株探米国株
英語
エドガーで原本を確認する
6-K 1 ea193024-6k_brightscholar.htm REPORT OF FOREIGN PRIVATE ISSUER

 

 

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 February 2024

 

Commission File Number: 001-38077

 

Bright Scholar Education Holdings Limited

  

No. 1, Country Garden Road

Beijiao Town, Shunde District, Foshan, Guangdong 528300

The People’s Republic of China

(Address of principal executive offices)

  

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

 

Form 20-F  ☒            Form 40-F  ☐

 

 

 

 


 

SIGNATURES

 

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.

 

  Bright Scholar Education Holdings Limited
     
Date: February 7, 2024 By: /s/ Ruolei Niu
  Name:  Ruolei Niu
  Title: Chief Executive Officer

  

1


 

EXHIBIT INDEX

 

Exhibit No.

 

Description

Exhibit 99.1   Press Release

 

 

2

 

EX-99.1 2 ea193024ex99-1_brightscholar.htm PRESS RELEASE

Exhibit 99.1

 

 

 

Bright Scholar Announces Unaudited Financial Results for the First Fiscal Quarter of Fiscal 2024

 

FOSHAN, China, Feb. 5, 2024 /PRNewswire/—Bright Scholar Education Holdings Limited (“Bright Scholar,” the “Company,” “we” or “our”) (NYSE: BEDU), a global premier education service company, today announced its unaudited financial results for the first fiscal quarter ended November 30, 2023.

 

FINANCIAL PERFORMANCE HIGHLIGHTS

First Fiscal Quarter Ended November 30, 2023

(in comparison to the same quarter of the last fiscal year):

 

RMB in million
Except EPS and %
  First Fiscal Quarter
Ended November 30, 2023
    First Fiscal Quarter
Ended November 30, 2022
    YoY
% Change
 
Revenue     572.7       532.5       7.6 %
Gross Profit     203.4       179.8       13.1 %
Gross Margin     35.5 %     33.8 %     1.7 %
Operating Income     74.5       64.9       14.8 %
Operating Margin     13.0 %     12.2 %     0.8 %
Net Income for the quarter     59.2       42.0       40.9 %
                         
Adjusted Gross Profit (1)     206.8       183.6       12.6 %
Adjusted Operating Income (2)     77.8       68.7       13.3 %
Adjusted Net Income (3) for the quarter     61.9       45.0       37.3 %
Adjusted EBITDA (4) for the quarter     90.8       90.1       0.8 %
                         
Basic and Diluted Earnings per Share     0.46       0.32       43.8 %
Adjusted Basic and Diluted Earnings per Share (5) for the quarter     0.48       0.35       37.1 %
Basic and Diluted Earnings per ADS     1.84       1.28       43.8 %
Adjusted Basic and Diluted Earnings per ADS (6) for the quarter     1.92       1.40       37.1 %

 

 

1. Adjusted gross profit is defined as gross profit excluding amortization of intangible assets.
2. Adjusted operating income is defined as operating income excluding amortization of intangible assets.
3. Adjusted net income is defined as net income excluding amortization of intangible assets, and tax effect of amortization of intangible assets.
4. Adjusted EBITDA is defined as net income excluding interest income/(expense), net, income tax expense/benefit, and depreciation and amortization.
5. Adjusted basic and diluted earnings per share is defined as adjusted net income attributable to ordinary shareholders (net income attributable to ordinary shareholders excluding amortization of intangible assets, and tax effect of amortization of intangible assets) divided by the weighted average number of basic and diluted ordinary shares.
6. Adjusted basic and diluted earnings per American depositary share (“ADS”) is defined as adjusted net income attributable to ADS shareholders (net income attributable to ADS shareholders excluding amortization of intangible assets, and tax effect of amortization of intangible assets) divided by the weighted average number of basic and diluted ADSs.

 

For more information on these adjusted financial measures, please see the section captioned under “Non-GAAP Financial Measures” and the tables captioned “Reconciliations of GAAP and Non-GAAP Results” set forth at the end of this release.

 

Overseas Schools (CATS Global Schools)

 

CATS Global Schools included 3 Stafford House locations in UK, 4 CATS Colleges in US and UK, Cambridge School of Visual & Performing Arts and 3 independent boarding schools in UK as of November 30, 2023.

 

For the first fiscal quarter, revenue amounted to RMB252.9 million, representing a 28.4% increase compared to RMB196.9 million in the same fiscal quarter last year, and accounted for 44.2% of the total revenue.

 

 


 

 

 

Complementary Education Services

 

The complementary education services business comprised language training, overseas study counselling, career counselling, study tour and camps as well as international contest training and others.

 

For the first fiscal quarter, revenue amounted to RMB210.0 million, representing a 12.8% increase compared to RMB186.2 million for the same fiscal quarter last year, and accounted for 36.7% of the total revenue.

 

Domestic Kindergartens & K-12 Operation Services

 

The domestic kindergartens & K-12 operation services business comprises of for-profit kindergartens and operation services for students of the domestic K-12 schools including catering and procurement services.

 

For the first fiscal quarter, revenue amounted to RMB109.8 million, representing a 26.4% decrease compared to RMB149.4 million for the same fiscal quarter last year, and accounted for 19.1% of the total revenue.

 

KEY EVENTS

 

1. Senior Management Appointments

 

On Jan. 18, 2024, the Company announced changes and appointments in its management. Mr. Robert Ruolei Niu succeeded Mr. Tim Hongru Zhou and was appointed as the new Chief Executive Officer having previously served as Chief Financial Officer, while Mr. Tim Hongru Zhou continues to serve as chairman of the Board of directors (the “Board”) of the Company. After previously serving as finance director, Ms. Cindy Hui Zhang succeeded Mr. Robert Ruolei Niu and was appointed as the Chief Financial Officer.

 

2. 2024 Share Incentive Plan

 

On Jan. 19, 2024, the Board approved the 2024 Share Incentive Plan (the “2024 Plan”) which is effective on the same date. Employees, directors and consultants are eligible to receive Share Awards. The purpose of the Plan, through the granting of Share Awards, is to help the Company to secure and retain services of eligible award recipients provide incentives for such persons to exert maximum efforts for the success of the Company and any Affiliates and provide means by which the eligible recipients may benefit from increases in value of the ordinary shares.

 

MANAGEMENT COMMENTARY

 

“I consider it an honour to lead Bright Scholar, a premier education service company with abundant market opportunities due to its global presence and network. Additionally, our resilient business model, supported by a diversified portfolio of enterprises adds further strength to our position.” Bright Scholar’s recently appointed Chief Executive Officer, Mr. Robert Roulie Niu, said. “We kicked off fiscal year 2024 with a solid start, making significant strides in revitalizing our businesses. It is particularly evident in the ongoing recovery of our business and operations in UK, leading to notable bottom-line improvements despite the prolonged macroeconomic challenges across our industry. In the first fiscal quarter, we achieved a 7.6% increase in revenue, coupled with sustained improvements of 13.1% in gross profit, 14.8% in operating income, and 40.9% in net income compared to the same quarter in the previous fiscal year.”

 

“The recovery of Overseas School business remained the strongest, marked by a 28.4% increase in top line revenue during the first fiscal quarter. This segment continues to offer significant opportunities for scaling growth and bottom-line enhancement through increased operating leverage. Meanwhile, the Complementary Education Services segment sustained steady revenue growth, predominantly driven by the recovery of overseas study counselling business, which achieved a 12.8% revenue increase in the first fiscal quarter. Conversely, the Domestic Kindergartens & K-12 Operation Services segment continued its contraction, recording a 26.4% decrease in revenue, aligning with our internal expectations.”

 

2


 

 

 

“Our consistent advancement reflects the strength of our diversified business portfolio, underscored by significant progress in operational optimizations and cost efficiencies. These strategic changes and improvements play a central role in our ongoing transformation efforts, aimed at shaping a portfolio of businesses geared towards sustainable revenue growth, enhanced EBITDA and solid cashflow. In conclusion, we have made substantial headway in driving our strategic agenda forward, unwavering in our commitment to accelerate the restructuring of our business portfolio. Our focus remains on nurturing high-growth, high-return businesses while bolstering our financial standing through margin expansion, strengthening our balance sheet, and enhancing cash flows. Our overarching goal is to establish a position of strength, providing ample room to pursue scalable business expansion with sustainable profitability well into fiscal year 2025 and beyond. We firmly believe that this marks a pivotal step in driving forward-looking value creation for our stakeholders in the long term.” Mr. Niu concluded.

 

UNAUDITED FINANCIAL RESULTS FOR THE FIRST FISCAL QUARTER ENDED NOVEMBER 30, 2023

 

Revenue

 

Revenue for the first fiscal quarter was RMB572.7 million, representing a 7.6% increase from RMB532.5 million for the same fiscal quarter last year.

 

Overseas Schools: Revenue contribution for the first fiscal quarter was RMB252.9 million, representing a 28.4% increase from RMB196.9 million for the same fiscal quarter last year. The increase was mainly attributable to the recovery of overseas schools’ operation from the pandemic.

 

Complementary Education Services: Revenue contribution for the first fiscal quarter was RMB210.0 million, representing a 12.8% increase from RMB186.2 million for the same fiscal quarter last year. The increase was mainly attributable to the recovery of overseas study counselling business.

 

Domestic Kindergartens & K-12 Operation Services: Revenue contribution for the first fiscal quarter was RMB109.8 million, representing a 26.4% decrease from RMB149.4 million for the same fiscal quarter last year.

 

Cost of Revenue

 

Cost of revenue for the first fiscal quarter was RMB369.3 million, representing a 4.7% increase from RMB352.6 million for the same fiscal quarter last year.

 

Gross Profit, Gross Margin and Adjusted Gross Profit

 

Gross profit for the first fiscal quarter was RMB203.4 million, representing an 13.1% increase from RMB179.8 million for the same fiscal quarter last year. Gross margin for the first fiscal quarter increased to 35.5% from 33.8% for the same fiscal quarter last year.

 

Adjusted gross profit for the first fiscal quarter was RMB206.8 million, representing a 12.6% increase from RMB183.6 million for the same fiscal quarter last year.

 

Selling, General and Administrative Expenses

 

Total SG&A expenses for the first fiscal quarter were RMB138.0 million, representing a 1.3% decrease from RMB139.8 million for the same fiscal quarter last year.

 

Operating Income, Operating Margin and Adjusted Operating Income

 

Operating income for the first fiscal quarter was RMB74.5 million, representing a 14.8% increase from RMB64.9 million for the same fiscal quarter last year. Operating margin for the first fiscal quarter increased to 13.0% from 12.2% for the same fiscal quarter last year.

 

Adjusted operating income for the first fiscal quarter was RMB77.8 million, representing a 13.3% from RMB68.7 million for the same fiscal quarter last year.

 

3


 

 

 

Net Income and Adjusted Net Income

 

Net income for the first fiscal quarter was RMB59.2 million, representing a 40.9% increase from RMB42.0 million for the same fiscal quarter last year.

 

Adjusted net income for the first fiscal quarter was RMB61.9 million, representing a 37.3% increase from RMB45.0 million for the same fiscal quarter last year. 

 

Earnings per ordinary share/ADS and Adjusted Earnings per ordinary share/ADS

 

Basic and diluted net earnings per ordinary share attributable to ordinary shareholders for the first fiscal quarter were RMB0.46 and RMB0.46, respectively, as compared to RMB0.32 and RMB0.32, respectively, for the same fiscal quarter last year.

 

Adjusted basic and diluted net earnings per ordinary share attributable to ordinary shareholders for the first fiscal quarter were RMB0.48 and RMB0.48, respectively, as compared RMB0.35 and RMB0.35, respectively, for the same fiscal quarter last year.

 

Basic and diluted net earnings per ADS attributable to ADS holders for the first fiscal quarter were RMB1.84 and RMB1.84, respectively, as compared to RMB1.28 and RMB1.28, respectively, for the same fiscal quarter last year.

 

Adjusted basic and diluted net earnings per ADS attributable to ADS holders for the first fiscal quarter were RMB1.92 and RMB1.92, respectively, as compared to RMB1.40 and RMB1.40, respectively, for the same fiscal quarter last year.

 

Adjusted EBITDA

 

Adjusted EBITDA for the first fiscal quarter was RMB90.8 million, representing a 0.8% increase from RMB90.1 million for the same fiscal quarter last year.

 

Cash and Working Capital

 

As of November 30, 2023, the Company’s cash and cash equivalents and restricted cash were RMB521.6 million (US$73.1 million), as compared to RMB567.2 million as of August 31, 2023.

 

CONFERENCE CALL

 

BEDU’s management will host a conference call at 8:00 am US Eastern Time (9:00 pm Beijing/Hong Kong Time) on February 6, 2024, to discuss its quarterly results and recent business activities.

 

4


 

 

 

To participate in the conference call, please dial the following number five to ten minutes prior to the scheduled conference call time:

 

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

 

*No passcode is needed for the call. Please request to join Bright Scholar Education Holdings Ltd. call as you dial in.

 

The Company will also broadcast a live audio webcast of the conference call. The webcast will be available at http://ir.brightscholar.com/.

 

Following the earnings conference call, an archive of the call will be available by dialing:

 

United States Toll Free: 1-877-344-7529
International: 1-412-317-0088
Replay Passcode: 7587259
Replay End Date: February 13, 2024

 

CONVENIENCE TRANSLATION

 

The Company’s reporting currency is Renminbi (“RMB”). However, periodic reports made to shareholders will include current period amounts translated into U.S. dollars using the prevailing exchange rates at the balance sheet date, for the convenience of readers. Translations of balances in the condensed consolidated balance sheets, and the related condensed consolidated statements of operations, and cash flows from RMB into U.S. dollars as of and for the quarter ended November 30, 2023 are solely for the convenience of the readers and were calculated at the rate of US$1.00=RMB 7.1360, representing the noon buying rate set forth in the H.10 statistical release of the U.S. Federal Reserve Board on November 30, 2023. No representation is made that the RMB amounts could have been, or could be, converted, realized or settled into US$ at that rate on November 30, 2023 or at any other rate.

 

NON-GAAP FINANCIAL MEASURES

 

In evaluating our business, we consider and use certain non-GAAP measures, including primarily adjusted EBITDA, adjusted net income/(loss), adjusted gross profit/(loss), adjusted operating income/(loss), adjusted net earnings/(loss) per share attributable to ordinary shareholders/ADS holders basic and diluted as supplemental measures to review and assess our operating performance. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with U.S. GAAP. We define adjusted gross profit/(loss) as gross profit/(loss) excluding amortization of intangible assets. We define adjusted EBITDA as net income/(loss) excluding interest income/(expense), net, income tax expense/benefit, and depreciation and amortization. We define adjusted net income/(loss) as net income/(loss) excluding amortization of intangible assets and tax effect of amortization of intangible assets. We define adjusted operating income/(loss) as operating income/(loss) excluding amortization of intangible assets. Additionally, we define adjusted net earnings/(loss) per share attributable to ordinary shareholders/ADS holders, basic and diluted, as adjusted net income/(loss) attributable to ordinary shareholders/ADS holders (net income/(loss) to ordinary shareholders/ADS holders excluding amortization of intangible assets and tax effect of amortization of intangible assets) divided by the weighted average number of basic and diluted ordinary shares or ADSs.

 

We incur amortization expense of intangible assets related to various acquisitions that have been made in recent years. These intangible assets are valued at the time of acquisition and are then amortized over a period of several years after the acquisition. We believe that exclusion of these expenses allows greater comparability of operating results that are consistent over time for the Company’s newly-acquired and long-held business as the related intangibles do not have significant connection to the growth of the business. Therefore, we provide exclusion of amortization of intangible assets to define adjusted gross profit, adjusted operating income/(loss), adjusted net income/(loss), and adjusted net earnings/(loss) per share attributable to ordinary shareholders/ADS holders, basic and diluted.

 

5


 

 

 

We present the non-GAAP financial measures because they are used by our management to evaluate our operating performance and formulate business plans. Such non-GAAP measures include adjusted EBITDA, adjusted net income/(loss), adjusted gross profit/(loss), adjusted operating income/(loss), adjusted net earnings/(loss) per share attributable to ordinary shareholders/ADS holders basic and diluted. Non-GAAP financial measures enable our management to assess our operating results without considering the impact of non-cash charges, including depreciation and amortization and without considering the impact of non-operating items such as interest income/(expense), net; income tax expense/benefit; amortization of intangible assets and tax effect of amortization of intangible assets. We also believe that the use of these non-GAAP measures facilitates investors’ assessment of our operating performance.

 

The non-GAAP financial measures are not defined under U.S. GAAP and are not presented in accordance with U.S. GAAP. The non-GAAP financial measures have limitations as analytical tools. One of the key limitations of using these non-GAAP financial measures is that they do not reflect all items of income and expense that affect our operations. Interest income/(expense), net; income tax expense/benefit; depreciation and amortization; share-based compensation expense; and tax effect of amortization of intangible assets, have been and may continue to be incurred in our business and are not reflected in the presentation of these non-GAAP measures, including adjusted EBITDA or adjusted net income/(loss). Further, these non-GAAP measures may differ from the non-GAAP information used by other companies, including peer companies, and therefore their comparability may be limited.

 

About Bright Scholar Education Holdings Limited

 

Bright Scholar is a global premier education service company, which primarily provides quality international education to global students and equip them with the critical academic foundation and skillsets necessary to succeed in the pursuit of higher education.

 

Safe Harbor Statement

 

This announcement contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements include, without limitation, the Company’s business plans and development, which can be identified by terminology such as “may,” “will,” “expect,” “anticipate,” “aim,” “estimate,” “intend,” “plan,” “believe,” “potential,” “continue,” “is/are likely to” or other similar expressions. Such statements are based upon management’s current expectations and current market and operating conditions and relate to events that involve known or unknown risks, uncertainties and other factors, all of which are difficult to predict and many of which are beyond the Company’s control, which may cause the Company’s actual results, performance or achievements to differ materially from those in the forward-looking statements. Further information regarding these and other risks, uncertainties or factors is included in the Company’s filings with the U.S. Securities and Exchange Commission. The Company does not undertake any obligation to update any forward-looking statement as a result of new information, future events or otherwise, except as required under law.

 

IR Contact:

 

Email: BEDU.IR@gcm.international

 

Media Contact:

 

Email: media@brightscholar.com

Phone: +86-757-2991-6814

 

6


 

 

 

BRIGHT SCHOLAR EDUCATION HOLDINGS LIMITED

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands)

 

    As of  
    August 31,     November 30,  
    2023     2023  
    RMB     RMB     USD  
                   
ASSETS                  
Current assets                  
Cash and cash equivalents     537,325       492,661       69,039  
Restricted cash     28,261       28,639       4,013  
Short term investment     -       9,951       1,394  
Accounts receivable     19,209       28,685       4,020  
Amounts due from related parties, net     188,445       199,809       28,000  
Other receivables, deposits and other assets, net     148,679       151,884       21,284  
Inventories     5,480       5,160       723  
Total current assets     927,399       916,789       128,473  
                         
Restricted cash - non-current     1,650       250       35  
Property and equipment, net     414,225       393,780       55,182  
Intangible assets, net     343,077       334,205       46,834  
Goodwill, net     1,328,872       1,313,585       184,079  
Long-term investments, net     36,070       36,253       5,080  
Prepayments for construction contracts     1,711       712       100  
Deferred tax assets, net     1,810       1,645       231  
Other non-current assets, net     15,249       15,319       2,147  
Operating lease right-of-use assets - non current     1,549,447       1,497,353       209,831  
Total non-current assets     3,692,111       3,593,102       503,519  
TOTAL ASSETS     4,619,510       4,509,891       631,992  

 

7


 

 

 

BRIGHT SCHOLAR EDUCATION HOLDINGS LIMITED

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS-CONTINUED

(Amounts in thousands)

 

    As of  
    August 31,     November 30,  
    2023     2023  
    RMB     RMB     USD  
LIABILITIES AND EQUITY                  
Current liabilities                  
Accounts payable     105,193       143,015       20,042  
Amounts due to related parties     311,451       300,867       42,162  
Accrued expenses and other current liabilities     279,690       261,263       36,612  
Income tax payable     99,367       96,213       13,483  
Contract liabilities - current     541,683       441,860       61,920  
Refund liabilities - current     17,572       16,962       2,377  
Operating lease liabilities - current     125,447       124,897       17,502  
Total current liabilities     1,480,403       1,385,077       194,098  
Non-current contract liabilities     2,116       3,084       432  
Deferred tax liabilities, net     42,093       40,957       5,740  
Operating lease liabilities - non current     1,523,242       1,472,116       206,294  
Total non-current liabilities     1,567,451       1,516,157       212,466  
TOTAL LIABILITIES     3,047,854       2,901,234       406,564  
                         
EQUITY                        
Share capital     8       8       1  
Additional paid-in capital     1,697,370       1,697,370       237,860  
Statutory reserves     20,155       20,155       2,824  
Accumulated other comprehensive income     172,230       154,099       21,595  
Accumulated deficit     (473,154 )     (418,462 )     (58,641 )
Shareholders’ equity     1,416,609       1,453,170       203,639  
Non-controlling interests     155,047       155,487       21,789  
                         
TOTAL EQUITY     1,571,656       1,608,657       225,428  
TOTAL LIABILITIES AND EQUITY     4,619,510       4,509,891       631,992  

 

8


 

 

 

BRIGHT SCHOLAR EDUCATION HOLDINGS LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Amounts in thousands, except for shares and per share data)

 

    Three Months Ended November 30,  
    2022     2023  
    RMB     RMB     USD  
                   
Revenue     532,460       572,736       80,260  
Cost of revenue     (352,630 )     (369,298 )     (51,751 )
                         
Gross profit     179,830       203,438       28,509  
Selling, general and administrative expenses     (139,844 )     (137,979 )     (19,336 )
Other operating income     24,931       9,055       1,269  
                         
Operating income     64,917       74,514       10,442  
Interest (expense)/income, net     (3,759 )     386       54  
Investment (loss)/income     (1,463 )     995       139  
Other income/(expenses)     4,182       (1,196 )     (168 )
                         
Income before income taxes and share of equity in (loss)/profit of unconsolidated affiliates     63,877       74,699       10,467  
Income tax expense     (21,670 )     (15,672 )     (2,196 )
Share of equity in (loss)/profit of unconsolidated affiliates     (183 )     183       26  
                         
Net income     42,024       59,210       8,297  
                         
Net income attributable to non-controlling interests     4,092       4,518       633  
                         
Net income attributable to ordinary shareholders     37,932       54,692       7,664  
                         
Net income per share attributable to ordinary shareholders                        
—Basic     0.32       0.46       0.06  
—Diluted     0.32       0.46       0.06  
                         
Weighted average shares used in calculating net income per ordinary share:                        
—Basic     118,669,795       118,669,795       118,669,795  
—Diluted     118,669,795       118,669,795       118,669,795  
                         
Net income per ADS                        
—Basic     1.28       1.84       0.24  
—Diluted     1.28       1.84       0.24  

 

9


 

 

 

BRIGHT SCHOLAR EDUCATION HOLDINGS LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands)

 

   

Three Months Ended November 30,

 
    2022     2023  
    RMB     RMB     USD  
Net cash used in operating activities     (26,667 )     (23,679 )     (3,318 )
                         
Net cash generated from/(used in) investing activities     16,337       (17,685 )     (2,478 )
                         
Net cash used in financing activities     (5,334 )     (1,887 )     (264 )
                         
Effect of exchange rate changes on cash and cash equivalents, and restricted cash     13,398       (2,435 )     (342 )
                         
Net change in cash and cash equivalents, and restricted cash     (2,266 )     (45,686 )     (6,402 )
                         
Cash and cash equivalents, and restricted cash at beginning of the period     857,784       567,236       79,489  
                         
Cash and cash equivalents, and restricted cash at end of the period     855,518       521,550       73,087  

 

10


 

 

 

BRIGHT SCHOLAR EDUCATION HOLDINGS LIMITED

Reconciliations of GAAP and Non-GAAP Results

(Amounts in thousands, except for shares and per share data)

 

    Three Months Ended November 30,  
    2022     2023  
    RMB     RMB     USD  
Gross profit     179,830       203,438       28,509  
Add: Amortization of intangible assets     3,798       3,322       466  
Adjusted gross profit     183,628       206,760       28,975  
                         
Operating income     64,917       74,514       10,442  
Add: Amortization of intangible assets     3,798       3,322       466  
Adjusted operating income     68,715       77,836       10,908  
                         
Net income     42,024       59,210       8,297  
Add: Amortization of intangible assets     3,798       3,322       466  
Add: Tax effect of amortization of intangible assets     (777 )     (670 )     (94 )
Adjusted net income     45,045       61,862       8,669  
                         
Net income attributable to ordinary shareholders     37,932       54,692       7,664  
Add: Amortization of intangible assets     3,798       3,322       466  
Add: Tax effect of amortization of intangible assets     (777 )     (670 )     (94 )
Adjusted net income attributable to ordinary shareholders     40,953       57,344       8,036  
                         
Net income     42,024       59,210       8,297  
Add: Interest expense/(income), net     3,759       (386 )     (54 )
Add: Income tax expense     21,670       15,672       2,196  
Add: Depreciation and amortization     22,599       16,293       2,283  
Adjusted EBITDA     90,052       90,789       12,722  
                         
Weighted average shares used in calculating adjusted net income per ordinary share:                        
—Basic and Diluted     118,669,795       118,669,795       118,669,795  
                         
Adjusted net income per share attributable to ordinary shareholders                        
—Basic     0.35       0.48       0.07  
—Diluted     0.35       0.48       0.07  
                         
Adjusted net income per ADS                        
—Basic     1.40       1.92       0.28  
—Diluted     1.40       1.92       0.28  

 

 

11