Sunlands Know-how Group Broadcasts Unaudited Fourth Quarter and Full Yr 2022 Monetary Outcomes

This fall internet revenues decreased by 1.7% year-over-year

This fall gross billings (non-GAAP) decreased by 23.3% year-over-year

This fall internet revenue reached RMB181.0 million

BEIJING, March 24, 2023 /PRNewswire/ — Sunlands Know-how Group (NYSE: STG) (“Sunlands” or the “Firm”), a frontrunner in China’s on-line post-secondary {and professional} schooling, at the moment introduced its unaudited monetary outcomes for the fourth quarter ended December 31, 2022.

Fourth Quarter 2022 Monetary and Operational Snapshots

  • Web revenues had been RMB578.6 million (US$83.9 million), representing a 1.7% lower year-over-year.
  • Gross billings (non-GAAP) had been RMB370.8 million (US$53.8 million), representing a 23.3% lower year-over-year.
  • Gross revenue was RMB503.3 million (US$73.0 million), representing a 0.8% improve year-over-year.
  • Web revenue was RMB181.0 million (US$26.2 million), in contrast with internet revenue of RMB150.8 million within the fourth quarter of 2021.
  • Web revenue margin, outlined as internet revenue as a proportion of internet revenues, elevated to 31.3% from 25.6% within the fourth quarter of 2021.
  • New pupil enrollments[1] had been 161,348, representing a 48.2% improve year-over-year.
  • As of December 31, 2022, the Firm’s deferred income stability was RMB1,690.9 million (US$245.2 million).

[1] New pupil enrollments for a given interval refers back to the whole variety of orders positioned by college students that newly enroll in no less than one course throughout that interval,together with these college students that enroll after which terminate their enrollment with us, excluding orders of our low-price programs. (In June 2019, we launched low-price programs, together with “mini programs” and “RMB1 programs,” to strengthen our competitiveness and enhance buyer expertise. We provide such low-price programs primarily within the codecs of recorded movies or quick stay streaming.)

Full Yr 2022 Monetary and Operational Snapshots

  • Web revenues had been RMB2,323.1 million (US$336.8 million), in contrast with RMB2,507.8 million in 2021.
  • Gross billings (non-GAAP) had been RMB1,496.7 million (US$217.0 million), in contrast with RMB1,970.0 million in 2021.
  • Gross revenue was RMB1,975.0 million (US$286.3 million), in contrast with RMB2,131.6 million in 2021.
  • Web revenue was RMB643.0 million (US$93.2 million), in contrast with internet revenue of RMB212.4 million in 2021.
  • Web revenue margin, outlined as internet revenue as a proportion of internet revenues, elevated to 27.7% from 8.5% within the 12 months 2021.
  • New pupil enrollments had been 534,280, in contrast with 434,228 in 2021.

“Due to unwavering execution of our balanced progress and profitability technique, we concluded 2022 with sustained progress in each new pupil enrollments and our backside line within the fourth quarter,” mentioned Mr. Tongbo Liu, Chief Government Officer of Sunlands. “We maintained our disciplined value administration practices and streamlined operations to spice up our effectivity and profitability, driving our quarterly internet revenue to RMB181.0 million within the fourth quarter and our full-year internet revenue to RMB643.0 million, greater than triple that of 2021.”

“In the course of the quarter, we sharpened our strategic concentrate on diversifying our course content material, enhancing our course and repair high quality, and bettering pupil acquisition effectivity, resulting in 48.2% year-over-year and 19.5% quarter-over-quarter will increase in new pupil enrollments. Furthermore, we additional pursued the alternatives fueling the continued market demand for ability and curiosity programs by increasing our skilled certification preparation, skilled expertise and curiosity applications, which yielded encouraging outcomes. Along with our continued product combine optimization, we’ve got been prudently exploring new monetization alternatives to drive our future progress. As we progress into 2023, we stay dedicated to refining our services to satisfy a wider age group’s studying wants whereas amplifying our operational effectivity enchancment efforts to help our long-term, sustainable progress,” concluded Mr. Liu.

Ms. Selena Lu Lv, Chief Monetary Officer of Sunlands, added, “Amid a persistently difficult macro surroundings, our internet revenues got here in at RMB578.6 million within the fourth quarter, representing a 1.7% year-over-year lower however beating the excessive finish of our steering vary by 7.1%. As we continued to execute value discount and effectivity optimization measures, we efficiently introduced our fourth quarter working bills down by 16.1% year-over-year, which contributed to enhanced profitability as mirrored in our 20.0% year-over-year improve in internet revenue. Our internet revenue margin additionally expanded additional to 31.3% within the fourth quarter from 25.6% in the identical interval of 2021 and 29.2% within the prior quarter. In 2023, we are going to proceed to deepen our technique balancing enterprise progress and profitability as we try to create incremental worth for our stakeholders.”

Monetary Outcomes for the fourth quarter of 2022

Web Revenues

Within the fourth quarter of 2022, internet revenues decreased by 1.7% to RMB578.6 million (US$83.9 million) from RMB588.9 million within the fourth quarter of 2021. The lower was primarily pushed by the decline in gross billings over the latest quarters.

Value of Revenues

Value of revenues decreased by 15.8% to RMB75.3 million (US$10.9 million) within the fourth quarter of 2022 from RMB89.4 million within the fourth quarter of 2021. The lower was primarily because of declined compensation bills associated to headcount discount of our value of revenues personnel, together with academics and mentors.

Gross Revenue

Gross revenue elevated by 0.8% to RMB503.3 million (US$73.0 million) within the fourth quarter of 2022 from RMB499.5 million within the fourth quarter of 2021.

Working Bills

Within the fourth quarter of 2022, working bills had been RMB336.0 million (US$48.7 million), representing a 16.1% lower from RMB400.5 million within the fourth quarter of 2021.

Gross sales and advertising bills decreased by 19.7% to RMB272.5 million (US$39.5 million) within the fourth quarter of 2022 from RMB339.4 million within the fourth quarter of 2021. The lower was primarily because of: (i) decrease spending on branding and advertising actions; (ii) declined compensation bills associated to headcount discount of our gross sales and advertising personnel and (iii) declined rental bills as a result of early termination of sure lease contracts.

Common and administrative bills elevated by 11.1% to RMB56.1 million (US$8.1 million) within the fourth quarter of 2022 from RMB50.5 million within the fourth quarter of 2021. The rise was primarily because of the rise in skilled service charges.

Product growth bills decreased by 30.8% to RMB7.4 million (US$1.1 million) within the fourth quarter of 2022 from RMB10.7 million within the fourth quarter of 2021. The lower was primarily because of declined compensation bills associated to headcount discount of our product growth personnel.

Different Earnings/Different Expense

Different revenue was RMB4.9 million (US$0.7 million) within the fourth quarter of 2022, in contrast with different expense of RMB3.1 million within the fourth quarter of 2021.

Web Earnings

Web revenue for the fourth quarter of 2022 was RMB181.0 million (US$26.2 million), in contrast with RMB150.8 million within the fourth quarter of 2021.

Primary and Diluted Web Earnings Per Share

Primary and diluted internet revenue per share was RMB26.03 (US$3.77) within the fourth quarter of 2022.

Money, Money Equivalents, Restricted Money and Brief-term Investments

As of December 31, 2022, the Firm had RMB757.4 million (US$109.8 million) of money, money equivalents and restricted money and RMB70.5 million (US$10.2 million) of short-term investments, in contrast with RMB676.7 million of money, money equivalents and restricted money and RMB184.2 million of short-term investments as of December 31, 2021.

Deferred Income

As of December 31, 2022, the Firm had a deferred income stability of RMB1,690.9 million (US$245.2 million), in contrast with RMB2,348.2 million as of December 31, 2021.

Capital Expenditures

Capital expenditures had been incurred primarily in reference to info expertise (“IT”) infrastructure tools and leasehold enhancements essential to help the Firm’s operations. Capital expenditures had been RMB0.7 million (US$0.1 million) within the fourth quarter of 2022, in contrast with RMB5.2 million within the fourth quarter of 2021.

Monetary Outcomes for the Yr 2022

Web Revenues

In 2022, internet revenues decreased by 7.4% to RMB2,323.1 million (US$336.8 million) from RMB2,507.8 million within the 12 months of 2021.

Value of Revenues

Value of revenues decreased by 7.5% to RMB348.2 million (US$50.5 million) within the 12 months of 2022 from RMB376.2 million within the 12 months of 2021.

Gross Revenue

Gross revenue decreased by 7.4% to RMB1,975.0 million (US$286.3 million) from RMB2,131.6 million in 2021.

Working Bills

Within the 12 months of 2022, working bills had been RMB1,358.0 million (US$196.9 million), representing a 32.7% lower from RMB2,017.4 million in 2021.

Gross sales and advertising bills decreased by 35.4% to RMB1,129.5 million (US$163.8 million) in 2022 from RMB1,748.4 million in 2021. The lower was primarily because of: (i) decrease spending on branding and advertising actions; and (ii) declined compensation bills associated to  headcount discount of our gross sales and advertising personnel.

Common and administrative bills decreased by 10.6% to RMB185.7 million (US$26.9 million) in 2022 from RMB207.6 million in 2021. The lower was primarily because of a lower in compensation bills associated to  headcount discount of our basic and administrative personnel.

Product growth bills decreased by 30.2% to RMB42.8 million (US$6.2 million) in 2022 from RMB61.3 million in 2021. The lower was primarily because of declined compensation bills associated to headcount discount of our product growth personnel.

Different Income

Different revenue for 2022 was RMB24.5 million (US$3.6 million), in contrast with RMB39.2 million in 2021. The lower was primarily as a result of value-added tax exemption provided by the related tax authorities as a part of the nationwide COVID-19 aid effort got here to an finish in April 2021.

Web Earnings

Web revenue for 2022 was RMB643.0 million (US$93.2 million), in contrast with internet revenue of RMB212.4 million in 2021.

Primary and Diluted Web Earnings Per Share

Primary and diluted internet revenue per share was RMB94.14 (US$13.65) in 2022, in contrast with RMB32.56 in 2021.

Capital Expenditures

Capital expenditures had been incurred primarily in reference to IT infrastructure tools and leasehold enchancment essential to help the Firm’s operations. Capital expenditures had been RMB3.2 million (US$0.5 million) in 2022, in contrast with RMB16.5 million in 2021.

Outlook

For the primary quarter of 2023, Sunlands at present expects internet revenues to be between RMB530 million to RMB550 million, which might signify a lower of 10.3% to 13.6% year-over-year. The above outlook is predicated on the present market circumstances and displays the Firm’s present and preliminary estimates of market and working circumstances and buyer demand, that are all topic to substantial uncertainty.

Change Price

The Firm’s enterprise is primarily carried out in China and all revenues are denominated in Renminbi (“RMB”). This announcement incorporates foreign money conversions of RMB quantities into U.S. {dollars} (“US$”) solely for the comfort of the reader. Until in any other case famous, all translations from RMB to US$ are made at a fee of RMB6.8972 to US$1.00, the efficient midday shopping for fee for December 30, 2022 as set forth within the H.10 statistical launch of the Federal Reserve Board. No illustration is made that the RMB quantities may have been, or may very well be, transformed, realized or settled into US$ at that fee on December 30, 2022, or at every other fee.

Convention Name and Webcast

Sunlands’ administration staff will host a convention name at 7:30 AM U.S. Jap Time, (7:30 PM Beijing/Hong Kong time) on March 24, 2023, following the quarterly outcomes announcement.

The dial-in particulars for the stay convention name are:

Worldwide:

+1-412-902-4272

US toll free:

+1-888-346-8982

Mainland China toll free:

400-120-1203

Hong Kong toll free:

800-905-945

Hong Kong:

+852-3018-4992

Please dial in 10 minutes earlier than the decision is scheduled to start. When prompted, ask to be related to the decision for “Sunlands Know-how Group.” Members can be required to state their identify and firm upon coming into the decision.

A stay webcast and archive of the convention name can be out there on the Investor Relations part of Sunlands’ web site at http://www.sunlands.investorroom.com/.

A replay of the convention name can be out there 1 hour after the top of the convention name till March 24, 2023, by dialing the next phone numbers:

Worldwide: 

+1-412-317-0088

US toll free:

+1-877-344-7529

Replay entry code:

3501228

About Sunlands

Sunlands Know-how Group (NYSE: STG) (“Sunlands” or the “Firm”), previously often known as Sunlands On-line Training Group, is the chief in China’s on-line post-secondary {and professional} schooling. With a one to many, stay streaming platform, Sunlands presents varied diploma and diploma-oriented post-secondary programs in addition to on-line skilled programs and academic content material, to assist college students put together for skilled certification exams and attain skilled expertise. College students can entry its companies both via PC or cell functions. The Firm’s on-line platform cultivates a personalised, interactive studying surroundings by that includes a digital studying group and an enormous library of academic content material choices that adapt to the training habits of its college students. Sunlands presents a singular strategy to schooling analysis and growth that organizes topic content material into Studying Consequence Bushes, the Firm’s proprietary data administration system. Sunlands has a deep understanding of the academic wants of its potential college students and presents options that assist them obtain their objectives.

About Non-GAAP Monetary Measures

We use gross billings, EBITDA, non-GAAP working value and expense, non-GAAP loss/revenue from operations and Non-GAAP internet loss/revenue per share, every a non-GAAP monetary measure, in evaluating our working outcomes and for monetary and operational decision-making functions.

We outline gross billings for a selected interval as the overall amount of money acquired for the sale after all packages, internet of the overall quantity of refunds paid in such interval. Our administration makes use of gross billings as a efficiency measurement as a result of we typically invoice our college students for the complete course tuition on the time of sale of our course packages and acknowledge income proportionally over a interval. EBITDA is outlined as internet loss/revenue excluding depreciation and amortization, curiosity expense, curiosity revenue, and revenue tax bills/profit. We consider that gross billings and EBITDA present beneficial perception into the gross sales of our course packages and the efficiency of our enterprise.

These non-GAAP monetary measures shouldn’t be thought-about in isolation from, or as an alternative to, their most instantly comparable monetary measure ready in accordance with GAAP. A reconciliation of the historic non-GAAP monetary measures to their respective most instantly comparable GAAP measure has been offered within the tables included under. Traders are inspired to evaluate the reconciliation of the historic non-GAAP monetary measures to their respective most instantly comparable GAAP monetary measures. As gross billings, EBITDA, working value and bills excluding share-based compensation bills, basic and administrative bills excluding share-based compensation bills, gross sales and advertising bills excluding share-based compensation bills, product growth bills excluding share-based compensation bills, non-GAAP internet loss/revenue exclude share-based compensation bills, and primary and diluted internet loss/revenue per share excluding share-based compensation bills have materials limitations as an analytical metric and will not be calculated in the identical method by all corporations, it will not be similar to different equally titled measures utilized by different corporations. In gentle of the foregoing limitations, you shouldn’t contemplate gross billings and EBITDA as an alternative to, or superior to, their respective most instantly comparable monetary measures ready in accordance with GAAP. We encourage buyers and others to evaluate our monetary info in its entirety and never depend on a single monetary measure.

Protected Harbor Assertion

This press launch incorporates forward-looking statements made underneath the “protected harbor” provisions of Part 21E of the Securities Change Act of 1934, as amended, and the U.S. Non-public Securities Litigation Reform Act of 1995. These forward-looking statements may be recognized by terminology similar to “will,” “expects,” “anticipates,” “future,” “intends,” “plans,” “believes,” “estimates,” “assured” and related statements. Sunlands may make written or oral forward-looking statements in its stories filed with or furnished to the U.S. Securities and Change Fee, in its annual report back to shareholders, in press releases and different written supplies and in oral statements made by its officers, administrators or workers to 3rd events. Any statements that aren’t historic information, together with statements about Sunlands’ beliefs and expectations, are forward-looking statements that contain elements, dangers and uncertainties that would trigger precise outcomes to vary materially from these within the forward-looking statements. Such elements and dangers embody, however not restricted to the next: Sunlands’ objectives and methods; its expectations relating to demand for and market acceptance of its model and companies; its skill to retain and improve pupil enrollments; its skill to supply new programs and academic content material; its skill to enhance instructing high quality and college students’ studying outcomes; its skill to enhance gross sales and advertising effectivity and effectiveness; its skill to interact, practice and retain new college members; its future enterprise growth, outcomes of operations and monetary situation; its skill to take care of and enhance expertise infrastructure essential to function its enterprise; competitors within the on-line schooling trade in China; related authorities insurance policies and rules referring to Sunlands’ company construction, enterprise and trade; and basic financial and enterprise situation in China Additional info relating to these and different dangers, uncertainties or elements is included within the Sunlands’ filings with the U.S. Securities and Change Fee. All info offered on this press launch is present as of the date of the press launch, and Sunlands doesn’t undertake any obligation to replace such info, besides as required underneath relevant regulation.

For investor and media enquiries, please contact:

Sunlands Know-how Group
Investor Relations
Electronic mail: [email protected]  

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(Quantities in 1000’s, aside from share and per share information, or in any other case famous)




As of December 31,


As of December 31,



2021


2022



RMB


RMB


US$

ASSETS







Present belongings







     Money and money equivalents


626,715


753,642


109,268

     Restricted money


50,008


3,762


545

     Brief-term investments


184,159


70,542


10,228

     Pay as you go bills and different present belongings


176,349


98,272


14,248

     Deferred prices, present


89,353


42,886


6,218

Whole present belongings


1,126,584


969,104


140,507

Non-current belongings







     Property and tools, internet


857,648


813,783


117,987

     Intangible belongings, internet


2,761


1,509


219

     Proper-of-use belongings


362,335


274,643


39,819

     Deferred prices, non-current


109,020


78,839


11,431

     Lengthy-term investments


54,844


73,513


10,658

     Deferred tax belongings


39,265


26,799


3,885

     Different non-current belongings


40,163


37,880


5,492

Whole non-current belongings


1,466,036


1,306,966


189,491

TOTAL ASSETS


2,592,620


2,276,070


329,998








LIABILITIES AND SHAREHOLDERS’ DEFICIT














LIABILITIES







Present liabilities







Accrued bills and different present liabilities (together with accrued bills







        and different present liabilities of the consolidated VIEs with out recourse to







        Sunlands Know-how Group of RMB197,467 and RMB191,172 as of







        December 31, 2021 and 2022, respectively)


586,043


436,339


63,263

Deferred income, present (together with deferred income, present of the consolidated VIEs







        with out recourse to Sunlands Know-how Group of RMB295,958 and







        RMB374,208 as of December 31, 2021 and 2022, respectively)


1,266,948


986,086


142,969

Lease liabilities, present portion (together with lease liabilities, present portion of the







   consolidated VIEs with out recourse to Sunlands Know-how Group of RMB8,366







       and RMB17,065 as of December 31, 2021 and  2022, respectively)


14,310


17,065


2,474

Lengthy-term debt, present portion (together with long-term debt, present portion of the







     consolidated VIEs with out recourse to Sunlands Know-how Group of nil and nil







         as of  December 31, 2021 and  2022, respectively)


38,654


38,654


5,604

Whole present liabilities


1,905,955


1,478,144


214,310

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS-continued

(Quantities in 1000’s, aside from share and per share information, or in any other case famous)




As of December 31,


As of December 31,



2021


2022



RMB


RMB


US$

Non-current liabilities







Deferred income, non-current (together with deferred income, non-current







of the consolidated VIEs with out recourse to Sunlands Know-how Group of







RMB257,071 and RMB251,080  as of December 31, 2021 and  2022,







respectively)


1,081,231


704,860


102,195

Lease liabilities, non-current portion (together with lease liabilities, non-current portion







of the consolidated VIEs with out recourse to Sunlands Know-how Group of







RMB318,598 and RMB316,844 as of December 31, 2021 and  2022,







respectively)


404,133


316,844


45,938

    Deferred tax liabilities (together with deferred tax liabilities of the consolidated







VIEs with out recourse to Sunlands Know-how Group of RMB2,312 and RMB1,122







as of December 31, 2021 and 2022, respectively)


21,782


5,984


868

Different non-current liabilities (together with different non-current liabilities of the consolidated







VIEs with out recourse to Sunlands Know-how Group of RMB963 and RMB1,063







as of December 31, 2021 and  2022, respectively)


11,698


6,770


982

Lengthy-term debt, non-current portion(together with long-term debt, non-current portion of the







consolidated VIEs with out recourse to Sunlands Know-how Group of nil and nil 







as of December 31, 2021 and  2022, respectively)


181,973


143,319


20,779

Whole non-current liabilities


1,700,817


1,177,777


170,762

TOTAL LIABILITIES


3,606,772


2,655,921


385,072


SHAREHOLDERS’ DEFICIT







    Class A extraordinary shares (par worth of US$0.00005, 796,062,195 shares







approved; 2,085,939 and a couple of,982,516 shares issued as of December 31, 2021







and December 31, 2022, respectively; 1,839,553 and a couple of,618,698 shares







excellent as of December 31, 2021 and 2022, respectively)


1


1


    Class B extraordinary shares (par worth of US$0.00005, 826,389 shares







approved; 826,389 and 826,389 shares issued and excellent







as of December 31, 2021 and 2022, respectively)




Class C extraordinary shares (par worth of US$0.00005, 203,111,416 shares







approved; 4,002,930 and three,481,353 shares issued and excellent







as of December 31, 2021 and  2022, respectively)


1


1


    Treasury inventory




    Collected deficit


(3,456,073)


(2,812,114)


(407,718)

    Further paid-in capital


2,364,313


2,309,740


334,881

    Collected different complete revenue


82,532


127,885


18,541

Whole Sunlands Know-how Group shareholders’ deficit


(1,009,226)


(374,487)


(54,296)

Non-controlling curiosity


(4,926)


(5,364)


(778)

TOTAL SHAREHOLDERS’ DEFICIT


(1,014,152)


(379,851)


(55,074)

TOTAL LIABILITIES AND SHAREHOLDERS’ DEFICIT


2,592,620


2,276,070


329,998

 UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Quantities in 1000’s, aside from share and per share information, or in any other case famous)




For the Three Months Ended December 31,



2021


2022



RMB


RMB


US$

Web revenues


588,883


578,588


83,887

Value of revenues


(89,378)


(75,291)


(10,916)

Gross revenue


499,505


503,297


72,971








Working bills







     Gross sales and advertising bills


(339,368)


(272,477)


(39,505)

     Product growth bills


(10,656)


(7,369)


(1,068)

     Common and administrative bills


(50,499)


(56,129)


(8,138)

Whole working bills


(400,523)


(335,975)


(48,711)

Earnings from operations


98,982


167,322


24,260

Curiosity revenue


3,018


7,040


1,021

Curiosity expense


(2,900)


(2,295)


(333)

Different (expense)/revenue, internet


(3,145)


4,860


705

Impairment loss on long-term investments


(5,000)



Achieve/(loss) on disposal of subsidiaries


43,967


(319)


(46)

Earnings earlier than revenue tax profit/(expense)







and (loss)/revenue from fairness methodology investments


134,922


176,608


25,607

Earnings tax profit/(expense)


20,581


(3,424)


(496)

(Loss)/revenue from fairness methodology investments


(4,731)


7,770


1,127

Web revenue


150,772


180,954


26,238








Much less: Web (loss)/revenue attributable to non-controlling curiosity


(3,104)


330


48

Web revenue attributable to Sunlands Know-how Group


153,876


180,624


26,190

Web revenue per share attributable to extraordinary shareholders of







 Sunlands Know-how Group:







     Primary and diluted


22.89


26.03


3.77

Weighted common shares utilized in calculating internet revenue







    per extraordinary share:







     Primary and diluted


6,722,670


6,939,213


6,939,213

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Quantities in 1000’s)




For the Three Months Ended December 31,



2021


2022



RMB


RMB


US$

Web revenue


150,772


180,954


26,238

Different complete loss, internet of tax impact of nil:







Change in cumulative overseas foreign money translation changes


(6,117)


(15,938)


(2,311)

Whole complete revenue


144,655


165,016


23,927

Much less: complete (loss)/revenue attributable to non-controlling







interest


(3,104)


330


48

Complete revenue attributable to Sunlands Know-how







Group


147,759


164,686


23,879

SUNLANDS TECHNOLOGY GROUP

RECONCILIATION OF GAAP AND NON-GAAP RESULTS

(Quantities in 1000’s)




For the Three Months Ended December 31,



2021


2022



RMB


RMB

Web revenues


588,883


578,588

Much less: different revenues


(21,236)


(39,344)

Add: tax and surcharges


58,093


10,823

Add: ending deferred income


2,348,179


1,690,946

Add: deferred income in reference to disposal of subsidiaries


29,572


259

Add: ending refund legal responsibility


243,236


133,066

Much less: starting deferred income


(2,540,886)


(1,798,558)

Much less: starting refund legal responsibility


(222,266)


(204,961)

Gross billings (non-GAAP)


483,575


370,819
















Web revenue


150,772


180,954

Add: revenue tax (profit)/expense


(20,581)


3,424

depreciation and amortization


9,651


18,584

curiosity expense


2,900


2,295

Much less: curiosity revenue


(3,018)


(7,040)

EBITDA (non-GAAP)


139,724


198,217

SUNLANDS TECHNOLOGY GROUP

RECONCILIATION OF GAAP AND NON-GAAP RESULTS

(Quantities in 1000’s, aside from share and per share information, or in any other case famous)




For the Three Months Ended December 31,



2021


2022



RMB


RMB

Value of revenues


(89,378)


(75,291)

Much less: Share-based compensation bills in value of revenues


(56)


Non-GAAP value of revenues


(89,322)


(75,291)






Gross sales and advertising bills


(339,368)


(272,477)

Much less: Share-based compensation bills in gross sales and advertising bills


(58)


Non-GAAP gross sales and advertising bills


(339,310)


(272,477)






Common and administrative bills


(50,499)


(56,129)

Much less: Share-based compensation bills basically and administrative bills


(357)


Non-GAAP basic and administrative bills


(50,142)


(56,129)






Working prices and expense


(489,901)


(411,266)

Much less: Share-based compensation bills


(471)


Non-GAAP working prices and expense


(489,430)


(411,266)






Earnings from operations


98,982


167,322

Much less: Share-based compensation bills


(471)


Non-GAAP  revenue from operations


99,453


167,322






Web revenue attributable to Sunlands Know-how Group


153,876


180,624

Much less: Share-based compensation bills


(471)


Non-GAAP internet revenue attributable to Sunlands Know-how Group


154,347


180,624






Web revenue per share attributable to extraordinary shareholders of





 Sunlands Know-how Group:





     Primary and diluted


22.89


26.03

Non-GAAP internet revenue per share attributable to extraordinary shareholders of





 Sunlands Know-how Group:





     Primary and diluted


22.96


26.03






Weighted common shares utilized in calculating internet revenue





    per extraordinary share:





     Primary and diluted


6,722,670


6,939,213

Weighted common shares utilized in calculating Non-GAAP internet revenue





    per extraordinary share:





     Primary and diluted


6,722,670


6,939,213

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Quantities in 1000’s, aside from share and per share information, or in any other case famous)




For the Years Ended December 31,



2021


2022



RMB


RMB


US$

Web revenues


2,507,817


2,323,101


336,818

Value of revenues


(376,189)


(348,150)


(50,477)

Gross revenue


2,131,628


1,974,951


286,341








Working bills







     Gross sales and advertising bills


(1,748,436)


(1,129,508)


(163,763)

     Product growth bills


(61,325)


(42,834)


(6,210)

     Common and administrative bills


(207,602)


(185,667)


(26,919)

Whole working bills


(2,017,363)


(1,358,009)


(196,892)

Earnings from operations


114,265


616,942


89,449

Curiosity revenue


16,175


16,248


2,356

Curiosity expense


(10,929)


(10,059)


(1,458)

Different revenue, internet


39,156


24,527


3,556

Impairment loss on long-term investments


(5,000)


(500)


(72)

Achieve on disposal of subsidiaries


43,967


1,390


202

Earnings earlier than revenue tax profit


197,634


648,548


94,033

Earnings tax profit/(expense)


19,618


(11,992)


(1,739)

(Loss)/achieve from fairness methodology investments


(4,886)


6,453


936

Web revenue


212,366


643,009


93,230








Much less: Web loss attributable to non-controlling curiosity


(6,690)


(950)


(138)

Web revenue attributable to Sunlands Know-how Group


219,056


643,959


93,368

Web revenue per share attributable to extraordinary shareholders of







 Sunlands Know-how Group:







     Primary and diluted


32.56


94.14


13.65

Weighted common shares utilized in calculating internet revenue







    per extraordinary share:







    Primary and diluted


6,727,552


6,840,079


6,840,079








UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Quantities in 1000’s)




For the Years Ended December 31,



2021


2022



RMB


RMB


US$

Web revenue


212,366


643,009


93,230

Different complete (loss)/revenue, internet of tax impact of nil:







Change in cumulative overseas foreign money translation changes


(13,958)


45,353


6,576

Whole complete revenue


198,408


688,362


99,806

Much less: complete loss attributable to non-controlling







interest


(6,690)


(950)


(138)

Complete revenue attributable to Sunlands Know-how







Group


205,098


689,312


99,944

SUNLANDS TECHNOLOGY GROUP

RECONCILIATION OF GAAP AND NON-GAAP RESULTS

(Quantities in 1000’s)




For the Years Ended December 31,



2021


2022



RMB


RMB

Web revenues


2,507,817


2,323,101

Much less: different revenues


(79,444)


(125,864)

Add: tax and surcharges


177,966


66,638

Add: ending deferred income


2,348,179


1,690,946

Add: deferred income in reference to disposal of subsidiaries


29,572


259

Add: ending refund legal responsibility


243,236


133,066

Much less: starting deferred income


(3,024,443)


(2,348,179)

Much less: starting refund legal responsibility


(232,859)


(243,236)

Gross billings (non-GAAP)


1,970,024


1,496,731
















Web revenue


212,366


643,009

Add: revenue tax (profit)/expense


(19,618)


11,992

depreciation and amortization


37,916


46,684

curiosity expense


10,929


10,059

Much less: curiosity revenue


(16,175)


(16,248)

EBITDA (non-GAAP)


225,418


695,496

SUNLANDS TECHNOLOGY GROUP

RECONCILIATION OF GAAP AND NON-GAAP RESULTS

(Quantities in 1000’s, aside from share and per share information, or in any other case famous)




For the Years Ended December 31,



2021


2022



RMB


RMB

Value of revenues


(376,189)


(348,150)

Much less: Share-based compensation bills in value of revenues


(101)


(33)

Non-GAAP value of revenues


(376,088)


(348,117)






Gross sales and advertising bills


(1,748,436)


(1,129,508)

Much less: Share-based compensation bills in gross sales and advertising bills


14


(4,166)

Non-GAAP gross sales and advertising bills


(1,748,450)


(1,125,342)






Common and administrative bills


(207,602)


(185,667)

Much less: Share-based compensation bills basically and administrative bills


(681)


(2,982)

Non-GAAP basic and administrative bills


(206,921)


(182,685)






Working prices and expense


(2,393,552)


(1,706,159)

Much less: Share-based compensation bills


(768)


(7,181)

Non-GAAP working prices and expense


(2,392,784)


(1,698,978)






Earnings from operations


114,265


616,942

Much less: Share-based compensation bills


(768)


(7,181)

Non-GAAP revenue from operations


115,033


624,123






Web revenue attributable to Sunlands Know-how Group


219,056


643,959

Much less: Share-based compensation bills


(768)


(7,181)

Non-GAAP internet revenue attributable to Sunlands Know-how Group


219,824


651,140






Web revenue per share attributable to extraordinary shareholders of





 Sunlands Know-how Group:





     Primary and diluted


32.56


94.14

Non-GAAP internet revenue per share attributable to extraordinary shareholders of





 Sunlands Know-how Group:





     Primary and diluted


32.68


95.19






Weighted common shares utilized in calculating internet revenue





    per extraordinary share:





     Primary and diluted


6,727,552


6,840,079

Weighted common shares utilized in calculating Non-GAAP internet revenue





    per extraordinary share:





     Primary and diluted


6,727,552


6,840,079

SOURCE Sunlands Know-how Group

Supply hyperlink

Leave a Reply

Your email address will not be published. Required fields are marked *