BEIJING, Nov. 20, 2020 /PRNewswire/ -- GSX Techedu
Inc. (NYSE: GSX) ("GSX" or the "Company"), a leading online K-12
large-class after-school tutoring service provider in China, today announced its unaudited financial
results for the third quarter ended September 30, 2020.
Third Quarter 2020 Highlights[1]
- Net revenues was RMB1,965.8
million, a 252.9% year-over-year increase.
- Net revenues of online K-12 courses increased 282.7%
year-over-year to RMB1,757.2
million.
- Gross billings[2] was RMB2,086.2 million, a 137.1% year-over-year
increase.
- Gross billings of online K-12 courses increased 140.8%
year-over-year to RMB1,793.5
million.
- Paid course enrollments[3] increased
133.5% year-over-year to 1,256 thousand.
- Paid course enrollments of online K-12 increased 140.5%
year-over-year to 1,147 thousand.
- Net loss was RMB932.5
million, compared with the net income of RMB1.9 million in the same period of 2019.
- Non-GAAP net loss was RMB863.6 million, compared with the non-GAAP net
income of RMB20.1 million in the same
period of 2019.
- Deferred revenue was RMB1,964.8
million, compared with RMB1,337.6
million as of December 31,
2019.
Third Quarter 2020 Key Financial and Operating
Data
(In thousands of RMB, except for paid course
enrollments and percentages)
|
Three Months Ended
September 30,
|
|
|
|
2019
|
|
2020
|
|
Pct.
Change
|
|
Net
revenues[4]
|
556,994
|
|
1,965,809
|
|
252.9%
|
|
K-12
courses
|
459,105
|
|
1,757,180
|
|
282.7%
|
|
Foreign language,
professional and interest
|
90,521
|
|
203,469
|
|
124.9%
|
|
Gross
billings[5]
|
880,042
|
|
2,086,193
|
|
137.1%
|
|
K-12
courses
|
744,786
|
|
1,793,462
|
|
140.8%
|
|
Foreign language,
professional and interest
|
124,402
|
|
292,554
|
|
135.2%
|
|
Paid course
enrollments (In thousands)
|
538
|
|
1,256
|
|
133.5%
|
|
K-12
courses
|
477
|
|
1,147
|
|
140.5%
|
|
Foreign language,
professional and interest
|
61
|
|
109
|
|
78.7%
|
|
Net income
(loss)
|
1,902
|
|
(932,512)
|
|
NM
|
|
Non-GAAP net income
(loss)
|
20,141
|
|
(863,583)
|
|
NM
|
|
|
|
|
|
|
|
|
[1] For a
reconciliation of non-GAAP numbers, please see the table captioned
"Reconciliations of non-GAAP measures to the most comparable GAAP
measures" at the end of this press release. Non-GAAP income (loss)
from operations, non-GAAP net income (loss) exclude share-based
compensation expenses.
|
[2] Gross
billings is a non-GAAP financial measure, which is defined as the
total amount of cash received for the sale of course offerings in
such period, net of the total amount of refunds in such period. See
"About Non-GAAP Financial Measures" and "Reconciliations of
non-GAAP measures to the most comparable GAAP measures" elsewhere
in this press release.
|
[3] Paid course
enrollments for a certain period refer to the cumulative number of
paid courses enrolled in and paid for by our students, including
multiple paid courses enrolled in and paid for by the same student.
Paid courses refer to our courses that are charged not less than
RMB99.0 per course in fees.
|
[4] The breakdown
does not include amount generated from other services because it is
negligible.
|
[5] The
breakdown does not include amount generated from other services
because it is negligible.
|
Nine Months Ended September 30,
2020 Highlights
- Net revenues was RMB4,913.7
million, a 316.5% year-over-year increase.
- Net revenues of online K-12 increased 356.5%
year-over-year to RMB4,262.2
million.
- Gross billings was RMB5,861.6 million, a 229.4% year-over-year
increase.
- Gross billings of online K-12 increased 241.4%
year-over-year to RMB5,080.1
million.
- Paid course enrollments increased 229.6%
year-over-year to 3,596 thousand.
- Paid course enrollments of online K-12 increased 245.2%
year-over-year to 3,290 thousand.
- Net loss was RMB765.9
million, compared with the net income of RMB52.2 million in the same period of 2019.
- Non-GAAP net loss was RMB600.1 million, compared with the non-GAAP net
income of RMB89.1 million in the same
period of 2019.
First Nine Months of 2020 Key Financial and Operating
Data
(In thousands of RMB, except for paid course
enrollments and percentages)
|
Nine Months Ended
September 30,
|
|
|
|
2019
|
|
2020
|
|
Pct.
Change
|
|
Net
revenues
|
1,179,828
|
|
4,913,703
|
|
316.5%
|
|
K-12
courses
|
933,682
|
|
4,262,237
|
|
356.5%
|
|
Foreign language,
professional and interest
|
228,146
|
|
638,026
|
|
179.7%
|
|
Gross
billings
|
1,779,510
|
|
5,861,588
|
|
229.4%
|
|
K-12
courses
|
1,488,133
|
|
5,080,131
|
|
241.4%
|
|
Foreign language,
professional and interest
|
264,184
|
|
774,259
|
|
193.1%
|
|
Paid course
enrollments (In thousands)
|
1,091
|
|
3,596
|
|
229.6%
|
|
K-12
courses
|
953
|
|
3,290
|
|
245.2%
|
|
Foreign language,
professional and interest
|
138
|
|
306
|
|
121.7%
|
|
Net income
(loss)
|
52,167
|
|
(765,897)
|
|
NM
|
|
Non-GAAP net income
(loss)
|
89,089
|
|
(600,130)
|
|
NM
|
|
|
|
|
|
|
|
|
Larry Xiangdong Chen,
GSX's founder, Chairman and CEO, commented, "We achieved
another robust quarter, with net revenues hitting an all-time-high
of RMB 1.966 billion, which is 3.5
times that of the same quarter of last year. These outstanding
results speak to our continued focus of providing the highest
quality services to our students and parents, our consistent
training to frontline employees and our unwavering efforts to
improve the operational efficiencies and organizational
capabilities. In the face of competition and rising customer
acquisition costs, we remain committed to pursuing effective
traffic acquisition through high ROI channels, sticking to
efficient sales and marketing spending, and executing an LTV-based
effective growth strategy. In the meantime, we continued to invest
extensively in our teaching staff, product design, content
development and technology innovations, raise overall compensation
for our tutors and attract more top-tier talents - we view all
of this spending as an important investment for the long-term
future. We recently integrated our K-12 business under our Gaotu
Ketang brand to focus on delivering the educational products and
services with the quality of a large class, the learning experience
of a small class, and the feeling and educational results of
one-on-one tutoring. Through Gaotu Ketang,
we aim to further enhance our customer experience and implement our
effective growth strategy. Regardless of the intense
competition today, we still see vast potential in the online
education industry and are fully prepared to explore all
possibilities based on the solid foundation that we have built over
the past years. We are looking forward to generating value and
sharing the future of online education with you."
Shannon Shen, CFO of GSX,
added, "We achieved just shy of RMB 2
billion in net revenues in the third quarter of 2020, which
squarely positions us as one of the top
leaders in the online live large class service sector. Our
core K-12 business grew to a remarkable 3.8 times compared with
that of the same quarter of last year and remained a key driver of
net revenues growth. Looking back over the past three years, ever
since we have transitioned our business to focus exclusively on the
online live large-class model, the scale of our enrollments has
exploded and we have generated industry-leading operating margins.
All of these achievements were made possible by our laser focus on
the satisfaction of our students and parents, and constant
improvement of organizational capabilities."
"The summer vacation of 2020 was significantly shorter than
usual as different provinces adopted various holiday schedules in
response to the delayed middle school and high school entrance
exams. As a result, our course cycles and recruitment pace were
also affected. Nevertheless, we were
still able to achieve strong growth in topline. In addition,
throughout this summer, our student structure has grown
sustainable, with the students of non-graduate grade significantly increased,
which lays solid foundation for our future retentions." Shannon noted.
Financial Results for the Third Quarter of 2020
Net Revenues
Net revenues reached RMB1,965.8
million, a 252.9% increase from RMB557.0 million in the third quarter of 2019.
The increase was mainly driven by the growth in paid course
enrollments for K-12 courses. The number of online K-12 paid course
enrollments increased 140.5% year-over-year to 1,147 thousand,
which was contributed by both first-time paid course enrollments
and retention of existing students. The increase in first-time paid
course enrollments was primarily driven by our effective investment
in sales and marketing efforts and the increase in retention was
primarily driven by high teaching quality and optimized services
that we provided.
Cost of Revenues
Cost of revenues rose 220.5% to RMB502.3
million from RMB156.7 million
in the third quarter of 2019, mainly due to the increase in
compensation for instructors and tutors, learning materials, rental
expenses, as well as server and bandwidth costs.
Gross Profit
Gross profit increased 265.6% to RMB1,463.5 million from RMB400.3 million in the third quarter of
2019. Gross profit margin increased to 74.4% from 71.9% in the
same period of 2019, primarily as a result of economies of
scale.
Non-GAAP gross profit increased 265.1% to RMB1,481.4 million from RMB405.7 million in the same period of 2019.
Non-GAAP gross profit margin increased to 75.4% from 72.8% in the
same period of 2019.
Operating Expenses
Operating expenses were RMB2,453.7
million, increasing from RMB411.1
million in the third quarter of 2019.
Selling expenses increased to RMB2,055.8
million from RMB330.4 million
in the third quarter of 2019. The increase was primarily a result
of higher marketing expenses to expand the user base and enhance
our brands, and an increase in compensation to sales and marketing
staff.
Research and development expenses increased 286.0% to
RMB220.4 million, from RMB57.1 million in the third quarter of 2019. The
increase was primarily due to an increase in the number of course
professionals and technology development personnel, as well as an
increase in compensation for such staff.
General and administrative expenses increased to RMB177.4 million from RMB23.6 million in the third quarter of 2019. The
increase in general and administrative expenses was mainly due to
an increase in the number of general and administrative personnel,
an increase in compensation paid to general and administrative
staff, and an increase in fees for investigation purpose.
Income (Loss) from Operations
Loss from operations was RMB990.1
million, compared with the loss from operations of
RMB10.8 million in the third quarter
of 2019. The increase was primarily due to higher investment in
sales and marketing activities to extend volume growth and
strengthen brand perception.
Non-GAAP[6] loss from operations was RMB921.2 million, compared with the income from
operations of RMB7.4 million in the
third quarter of 2019.
[6] For a
reconciliation of non-GAAP numbers, please see the table captioned
"Reconciliations of non-GAAP measures to the most comparable GAAP
measures" at the end of this press release. Non-GAAP income (loss)
from operations, exclude share-based compensation
expenses.
|
Interest Income and Realized Gains from
Investment
Aggregation of interest income and realized gains from
investments this quarter, representing the income received from
cash, cash equivalents, short-term and long-term wealth management
investments, increased 253.8% to RMB18.4
million, from RMB5.2 million
in the third quarter of 2019. This increase was primarily due to
increase of cash, cash equivalents and short-term wealth management
investments, as well as the realization of gains generated from
short-term and long-term wealth management investments during this
quarter.
Other Income
Other income increased to RMB49.9
million, from RMB1.5 million
in the third quarter of 2019. The increase was primarily due to the
value-added tax exemption offered by the government, partially
offset by the related cost, during the COVID-19 outbreak, which
amounted to RMB51.5 million, net of
other expenses of RMB1.6 million.
Net Income (Loss)
Net loss was RMB932.5 million,
compared with the net income of RMB1.9
million in the third quarter of 2019.
Non-GAAP net loss was RMB863.6
million, compared with the net income of RMB20.1 million in the third quarter of 2019.
Cash Flow
Net operating cash outflow for the third quarter of 2020 was
RMB678.8 million. The outflow of
net operating cash this quarter was primarily due to higher
marketing expenses paid to improve our market share and brand
awareness, an increase in compensation paid to fast-growing staff,
and increased server and bandwidth expenses paid to support our
rapid growth of students and daily operation activities.
An installment of RMB24.1 million
of the Zhengzhou properties
purchases, along with payments for other capital expenditures
amounting to RMB99.1 million, were
made during the period.
Basic and Diluted Net Loss per ADS
Basic and diluted net loss per ADS were RMB3.91 and RMB3.91, respectively, in the third quarter of
2020.
Non-GAAP basic and diluted net loss per ADS, were RMB3.62 and RMB3.62, respectively, in the third quarter of
2020.
Share Outstanding
As of September 30, 2020, the
Company had 158,960,025 ordinary shares outstanding.
Cash and Cash Equivalents, Short-term Investments and
Long-term Investments
As of September 30, 2020, the
Company had cash and cash equivalents, short-term investments and
long-term investments of RMB2,130.8
million in the aggregate, compared with a total of
RMB2,735.7 million of cash and cash
equivalents, short-term investments and long-term investments as of
December 31, 2019.
Inventory
As of September 30, 2020, the
Company's inventory amounted to RMB50.0
million, compared with RMB8.8
million as of December 31,
2019. This increase was primarily resulting from the
increase of learning materials to support the rapid growth of
students.
Accrued expenses and other current liabilities
As of September 30, 2020, the
Company's accrued expenses and other current liabilities balance
was RMB745.5 million, increasing from
RMB228.8 million as of December 31, 2019. This increase was mainly
resulting from the consideration of purchasing the Zhengzhou properties, as well as the increase
of salary and welfare payables.
Deferred Revenue
As of September 30, 2020, the
Company's deferred revenue balance was RMB1,964.8 million, increasing 46.9% from
RMB1,337.6 million as of December 31, 2019. Deferred revenue primarily
consisted of tuition collected in advance.
Other Payables
As of September 30, 2020, other
payables in non-current liabilities totaled RMB63.9 million, all of which were payables to
purchase the Zhengzhou
properties.
Recent Development
Independent Review Update and SEC
Investigation
As previously disclosed, prior to the Company being contacted by
the SEC regarding the SEC's ongoing investigation, the Audit
Committee of the Board of Directors of the Company had engaged
third party professional advisers to conduct an internal
independent review into the allegations in a number of short-seller
reports about the Company. The independent review is ongoing. As of
the date of this announcement, based on the agreed scope and
procedures that the professional advisers have performed so far,
the Company has not been advised of findings that the Company
believes would have a material adverse financial impact on the
Company's reported financial performance. The professional advisers
will report its findings and conclusions to the Audit Committee and
the Company upon the conclusion of the review.
The Company is continuing its cooperation with the SEC and
cannot predict the timing, outcome, or consequence of the SEC
investigation.
Business Outlook
Based on the Company's current estimates, total net revenues for
the fourth quarter of 2020 are expected to be between RMB2,076 million and RMB2,116 million, representing an increase of
122.0% to 126.3% on a year-over-year basis. These estimates reflect
the Company's current expectations, which are subject to
change.
Conference Call
The Company will hold an earnings conference call on
Friday, November 20, 2020, at
8:00 AM U.S. Eastern Time
(9:00 PM on the same day,
Beijing/Hong Kong Time). Dial-in
details for the earnings conference call are as follows:
International:
|
1-412-317-6061
|
US:
|
1-888-317-6003
|
Hong Kong:
|
800-963976
|
Mainland
China:
|
4001-206115
|
Passcode:
|
9334890
|
A telephone replay will be available two hours after the
conclusion of the conference call through November 27, 2020. The dial-in details are:
International:
|
1-412-317-0088
|
US:
|
1-877-344-7529
|
Passcode:
|
10149617
|
Additionally, a live and archived webcast of this conference
call will be available at http://gsx.investorroom.com/.
Safe Harbor Statement
This announcement contains forward-looking statements. These
statements are made under the "safe harbor" provisions of 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" and similar statements. Among other things,
the outlook for the fourth quarter of 2020 and GSX's strategic and
operational plans, contain forward-looking 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 reports to shareholders, in
press releases and other written materials and in oral statements
made by its officers, directors or employees to third parties.
Statements that are not historical facts, including statements
about the Company's beliefs and expectations, are forward-looking
statements. Forward-looking statements involve inherent risks and
uncertainties. A number of factors could cause actual results to
differ materially from those contained in any forward-looking
statement, including but not limited to the following: the
Company's ability to continue to attract students to enroll in its
courses; the Company's ability to continue to recruit, train and
retain qualified teachers; the Company's ability to improve the
content of its existing course offerings and to develop new
courses; the Company's ability to maintain and enhance its brand;
the Company's ability to maintain and continue to improve its
teaching results; and the Company's ability to compete effectively
against its competitors. Further information regarding these and
other risks is included in the Company's reports filed with, or
furnished to the U.S. Securities and Exchange Commission. All
information provided in this press release and in the attachments
is as of the date of this press release, and GSX undertakes no duty
to update such information or any forward-looking statement, except
as required under applicable law.
About GSX Techedu Inc.
GSX is a technology-driven education company and leading online
K-12 large-class after-school tutoring service provider in
China. GSX offers K-12 courses
covering all primary and secondary grades through the brand
Gaotuketang as well as foreign language, professional and interest
courses through the brand Genshuixue. GSX adopts an online live
large-class format to deliver its courses, which the Company
believes is the most effective and scalable model to disseminate
scarce high-quality teaching resources to aspiring students in
China. Big data analytics
permeates each aspect of the Company's business and facilitates the
application of the latest technology to improve teaching delivery,
student learning experience, and operational efficiency.
About Non-GAAP Financial Measures
The Company uses gross billings, non-GAAP gross profit, non-GAAP
income (loss) from operations and non-GAAP net income (loss), each
a non-GAAP financial measure, in evaluating its operating results
and for financial and operational decision-making purposes.
The Company defines gross billings for a specific period as the
total amount of cash received for the sale of course offerings in
such period, net of the total amount of refunds in such period. The
Company's management uses gross billings as a performance
measurement because the Company generally bills its students for
the entire course fee at the time of sale of its course offerings
and recognizes revenue proportionally as the classes are delivered
over usually no more than 60 classes for K-12 courses. For some
courses, the Company continues to provide students with 12 months
to 36 months access to the pre-recorded audio-video courses after
the online live courses are delivered. The Company believes that
gross billings provides valuable insight into the sales of its
course packages and the performance of its business. As gross
billings have material limitations as an analytical metrics and may
not be calculated in the same manner by all companies, it may not
be comparable to other similarly titled measures used by other
companies.
Non-GAAP gross profit, non-GAAP income (loss) from operations
and non-GAAP net income (loss) exclude share-based compensation
expenses, and such adjustment excludes the impact on income tax.
GSX believes that these non-GAAP financial measures provide
meaningful supplemental information regarding its performance and
liquidity by excluding share-based expenses that may not be
indicative of its operating performance from a cash perspective.
GSX believes that both management and investors benefit from these
non-GAAP financial measures in assessing its performance and when
planning and forecasting future periods. These non-GAAP financial
measures also facilitate management's internal comparisons to GSX's
historical performance. A limitation of using non-GAAP measures is
that these non-GAAP measures exclude share-based compensation
charges that have been and will continue to be for the foreseeable
future a significant recurring expense in the Company's
business.
The presentation of these non-GAAP financial measures is not
intended to be considered in isolation from or as a substitute for
the financial information prepared and presented in accordance with
GAAP. For more information on these non-GAAP financial measures,
please see the table captioned "Reconciliations of non-GAAP
measures to the most comparable GAAP measures" set forth at the end
of this release.
The accompanying tables have more details on the reconciliations
between GAAP financial measures that are most directly comparable
to non-GAAP financial measures.
Exchange Rate
The Company's business is primarily conducted in China and the significant majority of revenues
generated are denominated in Renminbi ("RMB"). This announcement
contains currency conversions of RMB amounts into U.S. dollars
("USD") solely for the convenience of the reader. Unless otherwise
noted, all translations from RMB to USD are made at a rate of
RMB6.7896 to USD1.00, the effective noon buying rate for
September 30, 2020 as set forth in
the H.10 statistical release of the Federal Reserve Board. No
representation is made that the RMB amounts could have been, or
could be, converted, realized or settled into USD at that rate on
September 30, 2020, or at any other
rate.
For further information, please contact:
GSX Techedu Inc.
Ms. Sandy Qin, CFA
E-mail: ir@genshuixue.com
Christensen
In China
Mr. Eric Yuan
Phone: +86-10-5900-1548
E-mail: Eyuan@christensenir.com
In US
Ms. Linda Bergkamp
Phone: +1-480-614-3004
Email: lbergkamp@christensenir.com
GSX Techedu
Inc.
|
Unaudited
condensed consolidated balance sheets
|
(In thousands of
RMB and USD, except for share, per share and per ADS
data)
|
|
|
|
|
|
|
|
|
|
As of
December 31,
|
|
As of September
30,
|
|
2019
|
|
2020
|
|
2020
|
|
RMB
|
|
RMB
|
|
USD
|
ASSETS
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
Cash and cash equivalents
|
73,967
|
|
187,796
|
|
27,659
|
Short-term investments
|
1,473,452
|
|
1,387,360
|
|
204,336
|
Inventory
|
8,822
|
|
49,956
|
|
7,358
|
Prepaid expenses and other current assets
|
252,660
|
|
448,286
|
|
66,025
|
Total current
assets
|
1,808,901
|
|
2,073,398
|
|
305,378
|
|
|
|
|
|
|
Non-current
assets
|
|
|
|
|
|
Operating lease right-of-use assets
|
264,909
|
|
725,038
|
|
106,787
|
Property, equipment and software, net
|
81,860
|
|
639,805
|
|
94,233
|
Land use rights, net
|
-
|
|
29,184
|
|
4,298
|
Long-term investments
|
1,188,286
|
|
555,651
|
|
81,839
|
Deferred tax assets
|
30,716
|
|
131,544
|
|
19,374
|
Rental deposit
|
18,719
|
|
44,234
|
|
6,515
|
Other non-current assets
|
1,141
|
|
1,640
|
|
242
|
Total
ASSETS
|
3,394,532
|
|
4,200,494
|
|
618,666
|
|
|
|
|
|
|
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 RMB188,975 and
RMB455,410 as of December 31, 2019 and
September 30, 2020, respectively)
|
228,753
|
|
745,455
|
|
109,795
|
Deferred revenue,
current portion of the
consolidated VIE without recourse to the Group
|
1,331,962
|
|
1,958,579
|
|
288,468
|
Current portion of
operating lease liabilities
(including current portion of operating lease
liabilities of the consolidated VIE without
recourse to the Group of RMB59,982 and
RMB104,174 as of December 31, 2019 and
September 30, 2020, respectively)
|
59,982
|
|
126,872
|
|
18,686
|
Income tax payable of
the consolidated VIE
without recourse to the Group
|
16,093
|
|
-
|
|
-
|
|
|
|
|
|
|
Amounts due to related
parties of the
consolidated VIE without recourse to the Group
|
460
|
|
-
|
|
-
|
Total Current
liabilities
|
1,637,250
|
|
2,830,906
|
|
416,949
|
GSX Techedu
Inc.
|
Unaudited
condensed consolidated balance sheets
|
(In thousands of
RMB and USD, except for share, per share and per ADS
data)
|
|
|
|
|
|
|
|
|
|
As of
December 31,
|
|
As of
September 30,
|
|
2019
|
|
2020
|
|
2020
|
|
RMB
|
|
RMB
|
|
USD
|
Non-current
liabilities
|
|
|
|
|
|
Deferred revenue,
non-current portion of the
consolidated VIE without recourse to the
Group
|
5,674
|
|
6,206
|
|
914
|
Non-current portion of
operating lease liabilities
(including non-current portion of operating
lease liabilities of the consolidated VIE without
recourse to the Group of RMB194,228 and
RMB475,651 as of December 31, 2019 and
September 30, 2020, respectively)
|
194,228
|
|
577,796
|
|
85,100
|
Deferred tax
liabilities of the consolidated VIE
without recourse to the Group
|
25
|
|
73,499
|
|
10,825
|
Other
payables
|
-
|
|
63,934
|
|
9,416
|
TOTAL
LIABILITIES
|
1,837,177
|
|
3,552,341
|
|
523,204
|
|
|
|
|
|
|
SHAREHOLDERS'
EQUITY
|
|
|
|
|
|
Ordinary
shares
|
106
|
|
106
|
|
16
|
Treasury stock, at
cost
|
(86,739)
|
|
(206,804)
|
|
(30,459)
|
Additional paid-in
capital
|
1,899,059
|
|
1,902,356
|
|
280,187
|
Accumulated other
comprehensive income (loss)
|
17,829
|
|
(8,708)
|
|
(1,283)
|
Statutory
reserve
|
6,921
|
|
6,921
|
|
1,019
|
Accumulated
deficit
|
(279,821)
|
|
(1,045,718)
|
|
(154,018)
|
TOTAL
SHAREHOLDERS' EQUITY
|
1,557,355
|
|
648,153
|
|
95,462
|
|
|
|
|
|
|
TOTAL LIABILITIES
AND TOTAL SHAREHOLDERS' EQUITY
|
3,394,532
|
|
4,200,494
|
|
618,666
|
GSX Techedu
Inc.
|
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 September 30,
|
|
For the nine
months ended September 30,
|
|
2019
|
|
2020
|
|
2020
|
|
2019
|
|
2020
|
|
2020
|
|
|
RMB
|
|
RMB
|
|
USD
|
RMB
|
RMB
|
USD
|
|
Net
Revenues:
|
556,994
|
|
1,965,809
|
|
289,532
|
|
1,179,828
|
|
4,913,703
|
|
723,710
|
|
Online
K-12 Courses
|
459,105
|
|
1,757,180
|
|
258,805
|
|
933,682
|
|
4,262,237
|
|
627,760
|
|
Foreign
language, professional and interest
|
90,521
|
|
203,469
|
|
29,968
|
|
228,146
|
|
638,026
|
|
93,971
|
|
Other
services
|
7,368
|
|
5,160
|
|
759
|
|
18,000
|
|
13,440
|
|
1,979
|
|
Cost of
revenues
|
(156,691)
|
|
(502,274)
|
|
(73,977)
|
|
(339,925)
|
|
(1,146,185)
|
|
(168,815)
|
|
Gross
profit
|
400,303
|
|
1,463,535
|
|
215,555
|
|
839,903
|
|
3,767,518
|
|
554,895
|
|
Operating
expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling
expenses
|
(330,352)
|
|
(2,055,820)
|
|
(302,790)
|
|
(598,919)
|
|
(4,017,857)
|
|
(591,766)
|
|
Research and
development expenses
|
(57,128)
|
|
(220,436)
|
|
(32,467)
|
|
(128,698)
|
|
(459,724)
|
|
(67,710)
|
|
General and
administrative expenses
|
(23,638)
|
|
(177,395)
|
|
(26,127)
|
|
(64,148)
|
|
(348,895)
|
|
(51,387)
|
|
Total operating
expenses
|
(411,118)
|
|
(2,453,651)
|
|
(361,384)
|
(791,765)
|
(4,826,476)
|
(710,863)
|
|
(Loss) Income from
operations
|
(10,815)
|
|
(990,116)
|
|
(145,829)
|
48,138
|
(1,058,958)
|
(155,968)
|
|
Interest
income
|
3,282
|
|
1,580
|
|
233
|
6,923
|
2,099
|
309
|
|
Realized gains
from investments
|
1,903
|
|
16,831
|
|
2,479
|
|
3,368
|
|
53,069
|
|
7,816
|
|
Other
income
|
1,463
|
|
49,884
|
|
7,347
|
|
2,087
|
|
199,537
|
|
29,388
|
|
(Loss) Income
before provision for income
tax and loss from equity method
investments
|
(4,167)
|
|
(921,821)
|
|
(135,770)
|
|
60,516
|
|
(804,253)
|
|
(118,455)
|
|
Income tax
benefits/(expenses)
|
5,471
|
|
(10,435)
|
|
(1,537)
|
(9,086)
|
40,093
|
5,905
|
|
Income (Loss)
from equity method investments
|
598
|
|
(256)
|
|
(38)
|
|
737
|
|
(1,737)
|
|
(256)
|
|
Net income
(Loss)
|
1,902
|
|
(932,512)
|
|
(137,345)
|
52,167
|
(765,897)
|
(112,806)
|
|
Less: Series A
convertible redeemable preferred
shares redemption value accretion
|
-
|
|
-
|
|
-
|
16,772
|
-
|
-
|
|
Less: Undistributed
earnings allocated to the
participating preferred shares
|
-
|
|
-
|
|
-
|
|
3,851
|
|
-
|
|
-
|
|
Net income (Loss)
attributable to GSX
Techedu Inc.'s ordinary shareholders
|
1,902
|
|
(932,512)
|
|
(137,345)
|
31,544
|
(765,897)
|
(112,806)
|
|
Net income (loss)
per ordinary share
|
|
|
|
|
|
|
|
|
|
Basic
|
0.01
|
|
(5.87)
|
|
(0.86)
|
|
0.25
|
|
(4.82)
|
|
(0.71)
|
|
Diluted
|
0.01
|
|
(5.87)
|
|
(0.86)
|
|
0.23
|
|
(4.82)
|
|
(0.71)
|
|
Net income (loss)
per ADS
|
|
|
|
|
|
|
|
|
|
Basic
|
0.01
|
|
(3.91)
|
|
(0.57)
|
|
0.17
|
|
(3.21)
|
|
(0.47)
|
|
Diluted
|
0.01
|
|
(3.91)
|
|
(0.57)
|
|
0.15
|
|
(3.21)
|
|
(0.47)
|
|
Weighted average
shares used in net income
per share
|
|
|
|
|
|
|
|
|
|
Basic
|
157,090,261
|
|
158,934,937
|
|
158,934,937
|
|
125,462,376
|
|
159,061,256
|
|
159,061,256
|
|
Diluted
|
166,702,637
|
|
158,934,937
|
|
158,934,937
|
|
134,511,454
|
|
159,061,256
|
|
159,061,256
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Three ADS
represents two ordinary shares.
|
GSX Techedu
Inc.
|
Reconciliations of
non-GAAP measures to the most comparable GAAP
measures
|
(In thousands of
RMB and USD, except for share, per share and per ADS
data)
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three
months ended September 30,
|
|
For the nine
months ended September 30,
|
|
|
2019
|
|
2020
|
|
2020
|
|
2019
|
|
2020
|
|
2020
|
|
|
RMB
|
|
RMB
|
|
USD
|
RMB
|
RMB
|
USD
|
Net
revenues
|
|
556,994
|
|
1,965,809
|
|
289,532
|
|
1,179,828
|
|
4,913,703
|
|
723,710
|
Less: other
revenues(1)
|
|
-
|
|
216
|
|
32
|
-
|
1,215
|
179
|
Add: VAT and
surcharges
|
37,176
|
|
117,916
|
|
17,367
|
73,227
|
294,820
|
43,422
|
Add: ending deferred
revenue
|
778,312
|
|
1,964,785
|
|
289,382
|
|
778,312
|
|
1,964,785
|
|
289,382
|
Add: ending refund
liability
|
31,351
|
|
81,698
|
|
12,033
|
|
31,351
|
|
81,698
|
|
12,033
|
Less: beginning
deferred revenue
|
503,655
|
|
1,961,103
|
|
288,839
|
|
272,041
|
|
1,337,636
|
|
197,012
|
Less: beginning
refund liability
|
20,136
|
|
82,696
|
|
12,180
|
|
11,167
|
|
54,567
|
|
8,037
|
Gross billings
(non-GAAP)
|
880,042
|
|
2,086,193
|
|
307,263
|
1,779,510
|
5,861,588
|
863,319
|
|
|
|
|
|
|
|
|
|
|
|
|
Note (1): Include
miscellaneous revenues generated from services other than
courses.
|
|
For the three
months ended September 30,
|
|
For the nine
months ended September 30,
|
|
2019
|
|
2020
|
|
2020
|
|
2019
|
|
2020
|
|
2020
|
|
RMB
|
|
RMB
|
|
USD
|
RMB
|
RMB
|
USD
|
Gross
profit
|
400,303
|
|
1,463,535
|
|
215,555
|
|
839,903
|
|
3,767,518
|
|
554,895
|
Share-based
compensation
expense in cost of revenues
|
5,381
|
|
17,902
|
|
2,637
|
|
10,241
|
|
47,490
|
|
6,995
|
Non-GAAP gross
profit
|
405,684
|
|
1,481,437
|
|
218,192
|
850,144
|
3,815,008
|
561,890
|
|
|
|
|
|
|
|
|
|
(Loss) Income
from
operations
|
(10,815)
|
|
(990,116)
|
|
(145,829)
|
|
48,138
|
|
(1,058,958)
|
|
(155,968)
|
Share-based
compensation
expenses
|
18,239
|
|
68,929
|
|
10,152
|
|
36,922
|
|
165,767
|
|
24,415
|
Non-GAAP income
(loss)
from operations
|
7,424
|
|
(921,187)
|
|
(135,677)
|
85,060
|
(893,191)
|
(131,553)
|
|
|
|
|
|
|
|
|
|
Net income
(Loss)
|
1,902
|
|
(932,512)
|
|
(137,345)
|
|
52,167
|
|
(765,897)
|
|
(112,806)
|
Share-based
compensation
expenses
|
18,239
|
|
68,929
|
|
10,152
|
|
36,922
|
|
165,767
|
|
24,415
|
Non-GAAP net
income
(Loss)
|
20,141
|
|
(863,583)
|
|
(127,193)
|
89,089
|
(600,130)
|
(88,391)
|
View original
content:http://www.prnewswire.com/news-releases/gsx-announces-third-quarter-2020-unaudited-financial-results-301177812.html
SOURCE GSX Techedu Inc.