Exhibit 99.1
Gravitas Education Holdings, Inc. Reports First Half 2022 Financial Results
BEIJING, December 19, 2022 -- Gravitas Education Holdings, Inc. (“GEHI” or the “Company”) (NYSE: GEHI), a leading early childhood education service provider in China and Singapore, today announced its unaudited financial results for the first half of 2022.
First Six Months of 2022 Financial Results
| · | Net revenues from continuing operations were $29.6 million, compared with $39.2 million for the first six months of 2021. |
| · | Gross profit from continuing operations was $5.6 million, compared with $12.3 million for the first six months of 2021. |
| · | Net loss from continuing operations attributable to ordinary shareholders of GEHI for the first six months of 2022 was $3.1 million, compared with $2.7 million of net income from continuing operations attributable to ordinary shareholders of GEHI for the same period of 2021. Adjusted net loss from continuing operations attributable to ordinary shareholders1 of GEHI for the first six months of 2022 was $2.6 million, compared with $3.8 million of adjusted net income from continuing operations attributable to ordinary shareholders of GEHI for the same period of 2021. |
| · | Net income attributable to ordinary shareholders of GEHI for the first six months of 2022 was $26.8 million, compared with $4.4 million for the same period of 2021. Adjusted net income attributable to ordinary shareholders1 of GEHI for the first six months of 2022 was $27.3 million, compared with $5.6 million for the same period of 2021. |
“In the first half of 2022, we followed the government’s policy guidance and successfully completed the divestiture of our directly-operated kindergartens. In parallel, we rebranded the Company as Gravitas Education to mark our entry into a new development stage with an increasingly diverse business mix. In our day-to-day operations, we continued to strengthen our core business by investing in research and curriculum development, operational supervision, training programs and management system development, and adopted a multi-brand strategy for our products and services. These efforts have enabled us to maintain leadership in the preschool education sector. At the same time, we carried forward a series of new business endeavors, including the formal launch of directly-operated children’s sports centers and dancing and art centers in China, as well as the offering of a suite of childcare solutions. Facing a declining birth rate in China, we will dedicate ourselves to ongoing innovations and focus on long-term value creation for the Company.” said Ms. Yanlai Shi, Co-founder, Director and Chief Executive Officer of GEHI.
1 Adjusted net income (loss) (from continuing operations) attributable to ordinary shareholders is a non-GAAP financial measure, which is defined as net income (loss) (from continuing operations) attributable to ordinary shareholders excluding share-based compensation expenses and changes in redeemable non-controlling interests. See “Use of Non-GAAP Financial Measures” and “Reconciliations of GAAP and non-GAAP results” elsewhere in this earnings release.
“Year to date, we have encountered significant business challenges as a result of COVID-19 outbreaks across the country, which, in particular, affected the kindergarten operations in Beijing and Shanghai. These challenges have slowed down our topline growth and caused us to underperform as compared to our budget. We took a series of measures, including stringent cost control to mitigate the negative impact, and made sure our teams remained stable and confident. Going through the six months’ challenges, our team morale only grew stronger. As kindergarten operations get resumed in July, we will work harder to reinforce our core competency in serving kindergartens and play-and-learn centers (“PLCs”), while steadily pressing ahead with new business initiatives.”
“In GEHI’s strategic and business planning, we have always treated children’s growth as our top priority and remained true to our mission. In this new phase of development, we will guide ourselves under the spirit and requirement of government policies, and function as a ‘central brain’ platform to empower facilities within our network. We believe our core business model, which merges our PLC, kindergarten and childcare operational expertise, along with our continuous innovations, will make us the one-stop solution for institutions and operators, and contribute to the long-term healthy development of preschool education in China.” concluded Ms. Shi.
First Six Months of 2022 Financial Results
Net Revenues from Continuing Operations
Net revenues from continuing operations for the first six months of 2022 were $29.6 million, a decrease of 24.5% from $39.2 million for the same period of 2021.
Services revenues from continuing operations for the first six months of 2022 were $27.3 million, a decrease of 23.0% from $35.4 million for the same period last year. The decrease was primarily due to decreased tuition fees as the Company’s directly operated facilities were temporarily closed for various periods during the first six months of 2022 as a result of the recurrence of COVID-19, whereas those facilities were in normal operation for the same period of 2021. The aforementioned decrease in tuition fees was partially offset by an increase in education services revenues of $1.3 million for the first six months of 2022. Franchise services revenues also decreased owing to the slow-down of play-and-learn franchise expansion and lower revenue generated from franchisees due to the impact of recurrence of the COVID-19 for the first six months of 2022, whereas the majority of franchised play-and-learn centers have resumed operation during the first six months of 2021.
Product revenues for the first six months of 2022 were $2.3 million, compared with $3.7 million for the same period in 2021. The decrease was mainly due to a decrease in the amount of merchandise sold through the Company’s franchise network as the vast majority of the Company’s franchised facilities were temporarily closed for part of the first six months of 2022 as a result of the recurrence of COVID-19, whereas they were in normal operation during the first half of 2021.
Cost of Revenues of Continuing Operations
Cost of revenues of continuing operations for the first six months of 2022 was $24.0 million, compared with $26.9 million for the first six months of 2021. Cost of revenues for services from continuing operations for the first six months of 2022 was $22.8 million, compared with $25.2 million for the same period of 2021. The decrease was mainly due to a decrease in the cost of enrichment courses at directly operated facilities due to the temporary closure during the first half of 2022, whereas all of which were in normal operation during the first six months of 2021. Cost of products revenues for the first six months of 2022 was $1.2 million, compared with $1.6 million for the same period last year. The decrease was in line with the decrease in products revenues.
Gross Profit from Continuing Operations
Gross profit from continuing operations for the first six months of 2022 was $5.6 million, compared with $12.3 million for the same period last year.
Operating Expenses of Continuing Operations
Total operating expenses of continuing operations for the first six months of 2022 were $8.3 million, compared with $9.5 million for the same period last year. Excluding share-based compensation expenses, operating expenses of continuing operations were $7.7 million for the first six months of 2022, compared with $8.4 million for the same period last year.
Selling expenses of continuing operations were $0.9 million for the first six months of 2022, compared with $0.7 million for the same period last year.
General and administrative expenses of continuing operations for the first six months of 2022 were $7.4 million, compared with $8.8 million for the same period last year. Excluding share-based compensation expenses, general and administrative expenses of continuing operations were $6.9 million for the first six months of 2022, a decrease of 10.9% from $7.7 million for the same period of 2021. The decrease in general and administrative expenses excluding share-based compensation expenses was primarily due to the Company’s continuous stringent cost control measures since the COVID-19 pandemic.
Operating Income/loss from Continuing Operations
Operating loss from continuing operations for the first six months of 2022 was $2.7 million, compared with operating income of $2.8 million for the same period last year. Adjusted operating loss2 from continuing operations for the first six months of 2022 was $2.2 million, compared with adjusted operating income from continuing operations of $3.9 million for the same period last year.
Net Income/loss from Continuing Operations
Net loss from continuing operations attributable to ordinary shareholders of GEHI for the first six months of 2022 was $3.1 million, compared with $2.7 million of net income from continuing operations attributable to ordinary shareholders of GEHI for the same period of 2021. Adjusted net loss from continuing operations attributable to ordinary shareholders of GEHI for the first six months of 2022 was $2.6 million, compared with $3.8 million of adjusted net income from continuing operations attributable to ordinary shareholders of GEHI for the same period of 2021.
2 Adjusted operating income (loss) is a non-GAAP financial measure, which is defined as operating income (loss) excluding share-based compensation expenses. See “Use of Non-GAAP Financial Measures” and “Reconciliations of GAAP and non-GAAP results” elsewhere in this earnings release.
Basic and diluted net loss from continuing operations per ADS attributable to ordinary shareholders of GEHI for the first six months of 2022 were $2.24 and $2.21, respectively, compared with basic and diluted net income from continuing operations per ADS attributable to ordinary shareholders of GEHI of $1.89 and $1.86, respectively, for the same period of 2021. Each ADS represents twenty Class A ordinary shares.
Adjusted basic and diluted net loss from continuing operations per ADS attributable to ordinary shareholders3 of GEHI for the first six months of 2022 were $1.85 and $1.83, respectively, compared with adjusted basic and diluted net income from continuing operations per ADS attributable to ordinary shareholders of GEHI of $2.65 and $2.60, respectively for the same period of 2021.
EBITDA4 from continuing operations for the first six months of 2022 was $0.2 million, compared with $6.1 million for the same period of 2021. Adjusted EBITDA5 from continuing operations for the first six months of 2022 was $0.8 million, compared with $7.2 million for the same period of 2021.
Net Income/loss from Discontinued Operations
Loss from discontinued operations after taxes for the first six months of 2022 was $2.1 million, compared with income after taxes from discontinued operations of $2.5 million for the same period last year. Gain on disposal of discontinued operations after taxes for the first six months of 2022 was $30.5 million, compared to nil for the same period of 2021.
Net Income/loss
Net income attributable to ordinary shareholders of GEHI for the first six months of 2022 was $26.8 million, compared with $4.4 million for the same period of 2021. Adjusted net income attributable to ordinary shareholders of GEHI for the first six months of 2022 was $27.3 million, compared with $5.6 million for the same period of 2021.
3 Adjusted basic and diluted net income (loss) (from continuing operations) per ADS attributable to ordinary shareholders is a non- GAAP financial measure, which is defined as basic and diluted net income (loss) (from continuing operations) per ADS attributable to ordinary shareholders excluding share-based compensation expenses and changes in redeemable non-controlling interest. See “Use of Non-GAAP Financial Measures” and “Reconciliations of GAAP and non-GAAP results” elsewhere in this earnings release.
4 EBITDA is defined as net income (loss) excluding depreciation, amortization and income tax expenses. See “Use of Non-GAAP Financial Measures” and “Reconciliations of GAAP and non-GAAP results” elsewhere in this earnings release.
5 Adjusted EBITDA is a non-GAAP financial measure, which is defined as net income (loss) excluding depreciation, amortization, income tax expenses, and share-based compensation expenses. See “Use of Non-GAAP Financial Measures” and “Reconciliations of GAAP and non-GAAP results” elsewhere in this earnings release.
Basic and diluted net income per ADS attributable to ordinary shareholders of GEHI for the first six months of 2022 were $19.11 and $18.86, respectively, compared with $3.07 and $3.01, respectively for the same period of 2021. Each ADS represents twenty Class A ordinary shares.
Adjusted basic and diluted net income per ADS attributable to ordinary shareholders3 of GEHI for the first six months of 2022 were $19.42 and $19.16, respectively, compared with $3.94 and $3.86, respectively for the same period of 2021.
EBITDA for the first six months of 2022 was $36.3 million, compared with $15.8 million for the same period of 2021. Adjusted EBITDA for the first six months of 2022 was $36.8million, compared with $17.0 million for the same period of 2021.
About Gravitas Education Holdings, Inc.
Founded on the core values of “Care” and “Responsibility,” “Inspire” and “Innovate,” Gravitas Education Holdings, Inc. (formerly known as RYB Education, Inc.) is a leading early childhood education service provider in China. Since opening its first play-and-learn center in 1998, the Company has grown and flourished with the mission to provide high-quality, individualized and age-appropriate care and education to nurture and inspire each child for his or her betterment in life. During its two decades of operating history, the Company has built itself into a well-recognized education brand and helped bring about many new educational practices in China’s early childhood education industry. GEHI’s comprehensive early childhood education solutions meet the needs of children from infancy to 6 years old through structured courses at kindergartens and play-and-learn centers, as well as at-home educational products and services.
Use of Non-GAAP Financial Measures
We use EBITDA, adjusted EBITDA, adjusted operating income, adjusted net income, and adjusted basic and diluted net income per ADS, each a non-GAAP financial measure, in evaluating our operating results and for financial and operational decision-making purposes.
EBITDA is defined as net income excluding depreciation, amortization and income tax expenses; adjusted EBITDA is defined as net income excluding depreciation, amortization, income tax expenses, and share-based compensation expenses; adjusted operating income is defined as operating income excluding share-based compensation expenses; adjusted net income attributable to ordinary shareholders is defined as net income attributable to ordinary shareholders excluding share-based compensation expenses and changes in redeemable non-controlling interest; and adjusted basic and diluted net income per ADS attributable to ordinary shareholders are defined as basic and diluted net income per ADS attributable to ordinary shareholders excluding share-based compensation expenses and changes in redeemable non-controlling interest.
We believe that EBITDA, adjusted EBITDA, adjusted operating income, adjusted net income, and adjusted basic and diluted net income per ADS, help identify underlying trends in our business that could otherwise be distorted by the effect of certain expenses that we include in income from operations and net income. We believe that EBITDA, adjusted EBITDA, adjusted operating income, adjusted net income, and adjusted basic and diluted net income per ADS, provide useful information about our operating results, enhance the overall understanding of our past performance and future prospects and allow for greater visibility with respect to key metrics used by our management in its financial and operational decision-making.
EBITDA, adjusted EBITDA, adjusted operating income, adjusted net income, and adjusted basic and diluted net income per ADS, should not be considered in isolation or construed as an alternative to net income or any other measure of performance or as an indicator of our operating performance. Investors are encouraged to review the historical adjusted financial measures to the most directly comparable GAAP measures. EBITDA, adjusted EBITDA, adjusted operating income, adjusted net income, and adjusted basic and diluted net income per ADS, presented here may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently, limiting their usefulness as comparative measures to our data. We encourage investors and others to review our financial information in its entirety and not rely on a single financial measure.
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,” “confident” and similar statements. 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 brand recognition and market reputation; student enrollment in the Company’s teaching facilities; the Company’s growth strategies; its future business development, results of operations and financial condition; trends and competition in China’s early childhood education market; changes in its revenues and certain cost or expense items; the expected growth of the Chinese early childhood education market; Chinese governmental policies relating to the Company’s industry and general economic conditions in China. Further information regarding these and other risks is included in the Company’s filings with the SEC. All information provided in this press release and in the attachments is as of the date of this press release, and the Company undertakes no obligation to update any forward-looking statement, except as required under applicable law.
For investor and media inquiries, please contact:
In China:
Gravitas Education Holdings, Inc.
Investor Relations
Tel: 86-10-8767-5752
E-mail: ir@geh.com.cn
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands of U.S. dollars)
| | | As of | |
| | | June 30,
2022 | | | December 31,
2021 | |
| Current assets: | | | | | | | | |
| Cash and cash equivalents | | | 36,678 | | | | 33,322 | |
| Accounts receivable, net | | | 1,175 | | | | 1,282 | |
| Accounts receivable -related parties, net | | | 1,376 | | | | - | |
| Inventories | | | 5,721 | | | | 6,130 | |
| Prepaid expenses and other current assets | | | 2,066 | | | | 2,405 | |
| Consideration receivables - related parties, current portion | | | 8,290 | | | | - | |
| Loan receivables - related parties, current portion | | | 3,030 | | | | - | |
| Current assets for discontinued operations | | | - | | | | 39,113 | |
| Total current assets | | | 58,336 | | | | 82,252 | |
| | | | | | | | | |
| Non-current assets: | | | | | | | | |
| Property, plant and equipment, net | | | 6,396 | | | | 6,396 | |
| Goodwill | | | 19,147 | | | | 19,177 | |
| Intangible assets, net | | | 10,170 | | | | 11,099 | |
| Long-term investment | | | 139 | | | | 169 | |
| Deferred tax assets | | | 5,342 | | | | 7,662 | |
| Other non-current assets | | | 3,612 | | | | 4,188 | |
| Consideration receivables - related parties, non-current portion | | | 14,040 | | | | - | |
| Loan receivables - related parties, non-current portion | | | 20,157 | | | | - | |
| Operating lease right-of-use assets | | | 18,017 | | | | 24,840 | |
| Non-current assets for discontinued operations | | | - | | | | 127,293 | |
| Total assets | | | 155,356 | | | | 283,076 | |
| | | | | | | | | |
| Liabilities | | | | | | | | |
| Current liabilities: | | | | | | | | |
| Prepayments from customers, current portion | | | 1,853 | | | | 3,429 | |
| Accrued expenses and other current liabilities | | | 14,059 | | | | 15,671 | |
| Income tax payable | | | 6,371 | | | | 1,465 | |
| Operating lease liabilities, current portion | | | 4,718 | | | | 5,619 | |
| Deferred revenue, current portion | | | 5,912 | | | | 10,037 | |
| Current liabilities for discontinued operations | | | - | | | | 86,137 | |
| Total current liabilities | | | 32,913 | | | | 122,358 | |
| | | | | | | | | |
| Non-current liabilities: | | | | | | | | |
| Prepayments from customers, non-current portion | | | 1,079 | | | | 921 | |
| Deferred revenue, non-current portion | | | 989 | | | | 999 | |
| Other non-current liabilities | | | 8,809 | | | | 9,575 | |
| Deferred income tax liabilities | | | 1,610 | | | | 1,755 | |
| Operating lease liabilities, non-current portion | | | 13,079 | | | | 18,707 | |
| Non-current liabilities for discontinued operations | | | - | | | | 49,605 | |
| Total liabilities | | | 58,479 | | | | 203,920 | |
| | | | | | | | | |
| Mezzanine equity | | | | | | | | |
| Redeemable non-controlling interests | | | 4,436 | | | | 4,942 | |
| | | | | | | | | |
| Equity | | | | | | | | |
| Ordinary shares | | | 29 | | | | 29 | |
| Treasury stock | | | (8,009 | ) | | | (8,667 | ) |
| Additional paid-in capital | | | 135,123 | | | | 136,504 | |
| Statutory reserve | | | 5,293 | | | | 5,164 | |
| Accumulated other comprehensive (loss)/ income | | | (1,794 | ) | | | 257 | |
| Accumulated deficit | | | (38,854 | ) | | | (65,559 | ) |
| Total Gravitas Education Holdings, Inc. shareholders’ equity | | | 91,788 | | | | 67,728 | |
| Non-controlling interest | | | 653 | | | | 6,486 | |
| Total equity | | | 92,441 | | | | 74,214 | |
| Total liabilities, mezzanine equity and total equity | | | 155,356 | | | | 283,076 | |
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands of U.S. dollars, except share, ADS, per share and per ADS data)
| | | Six months Ended June 30, | |
| | | 2022 | | | 2021 | |
| Net revenues: | | | | | | | | |
| Services | | | | | | | | |
| Services-third parties | | | 25,930 | | | | 35,405 | |
| Services-related parties | | | 1,331 | | | | - | |
| Total services revenues | | | 27,261 | | | | 35,405 | |
| Products | | | | | | | | |
| Products-third parties | | | 2,262 | | | | 3,747 | |
| Products-related parties | | | 45 | | | | - | |
| Total products revenues | | | 2,307 | | | | 3,747 | |
| Total net revenues | | | 29,568 | | | | 39,152 | |
| Cost of revenues: | | | | | | | | |
| Services | | | | | | | | |
| Services-third parties | | | 22,116 | | | | 25,228 | |
| Services-related parties | | | 661 | | | | - | |
| Total services costs | | | 22,777 | | | | 25,228 | |
| Products | | | | | | | | |
| Products-third parties | | | 1,186 | | | | 1,628 | |
| Products-related parties | | | 28 | | | | - | |
| Total products costs | | | 1,214 | | | | 1,628 | |
| Total cost of revenues | | | 23,991 | | | | 26,856 | |
| Gross profit | | | 5,577 | | | | 12,296 | |
| | | | | | | | | |
| Operating expenses | | | | | | | | |
| Selling expenses | | | 884 | | | | 706 | |
| General and administrative expenses | | | 7,409 | | | | 8,781 | |
| Total operating expenses | | | 8,293 | | | | 9,487 | |
| | | | | | | | | |
| Operating (loss) income from continuing operations | | | (2,716 | ) | | | 2,809 | |
| Interest income | | | 293 | | | | 36 | |
| Government subsidy income | | | 1,095 | | | | 1,284 | |
| (Loss) income before income taxes from continuing operations | | | (1,328 | ) | | | 4,129 | |
| Less: Income tax expenses | | | 1,801 | | | | 914 | |
| | | | | | | | | |
| (Loss) income before loss in equity method investments from continuing operations | | | (3,129 | ) | | | 3,215 | |
| Loss from equity method investments | | | (9 | ) | | | (105 | ) |
| | | | | | | | | |
| Net (loss) income from continuing operations | | | (3,138 | ) | | | 3,110 | |
| | | | | | | | | |
Discontinued operations | | | | | | | | |
| (Loss) income from discontinued operations, net of income taxes | | | (2,134 | ) | | | 2,525 | |
| Gain on disposal, net of income taxes | | | 30,537 | | | | - | |
| Net income from discontinued operations, net of income taxes | | | 28,403 | | | | 2,525 | |
| | | | | | | | | |
| Net income | | | 25,265 | | | | 5,635 | |
| Net income attributable to non-controlling interest from continuing operations | | | 6 | | | | 420 | |
| Net (loss) income attributable to non-controlling interest from discontinued operations | | | (1,574 | ) | | | 850 | |
| Net income attributable to ordinary shareholders of Gravitas Education Holdings, Inc. | | | 26,833 | | | | 4,365 | |
| | | | | | | | | |
|
| Net (loss) income per share attributable to ordinary shareholders of Gravitas Education Holdings, Inc. - Basic | | | | | | | | |
| Net (loss) income from continuing operations | | | (0.11 | ) | | | 0.09 | |
| Net income from discontinued operations | | | 1.07 | | | | 0.06 | |
| Net income | | | 0.96 | | | | 0.15 | |
| Net (loss) income per share attributable to ordinary shareholders of Gravitas Education Holdings, Inc. - Diluted | | | | | | | | |
| Net (loss) income from continuing operations | | | (0.11 | ) | | | 0.09 | |
| Net income from discontinued operations | | | 1.05 | | | | 0.06 | |
| Net income | | | 0.94 | | | | 0.15 | |
| Net (loss) income per ADS attributable to ordinary shareholders of Gravitas Education Holdings, Inc. - Basic (Note 1) | | | | | | | | |
| Net (loss) income from continuing operations | | | (2.24 | ) | | | 1.89 | |
| Net income from discontinued operations | | | 21.35 | | | | 1.18 | |
| Net income | | | 19.11 | | | | 3.07 | |
| Net (loss) income per ADS attributable to ordinary shareholders of Gravitas Education Holdings, Inc. - Diluted (Note 1) | | | | | | | | |
| Net (loss) income from continuing operations | | | (2.21 | ) | | | 1.86 | |
| Net income from discontinued operations | | | 21.07 | | | | 1.15 | |
| Net income | | | 18.86 | | | | 3.01 | |
| | | | | | | | | |
| Weighted average shares used in calculating net (loss) income per ordinary share | | | | | | | | |
| Basic | | | 28,078,124 | | | | 28,391,955 | |
| Diluted | | | 28,460,587 | | | | 28,968,047 | |
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in thousands of U.S. dollars, except share, ADS, per share and per ADS data)
| | | Six months Ended
June 30, | |
| | | 2022 | | | 2021 | |
| Net income | | | 25,265 | | | | 5,635 | |
| Other comprehensive (loss) income, net of tax of nil: | | | | | | | | |
| Change in cumulative foreign currency translation adjustments | | | (2,411 | ) | | | 15 | |
| Total comprehensive income | | | 22,854 | | | | 5,650 | |
| Less: Comprehensive (loss) income attributable to non-controlling interest | | | (1,928 | ) | | | 1,155 | |
| Comprehensive income attributable to Gravitas Education Holdings, Inc. | | | 24,782 | | | | 4,495 | |
Note 1：Each ADS represents twenty Class A ordinary shares.
RECONCILIATION OF GAAP AND NON-GAAP RESULTS
(in thousands of U.S. dollars, except share, ADS, per share and per ADS data)
| | | Six Months Ended
June 30, | |
| | | 2022 | | | 2021 | |
| Operating (loss) income from continuing operations | | | (2,716 | ) | | | 2,809 | |
| Share-based compensation expenses on continuing operations | | | 546 | | | | 1,079 | |
| Adjusted operating (loss) income from continuing operations | | | (2,170 | ) | | | 3,888 | |
| | | | | | | | | |
| Net (loss) income from continuing operations attributable to ordinary shareholders of Gravitas Education Holdings, Inc. | | | (3,144 | ) | | | 2,690 | |
| Net income from discontinued operations attributable to ordinary shareholders of Gravitas Education Holdings, Inc. | | | 29,977 | | | | 1,675 | |
| Net income attributable to ordinary shareholders of Gravitas Education Holdings, Inc. | | | 26,833 | | | | 4,365 | |
| Share-based compensation expenses on continuing operations | | | 546 | | | | 1,079 | |
| Share-based compensation expenses on discontinued operations | | | (111 | ) | | | 147 | |
| Adjusted net (loss) income from continuing operations attributable to ordinary shareholders of Gravitas Education Holdings, Inc. | | | (2,598 | ) | | | 3,769 | |
| Adjusted net income from discontinued operations attributable to ordinary shareholders of Gravitas Education Holdings, Inc. | | | 29,866 | | | | 1,822 | |
| Adjusted net income attributable to ordinary shareholders of Gravitas Education Holdings, Inc. | | | 27,268 | | | | 5,591 | |
| | | | | | | | | |
| | | | | | | | | |
| Net (loss) income from continuing operations | | | (3,138 | ) | | | 3,110 | |
| Net income from discontinued operations | | | 28,403 | | | | 2,525 | |
| Net income | | | 25,265 | | | | 5,635 | |
| Add: Income tax expenses on continuing operations | | | 1,801 | | | | 914 | |
| Income tax expenses on discontinued operations | | | 4,862 | | | | 1,775 | |
| Depreciation of property, plant and equipment, and amortization of intangible assets of continuing operations | | | 1,554 | | | | 2,107 | |
| Depreciation of property, plant and equipment, and amortization of intangible assets of discontinued operations | | | 2,857 | | | | 5,341 | |
| EBITDA from continuing operations | | | 217 | | | | 6,131 | |
| EBITDA from discontinued operations | | | 36,122 | | | | 9,641 | |
| EBITDA | | | 36,339 | | | | 15,772 | |
| Share-based compensation expenses on continuing operations | | | 546 | | | | 1,079 | |
| Share-based compensation expenses on discontinued operations | | | (111 | ) | | | 147 | |
| Adjusted EBITDA from continuing operations | | | 763 | | | | 7,210 | |
| Adjusted EBITDA from discontinued operations | | | 36,011 | | | | 9,788 | |
| Adjusted EBITDA | | | 36,774 | | | | 16,998 | |
| | | | | | | | | |
| Net (loss) income per ADS attributable to ordinary shareholders of Gravitas Education Holdings, Inc.- Basic (Note1) | | | | | | | | |
| Net (loss) income from continuing operations | | | (2.24 | ) | | | 1.89 | |
| Net income from discontinued operations | | | 21.35 | | | | 1.18 | |
| Net income | | | 19.11 | | | | 3.07 | |
| Net (loss) income per ADS attributable to ordinary shareholders of Gravitas Education Holdings, Inc.- Diluted (Note1) | | | | | | | | |
| Net (loss) income from continuing operations | | | (2.21 | ) | | | 1.86 | |
| Net income from discontinued operations | | | 21.07 | | | | 1.15 | |
| Net income | | | 18.86 | | | | 3.01 | |
| | | | | | | | | |
| Adjusted net (loss) income per ADS attributable to ordinary shareholders of Gravitas Education Holdings, Inc.- Basic (Note1) | | | | | | | | |
| Net (loss) income from continuing operations | | | (1.85 | ) | | | 2.65 | |
| Net income from discontinued operations | | | 21.27 | | | | 1.29 | |
| Net income | | | 19.42 | | | | 3.94 | |
| Adjusted net (loss) income per ADS attributable to ordinary shareholders of Gravitas Education Holdings, Inc.- Diluted (Note1) | | | | | | | | |
| Net (loss) income from continuing operations | | | (1.83 | ) | | | 2.60 | |
| Net income from discontinued operations | | | 20.99 | | | | 1.26 | |
| Net income | | | 19.16 | | | | 3.86 | |
| | | | | | | | | |
| Weighted average shares used in calculating basic net (loss) income per ADS (Note1) | | | 28,078,124 | | | | 28,391,955 | |
| Weighted average shares used in calculating diluted net (loss) income per ADS (Note1) | | | 28,460,587 | | | | 28,968,047 | |
| Weighted average shares used in calculating basic adjusted net (loss) income per ADS (Note1) | | | 28,078,124 | | | | 28,391,955 | |
| Weighted average shares used in calculating diluted adjusted net (loss) income per ADS (Note1) | | | 28,460,587 | | | | 28,968,047 | |
| | | | | | | | | |
| Adjusted (loss) net income per share attributable to ordinary shareholders of Gravitas Education Holdings, Inc.- Basic (Note1) | | | | | | | | |
| Net (loss) income from continuing operations | | | (0.09 | ) | | | 0.13 | |
| Net income from discontinued operations | | | 1.06 | | | | 0.07 | |
| Net income | | | 0.97 | | | | 0.20 | |
| Adjusted (loss) net income per share attributable to ordinary shareholders of Gravitas Education Holdings, Inc.- Diluted (Note1) | | | | | | | | |
| Net (loss) income from continuing operations | | | (0.09 | ) | | | 0.13 | |
| Net income from discontinued operations | | | 1.05 | | | | 0.06 | |
| Net income | | | 0.96 | | | | 0.19 | |
Note 1：Each ADS represents twenty Class A ordinary shares.
