RISE Education Announces Fourth Quarter and Full Year 2019 Unaudited Financial Results

BEIJING,March 13,2020 -- RISE Education Cayman Ltd ("RISE"or the "Company") (NASDAQ: REDU),a leading junior English Language Training ("ELT") provider in China,today announced its unaudited financial results for the fourth quarter and full year ended December 31,2019.

Fourth Quarter 2019 Operational and Financial Highlights

Total revenues increased by 17.5% year-over-year to RMB416.2 million (US$59.8 million) in the fourth quarter of 2019.

Net income attributable to RISE increased by 62.3% year-over-year to RMB51.1 million (US$7.3 million) in the fourth quarter of 2019.

Non-GAAP net income attributable to RISE[1] increased by 38.2% year-over-year to RMB66.1 million (US$9.5 million) in the fourth quarter of 2019.

Adjusted EBITDA[1] was RMB91.0 million (US$13.1 million) in the fourth quarter of 2019,almost the same when compared to the same period last year.

Starting the fourth quarter of 2019,the Company will begin reporting the number of students in class[2] and new students enrolled[3] on a quarterly basis,which the Company believes more accurately reflects its business performance and provides a more meaningful comparative analysis than the previously reported student enrollment metric,which included new student enrollments and renewed student enrollments. Renewed student enrollments can be highly impacted by the Company's promotional activities. The increase in course prices on January 1,2019 incentivized existing students to renew their courses far in advance of their scheduled graduation dates,making the student enrollment metric exceptionally high in the fourth quarter of 2018 and less indicative of the Company's business performance on a year-over-year basis. In addition,the adoption of the three-month tuition collection policy in certain cities in December 2018 also significantly impacted the number of renewed student enrollments,which made them less comparable on a year-over-year basis than the number of new students enrolled,who are newly acquired and have signed up for Rise courses.

Students in class for Rise regular courses (including Rise Start and Rise On programs) were 54,383 as of December 31,2019,an increase of 10.2% from 49,365 as of December 31,2018. Approximately 58.5% of these students were in cities where the collection of standard tuition fees have been split into three to four installments since December 2018.

New students enrolled for Rise regular courses in the fourth quarter of 2019 were 6,200,compared with 6,536 during the same period last year. Approximately 63.0% were in the cities where the collection of standard tuition fees have been split into three to four installments since December 2018. New students enrolled for other Rise courses (including online,short-term,SSAT test-prep courses and courses provided by the Edge Learning Centers ("The Edge")) were 1,086 in the fourth quarter of 2019,compared with 1,598 during the same period last year. The total number of the Company's learning centers increased to 472,consisting of 89 self-owned (including 2 operated by The Edge) and 383 franchised learning centers.

Student retention rate at self-owned learning centers was 69% in the fourth quarter of 2019 compared with 71% for the same period of the prior year.

Full Year 2019 Operational and Financial Highlights

Total revenues increased by 20.3% year-over-year to RMB 1,529.4 million (US$219.7 million) in full year 2019.

Net income attributable to RISE increased by 3.6% year-over-year to RMB148.1 million (US$21.3 million) in full year 2019.

Non-GAAP net income attributable to RISE[1] increased by 18.6% year-over-year to RMB213.4 million (US$30.6 million) in full year 2019.

Adjusted EBITDA increased by 16.4% year-over-year to RMB349.3 million (US$50.2 million) in full year 2019.

New students enrolled for Rise regular courses increased by 12.3% year-over-year to 29,049 in full year 2019 from 25,862 in full year 2018. Approximately 59.4% were in the cities where the collection of standard tuition fees have been split into three to four installments since December 2018. New students enrolled for other Rise courses were 6,781 in full year 2019,compared with 10,877 in full year 2018.

Student retention rate at self-owned learning centers was 69% in full year 2019,compared with 70% for the prior year.

[1] Non-GAAP net income attributable to RISE excludes share-based compensation ("SBC") expenses and amortization of certain intangible assets,including teaching course license,trademark,student base and franchise agreements,acquired as part of the junior English Language Training ("ELT") business by the Company from certain third-party in 2013 (the "2013 acquisition"),from net income attributable to RISE. EBITDA represents net income before interest,taxes,depreciation and amortization. Adjusted EBITDA excludes SBC expenses from EBITDA. For details on the calculation of each of these and the reconciliation of each to the most directly comparable GAAP financial measure,see "About Non-GAAP Financial Measures" and "Reconciliation of GAAP and Non-GAAP Results."

[2] Students in class refers to the students who were taking our courses as of a given date.

[3] New students enrolled refers to the newly acquiredstudents whoenrolled in our courses during a given period of time.

Three Months Ended

December 31,

(in thousands RMB,except for percentage and per ADS data)

2018

2019

Pct.Change

Revenues

354,168

416,223

17.5%

Operating income

60,008

60,663

1.1%

Non-GAAP operating income

76,361

75,647

-0.9%

Net income attributable to RISE

31,503

51,135

62.3%

Non-GAAP net income attributable to RISE

47,856

66,119

38.2%

Net income per ADS attributable to RISE – basic

0.55

0.91

65.5%

Net income per ADS attributable to RISE – diluted

0.54

0.90

66.7%

Non-GAAP net income per ADS attributable to RISE – basic

0.84

1.17

39.3%

Non-GAAP net income per ADS attributable to RISE – diluted

0.83

1.16

39.8%

Adjusted EBITDA

90,997

90,980

0.0%

Full Year Ended

December31,except for percentage and per ADS data)

2018

2019

Pct.Change

Revenues

1,271,888

1,529,447

20.3%

Operating income

207,612

222,789

7.3%

Non-GAAP operating income

244,586

288,052

17.8%

Net income attributable to RISE

142,958

148,100

3.6%

Non-GAAP net income attributable to RISE

179,932

213,363

18.6%

Net income per ADS attributable to RISE – basic

2.51

2.58

2.8%

Net income per ADS attributable to RISE – diluted

2.47

2.55

3.2%

Non-GAAP net income per ADS attributable to RISE – basic

3.16

3.71

17.4%

Non-GAAP net income per ADS attributable to RISE – diluted

3.11

3.67

18.0%

Adjusted EBITDA

300,204

349,308

16.4%

Ms. Lihong Wang,Chairwoman and Chief Executive Officer of RISE commented,"I am very excited to join RISE which has built a solid reputation as a leader in a large and fast-growing market. Throughout 2019,we continuedto see strong demand for afterschool English tutoring services in China. Leveraging our strong brand recognition and exceptional execution capabilities,our top line grew by 20.3% in 2019. New students enrolled for Rise regular courses increased by 12.3% for the year while students in class for Rise regular courses increased by 10.2% as of December 31,2019 when compared with last year."

"While we generated solid financial results for the year,we also experienced higher refund rates and lower-than-expected rollover rates,reflecting the impact of the three-month tuition collection policy implemented in certain cities.As a result,studentsin class and new students enrolled for Rise regular courses fell short of their target for the year despite a strong pipeline of prospective students."

"On my first day as CEO,I launched Project Pioneer to address the operational issues caused by the change in tuition collection policy. Project Pioneer is a tailor-made initiative to drivegrowth in newstudents enrolled by fixing the issues that were impactingrefund,rollover and conversion rates. I am fully confident that the successful execution of this project will improve our operations overall and re-accelerate top line growth in 2020. Project Pioneer was also designed to fit directly into the long-term strategy I have developed which will facilitate Rise's transition into a digitalized,cross-disciplinary skill-based education platform."

"Unfortunately,the outbreak of COVID-19 adversely impacted everyone and everything. Since January 21,2020,all our learning centers have been temporarily closed,resulting in a significant disruption to our operations. The disruption to our business has compelled us to accelerate the execution of our strategy to digitalize our operations and conduct all aspects of our business online,including marketing,teaching,training and communications with parents and students.

"We are pleased to report a significant milestone with the official launch of online small group classes for our existing and new students earlier this month. The accelerated development of our online small group classes was a direct result of the dedication and perseverance of our highly-skilled teams who worked tirelessly to build out the product and platform in record time to accommodate thechallengingoperating environment. Our academic team developed more than 400 online courses for both online small group classes and digital marketing purposes in less than 30 days. At the same time,our IT team transformed Rise+ into a nation-wide open educational technology platform for existing and prospective students within 20 days. Rise+ now incorporates Online-Merge-Offline ("OMO") and live broadcast technologies to support the delivery of online small group classes. I believe this is a clear demonstration of our strong execution capabilities,deep experience in developing educational courses,and commitment to driving this long-term transition."

"We began offering two-week free online small group classes to all students in February 2020 and began monetizing them in early March. As of March 11,approximately 116,000 students from our self-owned and franchised learning centers in 136 cities across China have been learning via our online small group classes. We believe the online small group classes offer a unique value proposition to students and parents as a supplement to our core offline curriculum."

"Despite the challenges broughtby the outbreakof COVID-19,we remain confident in the fundamental health of our business today and our ability to implement the strategic initiatives to achieve our long-term objectives. We are accelerating the digitalization of our operations to help us solidify our market leading position and increase market penetration over the long run. The education market in China continues to present enormous growth opportunities for companies with strong branding,high-quality curriculaand teaching resources,and the ability to offer both online and offline learning experiences. I firmly believe that our ability to build an effective OMO model will ensure long-term growth and success for RISE."

Ms. Jiandong Lu,Chief Operating Officer and Chief Financial Officer of RISE,added,"Total revenue forthe quarter reached RMB416.2 million,an increase of 17.5% when compared with the same period of 2018. Our operating profit reached RMB60.7 million,flat when compared with the same period of 2018. Our operating margin dropped 230 basis points to 14.6% when compared to the same period of 2018 as a result of an increase in teacher salaries and investment in expanding marketing channels. Adjusted EBITDA hit approximately RMB91.0 million forthe quarter,essentially flat when compared to the same period of 2018. Full year adjusted EBITDA was RMB349.3 million,an increase of 16.4% over 2018. Adjusted EBITDA margin for 2019 was 22.8%,a drop of 80 basis points from 2018 primarily due to increases in teacher salaries and investment in sales and marketing."

Financial Results for the Fourth Quarter of 2019

Revenues

Total revenues for the fourth quarter of 2019 increased by RMB62.1million,or 17.5%,to RMB416.2million(US$59.8million) from RMB354.2million in the same period of the prior year. This increase was primarily attributable to an increase of RMB55.8millionin revenues from educational programs.

Revenues from educational programs for the fourth quarter of 2019 increased by 17.2% to RMB379.9 million (US$54.6 million). The increase in revenues from educational programs was primarily due to (i) a significant increase in the number of students in class for the Company's regular courses operated by self-owned learning centers and (ii) price increases for the Company's regular courses starting at the beginning of the year. The number of the Company's self-owned learning centers increased to 89 as of December 31,2019 from 76 as of December 31,2018. The Company added 213 classrooms as of December 31,2019 when compared with December 31,2018.

Franchise revenues for the fourth quarter of 2019 increased by 17.2% to RMB33.2 million (US$4.8 million),primarily due to an increase in recurring franchise fees associated with an increase in the number of franchised learning centers from 304 as of December 31,2018 to 383 as of December 31,2019.

Other revenues for the fourth quarter of 2019 increased by 78.5% year-over-year to RMB3.2 million (US$0.5 million).

Cost of Revenues

Cost of revenues for the fourth quarter of 2019increasedby RMB33.3million,or 22.1%,to RMB183.6 million(US$26.4 million). The increase was primarily due to increasedpersonnel costs associated with increasesin teacher headcount,total teaching hours and teachers'compensation at the Company's self-owned learning centers and an increase in rental costs associated with the expansion of the Company's operations. Non-GAAP cost of revenues[4] for the fourth quarter of 2019increased by 22.8% to RMB179.9 million(US$25.8 million).

[4] Non-GAAP cost of revenues exclude relevant SBC expenses and amortization of certain intangible assets acquired as part of the 2013 acquisition from cost of revenues. Non-GAAP operating income adds back SBC expenses and amortization of certain intangible assets acquired as part of the 2013 acquisition. Each of non-GAAP operating expenses,non-GAAP selling and marketing expenses or non-GAAP general and administrative expenses excludes relevant SBC expenses and amortization of certain intangible assets acquired as part of the 2013 acquisition. For details on the calculation of each of these and the reconciliation of each to the most directly comparable GAAP financial measure,see "About Non-GAAP Financial Measures" and "Reconciliation of GAAP and Non-GAAP Results."

Gross Profit

Gross profit for the fourth quarter of 2019increasedby RMB28.8 million,or 14.1%,to RMB232.6 million(US$33.4 million). Gross margin decreased to 55.9% during the fourthquarter of 2019 from 57.6% during the same period of last year.

Operating Expenses

Total operating expenses for the fourth quarter of 2019increased by RMB28.1 million,or 19.6%,to RMB172.0 million(US$24.7 million). Non-GAAPoperating expenses[4]for the fourth quarter of 2019were RMB160.7 million(US$23.1 million).

Selling and marketing expenses increased by 26.2% year-over-year to RMB87.7 million (US$12.6 million) for the fourth quarter of 2019,compared with RMB69.5 million for the fourth quarter of 2018. The increase was primarily due to increases in marketing channel expenses,headcount,and incentive-based salary raises for the Company's marketing staff. Non-GAAP selling and marketing expenses during the fourth quarter of 2019 increased by 31.5% year-over-year to RMB86.6 million (US$12.4 million).

General and administrative expenses for the fourth quarter of 2019 were RMB84.3 million (US$12.1 million),an increase of 13.4% year-over-year from RMB74.4 million for the fourth quarter of 2018. The increase was mainly attributable to the increase in professional fees for the Company's strategic projects. Non-GAAP general and administrative expenses[4] for the fourth quarter of 2019 increased by 13.2% year-over-year to RMB74.2 million (US$10.7 million).

Operating Income and Operating Margin

Operating income for the fourth quarter of 2019increased by 1.1% year-over-year to RMB60.7 million(US$8.7million).Non-GAAP operating income[4] for the fourth quarter of 2019is RMB75.6 million (US$10.9 million) as compared with RMB76.4 million for the same period of 2018.

Operating margin for the fourthquarter of 2019 was 14.6%,compared with16.9% during the same period of the prior year. Non-GAAP operating margin was 18.2% for the fourth quarter of 2019,as compared with 21.6% for the same period of last year.

Interest Expense

Interest expense for the fourth quarter of 2019 was RMB7.4 million(US$1.1 million),compared withRMB9.0 million in the same period of the prior year.

Other Income,net

Other income for the fourth quarter of 2019 was RMB0.9million (US$0.1 million),compared withRMB3.3 million in the same period of the prior year.

Income Tax Expense

Income tax expense for the fourth quarter of 2019 was RMB8.8million (US$1.3 million),compared with RMB24.7 million in the same period of the prior year. Income tax expense decreased significantly because one of the Company's major subsidiaries obtained the qualification certificate as a "High and New Technology Enterprise" in the fourth quarter of 2019 and was therefore entitled to a preferential enterprise income taxrate at 15% for the full year 2019.

Net Income Attributable to RISE

Net income attributable to RISE for the fourth quarter of 2019increased by 62.3% to RMB51.1 million(US$7.3 million). Net margin attributable to RISE in the fourthquarter of 2019 was 12.3%,compared with8.9% in the same period of the prior year. Non-GAAP net income attributable to RISE[1]for the fourthquarter of 2019 increased by 38.2% year-over-year to RMB66.1million (US$9.5 million). Non-GAAP net margin attributable to RISE increased to 15.9% during the quarter from13.5% in the same period of the prior year.

EBITDA represents net income before interests,depreciation,and amortization. EBITDA for the fourthquarter of 2019 increased by 1.8% to RMB80.4 million (US$11.6 million) from RMB79.0million in the same period of the prior year.Adjusted EBITDA[1] for the fourthquarter of 2019 was RMB91.0 million (US$13.1 million),flat when compared with the fourth quarter of prior year.Adjusted EBITDA margin decreased to 21.9% in the fourthquarter of 2019 from25.7% in the same period of the prior year.

Basic and Diluted Earningsper ADS

Basic and diluted net income attributable to RISE per ADS was RMB0.91 (US$0.13) and RMB0.90 (US$0.13),respectively,for the fourthquarter of 2019. Basic and diluted non-GAAP net income attributable to RISE per ADS was RMB1.17 (US$0.17)and RMB1.16 (US$0.17),for the fourthquarter of 2019.

For details on the calculation of and reconciliation to the nearest GAAP measures for each of non-GAAP cost of revenues,operating expenses,net income,net income attributable to RISE per ADS,EBITDA,and adjusted EBITDA,see "About Non-GAAP Financial Measures" and "Reconciliation of GAAP and Non-GAAP Results."

Cash Flow

Net cash generated from operating activities for the fourth quarter of 2019 was RMB74.4million (US$10.7million),compared with RMB72.5million in the same period of the prior year.

Balance Sheet

As of December 31,the Company had combined cash and cash equivalentsand restricted cashof RMB1,022.8 million (US$146.9 million),compared with RMB1,316.8million as of December31,2018.

Currentand non-currentdeferred revenue and customer advances wereRMB756.0 million (US$108.6million) as of December 31,representing a decrease of 27.2% from RMB1,038.8 million as of December 31,2018. The decrease was primarily due to a change in the tuition collection scheduleas a result of government restrictions on tuition collection schedule implemented in certain cities. Deferred revenue and customer advances mainly consisted of upfront tuition fee payments from students and initial franchise fees from the Company's franchise partners.

Financial Results for Full Year 2019

Revenues

Total revenues for the full year of 2019 increased by RMB257.6 million,or 20.3%,to RMB 1,529.4 million (US$219.7 million) from RMB1,271.9 million for the full year of 2018. This increase was primarily attributable to an increase of RMB227.0 million in revenues from educational programs.

Revenues from educational programs for the full year of 2019 increased by 20.7% to RMB 1,324.7 million (US$190.3 million). The increase in revenues from educational programs was primarily due to (i) an increase in the number of students in class for the Company's regular courses operated by self-owned learning centers and (ii) an increase in prices for the Company's regular courses starting at the beginning of the year.

Franchise revenues for the full year of 2019 increased by 24.9% to RMB156.5 million (US$22.5 million),primarily due to an increase in initial franchise fees and recurring franchise fees associated with an increase in the number of franchised learning centers from 304 as of December 31,2019.

Other revenues for the full year of 2019 were RMB48.3 million (US$6.9 million) compared with RMB48.9 million for the full year of 2018.

Cost of Revenues

Cost of revenues for the full year of 2019increasedby RMB118.2million,or 20.5%,to RMB694.7million (US$99.8 million). The increase was primarily due to increased personnel costs associated withincreasesin teacher headcount,total teaching hours and teachers'compensation at the Company's self-owned learning centers and an increase in rental costs associated with the expansion of the Company's operations.Non-GAAP cost of revenues[4] for the full year of 2019increased by 20.7% to RMB677.9million (US$97.4 million).

Gross Profit

Gross profit for the full year of 2019increasedby RMB139.4 million,or 20.0%,to RMB834.8million (US$119.9 million). Gross margin decreased slightly to 54.6% during the full year of 2019 from 54.7% during last year.

Operating Expenses

Total operating expenses for the full year of 2019increased by RMB124.2 million,or 25.5%,to RMB612.0 million (US$87.9 million). Non-GAAPoperating expenses[4]for the full year of 2019were RMB563.5 million (US$80.9 million).

Selling and marketing expenses increased by 25.1% year-over-year to RMB307.3 million (US$44.1 million) for the full year of 2019,compared with RMB245.7 million for the full year of 2018. The increase was primarily associated with increases in marketing channel expenses and marketing staff headcount. Non-GAAP selling and marketing expenses[4] during the full year of 2019 increased by 27.2% year-over-year to RMB303.1 million (US$43.5 million).

General and administrative expenses for the full year of 2019 were RMB304.6 million (US$43.8 million),an increase of 25.8% year-over-year from RMB242.1 million for the full year of 2018. The increase was mainly attributable to (i) increased share-based compensation ("SBC") expenses associated with new option grants in the second quarter of 2019,(ii) an increase in personnel costs associated with the Company's expanding business and (iii) an increase in professional service fees related to acquisitions and the Company's strategic projects. Non-GAAP general and administrative expenses[4] for the full year of 2019 increased by 14.6% year-over-year to RMB260.4 million (US$37.4 million).

Operating Income and Operating Margin

Operating income for the full year of 2019increased by 7.3% year-over-year to RMB222.8million (US$32.0million).Non-GAAP operating income[4] for the full year of 2019increased by 17.8% year-over-year to RMB288.1 million (US$41.4million).

Operating margin for the full year of 2019 was 14.6%,compared with 16.3% during last year. Non-GAAP operating margin for the full yearof 2019 was 18.8%,compared with19.2% for the full year of 2018.

Interest Expense

Interest expense for the full year of 2019 was RMB34.1 million (US$4.9million),compared withRMB33.8 million in the full year of 2018.

Other Income

Other income for the full year of 2019 was RMB10.1 million (US$1.5million),compared withRMB15.4 million in the full year of 2018.

Income Tax Expense

Income tax expense for the full year of 2019 was RMB70.7million (US$10.2million),comparedwithRMB71.8 million in the full year of 2018.

Net Income Attributable to RISE

Net income attributable to RISE for the full year of 2019increased by 3.6% to RMB148.1 million (US$21.3 million). Net margin attributable to RISE in the full year of 2019 decreased to 9.7%from11.2% in the full year of 2018.Non-GAAP net income attributable to RISE[1]for the full year of 2019 increased by 18.6% year-over-year to RMB213.4 million (US$30.6 million). Non-GAAP net margin attributable to RISE declined to 14.0% during the full year of 2019from14.1%in the full year of 2018.

EBITDA for the full year of 2019 increased by 7.7% to RMB301.4 million (US$43.3 million) from RMB279.9million in the full year of 2018.Adjusted EBITDA[1] for the full year of 2019 increased by 16.4% year-over-year to RMB349.3 million (US$50.2 million)from RMB300.2million in the full year of 2018.Adjusted EBITDA margin declined to 22.8% in the full year of 2019,from 23.6% in the full year of 2018.

Basic and Diluted Earningsper ADS

Basic and diluted net income attributable to RISE per ADS was RMB2.58 (US$0.37) and RMB2.55 (US$0.37),for the full year of 2019. Basic and diluted non-GAAP net income attributable to RISE per ADS was RMB3.71 (US$0.53)and RMB3.67 (US$0.53),for the full year of 2019.

Cash Flow

Net cash used by operating activities for the full year of 2019 was RMB39.9 million (US$5.7 million),compared with RMB380.0million of cash generated from operating activities in the full year of 2018,mainly attributable to the change in tuition collection schedule mandated by government regulations.

Charitable Causes Associated with the Coronavirus Outbreak in China

RISE is committed to maintaining the highest standards of corporate social responsibility. To show its support to front-line medical professionals battling the outbreak of COVID-19,RISE donated RMB1 million on January 28,2020 which was used to supportthe containment ofthe outbreak,including the construction of a temporary hospital in Wuhan.

Business Outlook

In accordance with government regulations to contain the outbreak of COVID-19,RISE's learning centers were temporarily closed throughout the majority of the first quarter of 2020,which will adversely impact the Company's financial performance. The Company immediatelytook measures to effectively move its offline classes to online small group classes through Rise+ and began monetizing them in early March 2020. However,the Company expectsrevenue generated from online small group classeswill be immaterial during the first quarter of 2020. With no set timetable for the lifting of government regulationson the temporary closure of learning centers,the Company expects the first quarter 2020 revenue to be in the range of RMB95 million and RMB100 million.

Conference Call Information

RISE will hold a conference call on March 12,2020 at 8:00 pm Eastern Time (or March 13,2020 at 8:00 am Beijing Time) to discuss the financial results. Participants may access the call by dialing the following numbers:

United States:

+1-845-675-0437

International:

+65-6713-5090

Mainland China Domestic:

400-6208-038

Hong Kong:

+852-3018-6771

Conference ID:

#7683909

The replay will be accessible through March 17,2020 by dialing the following numbers:

United States:

+1-646-254-3697

International:

+61-2-8199-0299

Mainland China Domestic:

400-6322-162

Hong Kong:

+852-3051-2780

Conference ID:

#7683909

A live and archived webcast of the conference calland a copy of the presentation slideswill also be available at the Company's investor relations website at http://ir.risecenter.com/.

Exchange Rate

This announcement contains translations of certain RMBamounts into U.S. dollars ("USD") at specified rates solely for the convenience of the reader. Unless otherwise stated,all translations from RMBto USD were made at the rate of RMB6.9618to US$1.00,the noon buying rate in effect on December 31,2019 in the H.10 statistical release of the Federal Reserve Board. The Company makes no representation that the RMBor USD amounts referred could be converted into USD or RMB,as the case may be,at any particular rate or at all. For analytical presentation,all percentages are calculated using the numbers presented in the financial statements contained in this earnings release.

About Non-GAAP Financial Measures

To supplement RISE's financial results presented in accordance with U.S. GAAP,the Company uses non-GAAP financial measures,which are adjusted from results based on U.S. GAAP. Reconciliations of non-GAAP financial measures to U.S. GAAP financial measures are set forth in table at the end of this earnings release titled "Reconciliation of GAAP and Non-GAAP Results," which provides more details on the non-GAAP financial measures.

Non-GAAP cost of revenues,non-GAAP operating expenses,including non-GAAP selling and marketing expenses and non-GAAP general and administrative expenses,provides the Company with an understanding of the results from the primary operations of the Company's business by excluding the effects of certain transaction-related expenses that do not reflect the ordinary operating expenses of the Company's operations and share-based compensation.

EBITDA,adjusted EBITDA,adjusted EBITDA margin and non-GAAP net income provide the Company with an understanding of the results from the primary operations of the Company's business by excluding the effects of certain transaction-related expenses that do not reflect the ordinary EBITDA and net income of the Company's operations.

The Company uses non-GAAP operating expenses,non-GAAP operating income,Non-GAAP operating margin,adjusted EBITDA margin,non-GAAP net income attributable to RISE,and non-GAAP basic and diluted net income per ADS attributable to RISE to evaluate the Company's period-over-period operating performance because the Company's management believes these provide a more comparable measure of the Company's continuing business as it adjusts for transaction-related expenses that are not reflective of the normal earnings of the Company's business. These measures may be useful to an investor in evaluating the underlying operating performance of the Company's business,and to enhance investors' overall understanding of the historical and current financial performance of the Company's continuing operations and prospects for the future.

Non-GAAP financial information should not be considered a substitute for or superior to U.S. GAAP results. In addition,calculations of this non-GAAP financial information may be different from calculations used by other companies,and therefore comparability may be limited.

Non-GAAP cost of revenues exclude relevant share-based compensation expenses and amortization of certain intangible assets ("IA") acquired as part of the 2013 acquisition from cost of revenues. Non-GAAP operating income adds back share-based compensation expenses and amortization of certain intangible assets acquired as part of the 2013 acquisition. Each of non-GAAP operating expenses,non-GAAP selling and marketing expenses or non-GAAP general and administrative expenses excludes relevant share-based compensation expenses and amortization of certain intangible assets acquired as part of the 2013 acquisition. EBITDA represents net income before interests,depreciation and amortization.

For more information on non-GAAP financial measures,please see the tables captioned "Reconciliations of non-GAAP financial measures to the nearest comparable GAAP measures."

About RISE Education

RISE Education Cayman Ltd is a leading junior English Language Training ("ELT")provider based in Beijing. Founded in 2007,the Company pioneered the application of the "subject-based learning" philosophy in China,which uses language arts,math,natural science,and social science to teach English in an immersive environment that helps students learn to speak and think like a native speaker. Through three flagship courses,Rise Start,Rise On,and Rise Up,the Company provides ELT to students aged three to six,seven to twelve and thirteen to eighteen,respectively. The Company's highly scalable business model includes both self-owned and franchised learning centers. For more information,please visit http://en.risecenter.com/.

Safe Harbor Statement

This press release contains statements of a forward-looking nature. These statements,including the statements relating to the Company's future financial and operating results,are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. You can identify these forward-looking statements by terminology such as "will," "expects," "believes," "anticipates," "intends," "estimates" and similar statements. Among other things,management's quotations and the Business Outlook section contain forward-looking statements. These forward-looking statements involve known and unknown risks and uncertainties and are based on current expectations,assumptions,estimates and projections about RISE and the industry. Potential risks and uncertainties include,but are not limited to,those relating to its ability to attract new students and retain existing students,its ability to maintain or enhance its brand,its ability to compete effectively against its competitors,its ability to execute its growth strategy,its ability to manage uncertainties and business disruptions caused by external factors,its ability to introduce new products or enhance existing products,its ability to obtain required licenses,permits,filings or registrations,its ability to grow or operate or effectively monitor its franchise business,quarterly variations in its operating results caused by factors beyond its control,macroeconomic conditions in China and government policies and regulations relating to its corporate structure,business and industryand their potential impact on itsfuture business development,financial condition and results of operations. All information provided in this press release is as of the date hereof,and RISE undertakes no obligation to update any forward-looking statements to reflect subsequent occurring events or circumstances,or changes in its expectations,except as may be required by law. Although RISE believes that the expectations expressed in these forward-looking statements are reasonable,it cannot assure you that its expectations will turn out to be correct,and investors are cautioned that actual results may differ materially from the anticipated results. Further information regarding risks and uncertainties faced by RISE is included in RISE's filings with the U.S. Securities and Exchange Commission,including its annual reporton Form 20-F for the year ended December 31,2018.

Investor Relations Contact

Mei Li

RISE Education

Email: riseir@rdchina.net

Tel: +86 (10) 8559-9191

RISE EDUCATION CAYMAN LTD

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands)

As of

December31

December 31

December 31

2018

2019

2019

RMB

RMB

USD

ASSETS

Current assets:

Cash and cash equivalents

1,288,080

999,012

143,499

Restricted cash

28,705

23,813

3,421

Accounts receivable,net

2,438

1,745

251

Amounts due from related parties

190

191

27

Inventories

11,320

8,685

1,248

Prepaid expenses and other current assets

71,537

51,420

7,386

Total current assets

1,402,270

1,084,866

155,832

Property and equipment,net

128,412

137,340

19,728

Intangible assets,net

198,057

210,346

30,214

Long-term investment

-

33,000

4,740

Goodwill

491,969

665,416

95,581

Deferred tax assets

6,713

11,026

1,584

Other non-current assets

53,353

49,638

7,130

Operating lease right-of use assets

-

610,323

87,667

Total assets

2,280,774

2,801,955

402,476

LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:

Current portion of long-term loan

82,506

134,015

19,250

Accounts payable

8,426

7,553

1,085

Accrued expenses and other current liabilities

159,882

202,808

29,133

Deferred revenue and customer advances

1,002,796

716,637

102,938

Income taxes payable

25,262

14,594

2,096

Operating lease liabilities,current portion

-

157,911

22,682

Total current liabilities

1,278,872

1,233,518

177,184

Long-term loan

502,356

370,163

53,171

Deferred revenue and customer advances

36,037

39,397

5,659

Deferred tax liabilities

14,541

31,116

4,470

Other non-current liabilities

8,134

39,156

5,624

Operating lease liabilities,non-current portion

-

464,304

66,692

Total liabilities

1,839,940

2,177,654

312,800

Shareholders' equity:

Ordinary shares

7,074

6,946

998

Additional paid-in capital

600,011

583,262

83,780

Treasury shares,at cost

(23,460)

-

-

Statutory reserves

78,345

104,830

15,058

Accumulated deficit

(248,674)

(127,059)

(18,251)

Accumulated other comprehensive income

42,459

40,917

5,877

Total RISE Education Cayman Ltd shareholders'

equity

455,755

608,896

87,462

Non-controlling interests

(14,921)

15,405

2,213

Total equity

440,834

624,301

89,675

Total liabilities,non-controlling interests and

shareholders' equity

2,476

RISE EDUCATION CAYMAN LTD

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(in thousands,except share and ADS data and per share and per ADS data)

Three Months EndedDecember 31,

Full Year Ended December 31,

2018

2019

2019

2018

2019

2019

RMB

RMB

USD

RMB

RMB

USD

Revenues

354,168

416,223

59,787

1,888

1,447

219,691

Educational programs

324,090

379,887

54,568

1,097,619

1,324,654

190,274

Franchise revenues

28,305

33,172

4,765

125,341

156,509

22,481

Others

1,773

3,164

454

48,928

48,284

6,936

Cost of revenues

(150,338)

(183,598)

(26,373)

(576,530)

(694,693)

(99,786)

Gross profit

203,830

232,625

33,414

695,358

834,754

119,905

Selling and marketing expenses

(69,468)

(87,657)

(12,591)

(245,662)

(307,339)

(44,146)

General and administrative

expenses

(74,354)

(84,305)

(12,109)

(242,084)

(304,626)

(43,757)

Operating income

60,008

60,663

8,714

207,612

222,789

32,002

Interest income

5,099

4,046

581

26,376

17,952

2,579

Interest expense

(8,953)

(7,409)

(1,064)

(33,803)

(34,093)

(4,897)

Foreign currency exchange loss

(361)

(77)

(11)

(1,383)

(1,506)

(216)

Other income,net

3,321

928

133

15,397

10,115

1,452

Income before income tax expense

59,114

58,151

8,353

214,199

215,257

30,920

Income tax expense

(24,735)

(8,768)

(1,260)

(71,763)

(70,697)

(10,155)

Net income

34,379

49,383

7,093

142,436

144,560

20,765

Add: net (income)/loss attributable

to non-controlling interests

(2,876)

1,752

252

522

3,540

508

Net income attributable to RISE

Education Cayman Ltd

31,503

51,135

7,345

142,958

148,100

21,273

Net income per ordinary share:

Basic

0.28

0.45

0.07

1.26

1.29

0.19

Diluted

0.27

0.45

0.06

1.23

1.27

0.18

Net income per ADS:

Basic

0.55

0.91

0.13

2.51

2.58

0.37

Diluted

0.54

0.90

0.13

2.47

2.55

0.37

Shares used in net income per ordinary share

computation:

Basic

114,359,011

112,724,891

112,891

113,812,182

114,905,223

114,223

Diluted

115,846,535

113,978,315

113,315

115,881,867

116,181,610

116,610

ADSs used in net income per ADS

computation:

Basic

57,179,506

56,362,445

56,906,091

57,452,611

57,611

Diluted

57,923,267

56,989,158

56,158

57,940,934

58,090,805

58,805

RISE EDUCATION CAYMAN LTD

RECONCILIATION OF UNAUDITED GAAP AND NON-GAAP RESULTS

(in thousands,except share and ADS data and per share and per ADS data)

Three Months Ended December 31,

2018

2019

2019

2018

2019

2019

RMB

RMB

USD

RMB

RMB

USD

Net income

34,765

Other comprehensive

income/(loss),net of tax of nil:

Foreign currency translation

adjustments

2,009

1,527

220

2,419

(1,542)

(221)

Other comprehensive

income/(loss)

2,542)

(221)

Comprehensive income

36,388

50,910

7,313

144,855

143,018

20,544

Add: comprehensive

(income)/loss attributable to non-

controlling interests

(2,540

508

Comprehensive income

attributable to RISE Education

Cayman Ltd

33,512

52,662

7,565

145,377

146,558

21,052

RISE EDUCATION CAYMAN LTD

RECONCILIATION OF UNAUDITED GAAP AND NON-GAAP RESULTS

(in thousands,except ADS data and per ADS data)

Three Months Ended December 31,765

SBC

12,015

10,555

1,517

20,352

47,889

6,879

IA amortization arising from Bain

acquisition

4,338

4,429

637

16,622

17,374

2,495

Non-GAAP net income

50,732

64,367

9,247

179,410

209,823

30,139

Add: net (income)/loss attributable to non-

controlling interests

(2,540

508

Non-GAAP net income attributable to

RISE Education Cayman Ltd

47,856

66,119

9,499

179,932

213,363

30,647

Net income

34,765

Add: Depreciation

10,282

11,792

1,693

36,027

45,375

6,518

Add: Amortization

5,732

7,119

1,023

22,199

24,646

3,540

Add: Interest expense

8,953

7,409

1,064

33,803

34,093

4,897

Add: Income tax expense

24,735

8,768

1,260

71,763

70,697

10,155

Less: Interest income

5,579

EBITDA

78,982

80,425

11,552

279,852

301,419

43,296

SBC

12,879

Adjusted EBITDA

90,997

90,980

13,069

300,204

349,308

50,175

Cost of revenues

150,338

183,598

26,373

576,530

694,693

99,786

Personnel costs

63,069

87,115

12,513

229,006

301,327

43,283

Rental costs

49,402

58,872

8,456

181,458

220,912

31,732

Others

37,867

37,611

5,402

166,066

172,454

24,771

Less: SBC

354

132

19

1,315

2,617

376

Less: IA amortization arising from Bain

acquisition

3,536

3,610

519

13,549

14,162

2,034

Non-GAAP cost of revenues

146,448

179,856

25,835

561,666

677,914

97,376

Non-GAAP gross profit

207,720

236,367

33,952

710,222

851,533

122,315

Selling and marketing expenses

69,468

87,657

12,591

245,662

307,339

44,146

Less: SBC

2,829

275

40

4,229

1,016

146

Less: IA amortization arising from Bain

acquisition

802

819

118

3,073

3,212

461

Non-GAAP selling and marketing

expenses

65,837

86,563

12,433

238,360

303,111

43,539

General and administrative expenses

74,354

84,305

12,109

242,084

304,626

43,757

Less: SBC

8,832

10,148

1,458

14,808

44,256

6,357

Non-GAAP general and administrative

expenses

65,522

74,157

10,651

227,276

260,370

37,400

Operating expense

143,822

171,962

24,700

487,746

611,965

87,903

Less: SBC

11,661

10,423

1,498

19,037

45,272

6,503

Less: IA amortization arising from Bain

acquisition

802

819

118

3,212

461

Non-GAAP operating expense

131,359

160,720

23,084

465,636

563,481

80,939

Operating income

60,002

Add: SBC

12,879

Add: IA amortization arising from Bain

acquisition

4,495

Non-GAAP operating income

76,361

75,647

10,868

244,586

288,052

41,376

Non-GAAP net income per ADS attributable

to RISE-basic

0.84

1.17

0.17

3.16

3.71

0.53

Non-GAAP net income per ADS attributable

to RISE-diluted

0.83

1.16

0.17

3.11

3.67

0.53

ADSs used in calculating net income per

ADS-basic:

57,611

ADSs used in calculating net income per

ADS-diluted:

57,805

Note 1: Each ADS represents two ordinary shares.

View original content:/news-releases/rise-education-announces-fourth-quarter-and-full-year-2019-unaudited-financial-results-301022417.html