributable to Puxin Limited were RMB6.06 (US$0.88), compared to RMB11.56 in 2018.

 

Adjusted net loss attributable to Puxin Limited was RMB183.5 million (US$26.4 million), compared to RMB325.8 million in 2018. Adjusted basic and diluted net loss per ADS attributable to Puxin Limited was RMB2.14 (US$0.31), compared to RMB4.52 in 2018.

 

EBITDA

 

EBITDA was RMB(349.3) million (US$50.2 million), compared to RMB(680.9) million in 2018.

 

4

 


EBITDA of K-12 tutoring services was RMB(114.2) million (US$(16.4) million), compared to RMB(256.8) million in 2018.

 

EBITDA margin was (11.3)% in 2019, compared to (30.6)% in 2018.

 

Adjusted EBITDA was RMB(14.3) million (US$(2.1) million), compared to RMB(173.3) million in 2018.

 

Adjusted EBITDA margin was (0.5)%, compared to (7.8)% in 2018.

 

Cash and Current Bank Balances

 

As of December 31, 2019, the Company had total cash and cash equivalents and the current portion of restricted cash of RMB606.3 million (US$87.1 million), compared to RMB778.0 million as of December 31, 2018. The current portion of restricted cash consisted primarily of deposits with Chinese commercial banks as collateral for our bank borrowings within one-year term.

 

Business Outlook

 

For the first quarter of 2020, based on the information available as of the date of this press release, the Company expects net revenues to be between RMB708.0 million and RMB738.8 million, which represents an increase of 15% to 20% year-over-year. These forecasts reflect the Company's current and preliminary views on the market and operational conditions, which are subject to change.

 

Conference Call Information

 

Puxin’s management team will hold a conference call on March 5, 2020, at 8:00 AM U.S. Eastern Time (or 9:00 PM on the same day, Beijing/Hong Kong Time) following the quarterly results announcement. Participants may access the call by dialing the following numbers:

 

International: +1-412-902-4272

Mainland China: 4001-201203

US: +1-888-346-8982

Hong Kong: +852-301-84992

Passcode: Puxin

 

Please dial in 10 minutes before the call is scheduled to begin. When prompted, ask to be connected to the Puxin Limited Call. Participants will be required to state their name and company upon entering the call.

 

A replay of the conference call will be accessible two hours after the conclusion of the conference call through March 12, 2020 by dialing the following numbers:

 

International: +1-412-317-0088

US:+1-877-344-7529

Passcode: 10139542

 

A live webcast and archive of the conference call will be available on the Investor Relations section of Puxin’s website at http://ir.pxjy.com/.


5

 


Exchange Rate

 

The Company’s business is primarily conducted in China and all of the revenues are denominated in Renminbi (“RMB”). This announcement contains translations of certain RMB amounts into U.S. dollars (“USD” or “US$”) at specified rates solely for the convenience of the readers. Unless otherwise noted, all translations from RMB to USD are made at the rate of RMB 6.9618 to US$1.00, the exchange rate set forth in the H.10 statistical release of the Federal Reserve Board on December 31, 2019. No representation is made that the RMB amounts could have been, or could be, converted, realized or settled into US$ at that rate on December 31, 2019, or at any other rate.

 

Use of Non-GAAP Financial Measures

 

To supplement the Company’s financial results presented in accordance with U.S. GAAP, the Company also uses non-GAAP financial measures, including adjusted operating loss, adjusted operating margin, adjusted net loss attributable to Puxin Limited, EBITDA, adjusted EBITDA, EBITDA margin, adjusted EBITDA margin, adjusted basic and diluted net loss per ADS attributable to Puxin Limited, as supplemental measures to review and assess the Company’s operating performance. Adjusted operating loss is defined as operating loss excluding share-based compensation expenses; adjusted operating margin is defined as adjusted operating loss divided by net revenues; adjusted net loss attributable to Puxin Limited is defined as net loss attributable to Puxin Limited excluding share-based compensation expenses, loss on changes in fair value of convertible notes, derivative liabilities and warrants and loss on extinguishment of convertible notes; EBITDA is defined as net loss excluding depreciation, amortization, interest expense, interest income and income tax expenses; adjusted EBITDA is defined as net loss excluding depreciation, amortization, interest expense, interest income, income tax expenses, share-based compensation expenses, loss on changes in fair value of convertible notes, derivative liabilities and warrants and loss on extinguishment of convertible notes; EBITDA margin is defined as EBITDA divided by net revenues; adjusted EBITDA margin is defined as adjusted EBITDA divided by net revenues; and adjusted basic and diluted net loss per ADS attributable to Puxin Limited are defined as basic and diluted net loss per ADS attributable to Puxin Limited excluding share-based compensation expenses, loss on changes in fair value of convertible notes, derivative liabilities and warrants and loss on extinguishment of convertible notes.

 

The Company believes that these non-GAAP financial measures provide useful information about the Company’s operating results, enhance the overall understanding of the Company’s past performance and future prospects and allow for greater visibility with respect to key metrics used by the Company’s management in its financial and operational decision-making.

 

Non-GAAP financial measures are not defined under U.S. GAAP and are not presented in accordance with U.S. GAAP. These non-GAAP financial measures have limitations as analytical tools, and when assessing the Company’s operating performance, investors should not consider them in isolation. In addition, calculations of this non-GAAP financial information may be different from calculations used by other companies, and therefore comparability may be limited.

 

The Company mitigates these limitations by reconciling the non-GAAP financial measures to the most comparable U.S. GAAP performance measures, all of which should be considered when evaluating our performance.

 

For more information on this non-GAAP financial measure, please see the table captioned “Reconciliations of GAAP and non-GAAP results” set forth at the end of this press release.


6

 


Safe Harbor Statement

 

This press release contains forward-looking statements made under the “safe harbor” provisions of Section 21E of the Securities Exchange Act of 1934, as amended, and the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “will”, “expects”, “anticipates”, “future”, “intends”, “plans”, “believes”, “estimates”, “confident” and similar statements. The Company may also make written or oral forward-looking statements in its reports filed with or furnished to the U.S. Securities and Exchange Commission, in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Any statements that are not historical facts, including statements about the Company’s beliefs and expectations, are forward-looking statements that involve factors, risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Such factors and risks include, but not limited to the following: its goals and strategies, its ability to achieve and maintain profitability, its ability to attract and retain students to enroll in its courses, its ability to effectively manage its business expansion and successfully integrate businesses it acquired, its ability to identify or pursue targets for acquisitions, its ability to compete effectively against its competitors, its ability to improve the content of its existing courses or to develop new courses, and relevant government policies and regulations relating to the Company’s corporate structure, business and industry. Further information regarding these and other risks is included in the Company’s filings with the U.S. Securities and Exchange Commission. All information provided in this press release is current as of the date of the press release, and the Company does not undertake any obligation to update such information, except as required under applicable law.

 

About Puxin Limited

 

Puxin Limited (“Puxin” or the “Company”) is a successful consolidator of the after-school education industry in China. Puxin has a strong acquisition and integration expertise to effectively improve education quality and operational performance of acquired schools. Puxin offers a full spectrum of K-12 and study-abroad tutoring programs designed to help students achieve academic excellence, as well as prepare for admission tests and applications for top schools, universities and graduate programs in China and other countries. The Company has developed a business model effectively combining strategic acquisitions and organic growth achieved through successful post-acquisition integration, which has differentiated the Company from other after-school education service providers in China. For more information, please visit http://www.pxjy.com/.

 

Contacts

 

Puxin Limited

 

Phone: +86-10-6269-8930

E-mail: ir@pxjy.com

 

Institutional Capital Advisory (ICA)

 

Mr. Kevin Yang

Phone: +86-021-8028-6033

E-mail: puxin@icaasia.com

 


7

 


PUXIN LIMITED

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands of RMB and USD, except for share, per share and per ADS data)

 

 

 

As of December 31,

 

 

 

2018

 

 

2019

 

 

2019

 

 

 

RMB

 

 

RMB

 

 

USD

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

778,006

 

 

 

256,763

 

 

 

36,882

 

Restricted cash, current portion

 

 

-

 

 

 

349,540

 

 

 

50,208

 

Inventories

 

 

9,659

 

 

 

13,311

 

 

 

1,912

 

Prepaid expenses and other current assets

 

 

128,638

 

 

 

117,148

 

 

 

16,827

 

Loan receivable

 

 

-

 

 

 

191,230

 

 

 

27,468

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current assets

 

 

916,303

 

 

 

927,992

 

 

 

133,297

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

 

 

 

 

 

Restricted cash, non-current portion

 

 

40,971

 

 

 

36,727

 

 

 

5,276

 

Operating lease right-of-use assets

 

 

-

 

 

 

1,045,941

 

 

 

150,240

 

Property, plant and equipment, net

 

 

248,801

 

 

 

298,719

 

 

 

42,908

 

Intangible assets

 

 

218,978

 

 

 

264,540

 

 

 

37,999

 

Goodwill

 

 

1,243,817

 

 

 

2,055,922

 

 

 

295,315

 

Deferred tax assets

 

 

3,456

 

 

 

2,199

 

 

 

316

 

Rental deposit

 

 

64,693

 

 

 

75,015

 

 

 

10,775

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

 

2,737,019

 

 

 

4,707,055

 

 

 

676,126

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Accrued expenses and other current liabilities (including accrued

   expenses and other current liabilities of the consolidated VIE

   without recourse to the Group of RMB411,196 and RMB930,674

   as of December 31, 2018 and 2019, respectively)

 

 

436,123

 

 

 

983,715

 

 

 

141,302

 

Income tax payable of the consolidated VIE without recourse to the

   Group

 

 

15,755

 

 

 

21,248

 

 

 

3,052

 

Deferred revenue, current portion (including deferred revenue, current

   portion of the consolidated VIE without recourse to the Group of

   RMB862,043 and RMB1,195,723 as of December 31, 2018 and

   2019, respectively)

 

 

876,861

 

 

 

1,205,609

 

 

 

173,175

 

Operating lease liabilities, current portion (including operating lease

   liabilities, current portion of the consolidated VIE without recourse

   to the Group of RMB nil and RMB275,893 as of December 31,

   2018 and 2019, respectively)

 

 

-

 

 

 

276,877

 

 

 

39,771

 

Amounts due to related parties (including amounts due to related

   parties of the consolidated VIE without recourse to the Group of

   RMB3,199 and RMB254 as of December 31, 2018 and 2019,

   respectively)

 

 

54,493

 

 

 

1,451

 

 

 

208

 

Bank borrowings of the consolidated VIE without recourse to the

   Group

 

 

106,600

 

 

 

318,600

 

 

 

45,764

 

Loans payable to third parties (including loans payable to third parties

   of the consolidated VIE without recourse to the Group of

   RMB79,500 and RMB292,952 as of December 31, 2018 and 2019,

   respectively)

 

 

79,500

 

 

 

413,838

 

 

 

59,444

 

Promissory notes, current portion (including promissory notes, current

   portion of the consolidated VIE without recourse to the Group of

   RMB190,000 and RMB nil as of December 31, 2018 and 2019,

   respectively)

 

 

361,888

 

 

 

87,023

 

 

 

12,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

 

1,931,220

 

 

 

3,308,361

 

 

 

475,216

 

 

8

 


PUXIN LIMITED

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands of RMB and USD, except for share, per share and per ADS data)

 

 

 

As of December 31,

 

 

 

2018

 

 

2019

 

 

2019

 

 

 

RMB

 

 

RMB

 

 

USD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Deferred revenue, non-current portion of the consolidated VIE without

   recourse to the Group

 

 

121,191

 

 

 

101,372

 

 

 

14,561

 

Deferred tax liabilities of the consolidated VIE without recourse to the

   Group

 

 

71,031

 

 

 

81,969

 

 

 

11,774

 

Franchise deposits of the consolidated VIE without recourse to the

   Group

 

 

1,763

 

 

 

2,533

 

 

 

364

 

Operating lease liabilities, non-current portion of the consolidated VIE

   without recourse to the Group

 

 

-

 

 

 

693,505

 

 

 

99,616

 

Promissory note, non-current portion (including promissory note,

   non-current portion of the consolidated VIE without recourse to the

   Group of RMB nil and RMB nil as of December 31, 2018 and

   2019, respectively)

 

 

-

 

 

 

87,022

 

 

 

12,500

 

Derivative liabilities (including derivative liabilities of the

   consolidated VIE without recourse to the Group of RMB nil and

   RMB nil as of December 31, 2018 and 2019, respectively)

 

 

63,942

 

 

 

172,235

 

 

 

24,740

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

 

2,189,147

 

 

 

4,446,997

 

 

 

638,771

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Ordinary shares (par value of USD0.00005 per share;

  1,000,000,000 and 1,000,000,000 shares authorized,

  188,627,228 and 188,627,228 shares issued and

  165,038,164 and 174,025,810 shares outstanding

  as of December 31, 2018 and 2019, respectively)

 

 

62

 

 

 

62

 

 

 

9

 

Additional paid-in capital

 

 

1,944,325

 

 

 

2,175,652

 

 

 

312,513

 

Statutory reserve

 

 

4,595

 

 

 

7,979

 

 

 

1,146

 

Accumulated other comprehensive income

 

 

68,214

 

 

 

68,707

 

 

 

9,869

 

Accumulated deficit

 

 

(1,469,303

)

 

 

(1,991,220

)

 

 

(286,021

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Puxin Limited shareholders’ equity

 

 

547,893

 

 

 

261,180

 

 

 

37,516

 

Non-controlling interest

 

 

(21

)

 

 

(1,122

)

 

 

(161

)

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL SHAREHOLDERS’ EQUITY

 

 

547,872

 

 

 

260,058

 

 

 

37,355

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND TOTAL SHAREHOLDERS’ EQUITY

 

 

2,737,019

 

 

 

4,707,055

 

 

 

676,126

 

 

9

 


PUXIN LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of RMB and USD, except for share, per share and per ADS data)

 

 

 

For the three months ended December 31,

 

 

 

2018

 

 

2019

 

 

2019

 

 

 

RMB

 

 

RMB

 

 

USD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues

 

 

531,441

 

 

 

859,319

 

 

 

123,433

 

Cost of revenues (including share-based compensation expenses of

   RMB1,015 and RMB818 for the three months ended December 31,

   2018 and 2019, respectively)

 

 

306,235

 

 

 

466,439

 

 

 

67,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

225,206

 

 

 

392,880

 

 

 

56,433

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Selling expenses (including share-based compensation expenses of

   RMB8,555 and RMB4,544 for the three months ended December

   31, 2018 and 2019, respectively)

 

 

236,125

 

 

 

314,621

 

 

 

45,192

 

General and administrative expenses (including share-based

   compensation expenses of RMB35,632 and RMB4,304 for the

   three months ended December 31, 2018 and 2019, respectively)

 

 

155,011

 

 

 

172,098

 

 

 

24,720

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

391,136

 

 

 

486,719

 

 

 

69,912

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

 

(165,930

)

 

 

(93,839

)

 

 

(13,479

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

32,049

 

 

 

17,159

 

 

 

2,465

 

Interest income

 

 

1,124

 

 

 

13,707

 

 

 

1,969

 

Loss on changes in fair value of convertible notes, derivative

  liabilities and warrants

 

 

35,620

 

 

 

6,622

 

 

 

951

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

 

(232,475

)

 

 

(103,913

)

 

 

(14,926

)

Income tax expenses

 

 

7,275

 

 

 

6,084

 

 

 

874

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

(239,750

)

 

 

(109,997

)

 

 

(15,800

)

Less: Net loss attributable to non-controlling interest

 

 

(10

)

 

 

(1,169

)

 

 

(168

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to Puxin Limited

 

 

(239,740

)

 

 

(108,828

)

 

 

(15,632

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share attributable to Puxin Limited

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

 

(1.46

)

 

 

(0.63

)

 

 

(0.09

)

Net loss per ADS attributable to Puxin Limited

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

 

(2.92

)

 

 

(1.26

)

 

 

(0.18

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares used in calculating basic and diluted net loss per

   share

 

 

164,121,416

 

 

 

173,989,979

 

 

 

173,989,979

 

 

Note: Each ADS represents two ordinary shares.


10

 


PUXIN LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

(In thousands of RMB and USD)

 

 

 

For the three months ended December 31,

 

 

 

2018

 

 

2019

 

 

2019

 

 

 

RMB

 

 

RMB

 

 

USD

 

Net loss

 

 

(239,750

)

 

 

(109,997

)

 

 

(15,800

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss), net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

Change in cumulative foreign currency translation adjustments

 

 

42,089

 

 

 

(4,986

)

 

 

(716

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive loss

 

 

(197,661

)

 

 

(114,983

)

 

 

(16,516

)

Less: comprehensive loss attributable to non-controlling interest

 

 

(10

)

 

 

(1,169

)

 

 

(168

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive loss attributable to Puxin Limited

 

 

(197,651

)

 

 

(113,814

)

 

 

(16,348

)

 


11

 


PUXIN LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of RMB and USD, except for share, per share and per ADS data)

 

 

 

For the year ended December 31,

 

 

 

2018

 

 

2019

 

 

2019

 

 

 

RMB

 

 

RMB

 

 

USD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues

 

 

2,228,117

 

 

 

3,103,958

 

 

 

445,856

 

Cost of revenues (including share-based compensation expenses of

   RMB6,420 and RMB4,352 for the years ended December 31, 2018 and

   2019, respectively)

 

 

1,242,889

 

 

 

1,629,447

 

 

 

234,055

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

985,228

 

 

 

1,474,511

 

 

 

211,801

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Selling expenses (including share-based compensation expenses of

   RMB28,848 and RMB21,870 for the years ended December 31,

   2018 and 2019, respectively)

 

 

848,088

 

 

 

1,083,795

 

 

 

155,677

 

General and administrative expenses (including share-based

   compensation expenses of RMB339,689 and RMB204,218 for the

   years ended December 31, 2018 and 2019, respectively)

 

 

775,883

 

 

 

748,259

 

 

 

107,481

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

1,623,971

 

 

 

1,832,054

 

 

 

263,158

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

 

(638,743

)

 

 

(357,543

)

 

 

(51,357

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

59,522

 

 

 

70,856

 

 

 

10,178

 

Interest income

 

 

2,826

 

 

 

25,542

 

 

 

3,669

 

Loss on changes in fair value of convertible notes, derivative

  liabilities and warrants

 

 

131,748

 

 

 

104,589

 

 

 

15,023

 

Loss on extinguishment of convertible notes

 

 

900

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

 

(828,087

)

 

 

(507,446

)

 

 

(72,889

)

Income tax expenses

 

 

5,322

 

 

 

12,188

 

 

 

1,751

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

(833,409

)

 

 

(519,634

)

 

 

(74,640

)

Less: Net income (loss) attributable to non-controlling interest

 

 

2

 

 

 

(1,101

)

 

 

(158

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to Puxin Limited

 

 

(833,411

)

 

 

(518,533

)

 

 

(74,482

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share attributable to Puxin Limited

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

 

(5.78

)

 

 

(3.03

)

 

 

(0.44

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per ADS attributable to Puxin Limited

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

 

(11.56

)

 

 

(6.06

)

 

 

(0.88

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares used in calculating basic and diluted net loss per

   share

 

 

144,157,947

 

 

 

170,903,317

 

 

 

170,903,317

 

 

Note: Each ADS represents two ordinary shares.


12

 


PUXIN LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

(In thousands of RMB and USD)

 

 

 

For the year ended December 31,

 

 

 

2018

 

 

2019

 

 

2019

 

 

 

RMB

 

 

RMB

 

 

USD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

(833,409

)

 

 

(519,634

)

 

 

(74,640

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

Change in cumulative foreign currency translation adjustments

 

 

52,496

 

 

 

493

 

 

 

71

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive loss

 

 

(780,913

)

 

 

(519,141

)

 

 

(74,569

)

Less: comprehensive income (loss) attributable to non-controlling interest

 

 

2

 

 

 

(1,101

)

 

 

(158

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive loss attributable to Puxin Limited

 

 

(780,915

)

 

 

(518,040

)

 

 

(74,411

)

 


13

 


PUXIN LIMITED

RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS

(In thousands of RMB and USD, except for share, per share and per ADS data)

 

 

 

For the three months ended December 31,

 

 

 

2018

 

 

2019

 

 

2019

 

 

 

RMB

 

 

RMB

 

 

USD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

 

(165,930

)

 

 

(93,839

)

 

 

(13,479

)

Add: Share-based compensation expenses

 

 

45,202

 

 

 

9,666

 

 

 

1,388

 

Adjusted operating loss

 

 

(120,728

)

 

 

(84,173

)

 

 

(12,091

)

Adjusted operating margin

 

 

(22.7

%)

 

 

(9.8

%)

 

 

(9.8

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to Puxin Limited

 

 

(239,740

)

 

 

(108,828

)

 

 

(15,632

)

Add: Share-based compensation expenses

 

 

45,202

 

 

 

9,666

 

 

 

1,388

 

Loss on changes in fair value of convertible notes, derivative

   liabilities and warrants

 

 

35,620

 

 

 

6,622

 

 

 

951

 

Adjusted net loss attributable to Puxin Limited

 

 

(158,918

)

 

 

(92,540

)

 

 

(13,293

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

(239,750

)

 

 

(109,997

)

 

 

(15,800

)

Add: Income tax expenses

 

 

7,275

 

 

 

6,084

 

 

 

874

 

Depreciation of property, plant and equipment

 

 

14,769

 

 

 

23,195

 

 

 

3,332

 

Amortization of intangible assets

 

 

10,545

 

 

 

9,135

 

 

 

1,312

 

Interest expense

 

 

32,049

 

 

 

17,159

 

 

 

2,465

 

Less: Interest income

 

 

1,124

 

 

 

13,707

 

 

 

1,969

 

EBITDA

 

 

(176,236

)

 

 

(68,131

)

 

 

(9,786

)

EBITDA margin

 

 

(33.2

%)

 

 

(7.9

%)

 

 

(7.9

%)

Add: Share-based compensation expenses

 

 

45,202

 

 

 

9,666

 

 

 

1,388

 

Loss on changes in fair value of convertible notes, derivative

   liabilities and warrants

 

 

35,620

 

 

 

6,622

 

 

 

951

 

Adjusted EBITDA

 

 

(95,414

)

 

 

(51,843

)

 

 

(7,447

)

Adjusted EBITDA margin

 

 

(18.0

%)

 

 

(6.0

%)

 

 

(6.0

%)

 

Net loss per ADS attributable to Puxin Limited

 

 

 

 

 

 

 

 

 

 

 

 

- Basic and diluted

 

 

(2.92

)

 

 

(1.26

)

 

 

(0.18

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net loss per ADS attributable to Puxin Limited

 

 

 

 

 

 

 

 

 

 

 

 

- Basic and diluted

 

 

(1.94

)

 

 

(1.06

)

 

 

(0.15

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares used in calculating basic and diluted

  net loss per share

 

 

164,121,416

 

 

 

173,989,979

 

 

 

173,989,979

 

 

Note: Each ADS represents two ordinary shares.

 

 


14

 


PUXIN LIMITED

RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS

(In thousands of RMB and USD, except for share, per share and per ADS data)

 

 

 

For the year ended December 31,

 

 

 

2018

 

 

2019

 

 

2019

 

 

 

RMB

 

 

RMB

 

 

USD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

 

(638,743

)

 

 

(357,543

)

 

 

(51,357

)

Add: Share-based compensation expenses

 

 

374,957

 

 

 

230,440

 

 

 

33,101

 

Adjusted operating loss

 

 

(263,786

)

 

 

(127,103

)

 

 

(18,256

)

Adjusted operating margin

 

 

(11.8

%)

 

 

(4.1

%)

 

 

(4.1

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to Puxin Limited

 

 

(833,411

)

 

 

(518,533

)

 

 

(74,482

)

Add: Share-based compensation expenses

 

 

374,957

 

 

 

230,440

 

 

 

33,101

 

Loss on changes in fair value of convertible notes, derivative

   liabilities and warrants

 

 

131,748

 

 

 

104,589

 

 

 

15,023

 

Loss on extinguishment of convertible notes

 

 

900

 

 

 

 

 

 

 

Adjusted net loss attributable to Puxin Limited

 

 

(325,806

)

 

 

(183,504

)

 

 

(26,358

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

(833,409

)

 

 

(519,634

)

 

 

(74,640

)

Add: Income tax expenses

 

 

5,322

 

 

 

12,188

 

 

 

1,751

 

Depreciation of property, plant and equipment

 

 

57,696

 

 

 

77,859

 

 

 

11,184

 

Amortization of intangible assets

 

 

32,749

 

 

 

34,938

 

 

 

5,019

 

Interest expense

 

 

59,522

 

 

 

70,856

 

 

 

10,178

 

Less: Interest income

 

 

2,826

 

 

 

25,542

 

 

 

3,669

 

EBITDA

 

 

(680,946

)

 

 

(349,335

)

 

 

(50,177

)

EBITDA margin

 

 

(30.6

%)

 

 

(11.3

%)

 

 

(11.3

%)

Add: Share-based compensation expenses

 

 

374,957

 

 

 

230,440

 

 

 

33,101

 

Loss on changes in fair value of convertible notes, derivative

   liabilities and warrants

 

 

131,748

 

 

 

104,589

 

 

 

15,023

 

Loss on extinguishment of convertible notes

 

 

900

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

(173,341

)

 

 

(14,306

)

 

 

(2,053

)

Adjusted EBITDA margin

 

 

(7.8

%)

 

 

(0.5

%)

 

 

(0.5

%)

 

Net loss per ADS attributable to Puxin Limited

 

 

 

 

 

 

 

 

 

 

 

 

- Basic and diluted

 

 

(11.56

)

 

 

(6.06

)

 

 

(0.88

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net loss per ADS attributable to Puxin Limited

 

 

 

 

 

 

 

 

 

 

 

 

- Basic and diluted

 

 

(4.52

)

 

 

(2.14

)

 

 

(0.31

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares used in calculating basic and diluted

   net loss per share

 

 

144,157,947

 

 

 

170,903,317

 

 

 

170,903,317

 

 

Note: Each ADS represents two ordinary shares.

 

15