RISE Education Announces First Quarter 2020 Unaudited Financial Results

BEIJING,May 15,2020 -- 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 first quarter ended March 31,2020.

Impact from COVID-19

The outbreak of COVID-19in lateJanuary 2020 had a significant and material adverse impact on the Company's operations during the first quarter of 2020. In accordance with government regulations to contain the outbreak,RISE's learning centers were temporarily closed starting January 19,2020 and all self-owned learning centers remain closed as of May 15,2020. This has adversely impacted the Company's ability to recognize revenue and to collect tuition fees not only from renewed students due to the deferred academic schedule,but also from new students who are acquired through its physical network of learning centers. The extent of the disruption on offline operations and the related impact on RISE's financial and operational results and outlook depend on COVID-19's further development as a global pandemic. In response to this challenging environment,the Company implemented proactive measures during the quarter to stabilize its business through targeted cost controls and adjusted capital expenditure and liquidity plans to preserve cash. At the same time,the Company also upgraded Rise+ into a nation-wide open and interactive technology platform for learning,teaching and training. The Company officiallylaunched its first online small group class product through Rise+ in early March 2020 which has strengthened its determination to transform its business leveraging an Online Merge Offline ("OMO") model.

As of March 31,2020,the Company had RMB925.1 million (US$130.6 million) in cash,cash equivalents,and restricted cash. The Company's cash and cash equivalents primarily consist of cash on hand,demand deposits and short-term floating rate financial instruments which can be freely withdrawn or used and have original maturities of three months or less when purchased. The Company's restricted cash primarily consists of deposits held in a designated bank account as security for the interest payments on its long-term loan and deposits restricted as to withdrawal or use under government regulations. The Company believes its level of liquidity is sufficient to navigate an extended period of uncertainty.

First Quarter of 2020 Financial and Operational Summary

Total revenueswereRMB109.0million(US$15.4 million) in the first quarter of2020,compared with RMB335.0 million in the first quarter of2019.

Net loss attributable to RISEwas RMB103.8 million (US$14.7 million)in the first quarter of 2020,compared with net income of RMB36.4 million in the first quarter of2019.

Non-GAAP net loss attributable to RISE was RMB99.5 million (US$14.1 million) in the first quarter of 2020.

Adjusted EBITDA[1]loss wasRMB108.0million(US$15.3 million) in the first quarter of 2020,compared with adjusted EBITDA income of RMB80.5 million in the first quarter of 2019.

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. The Company immediately took measures to launch online small group classes through Rise+ in late February 2020 and began monetizing them in early March 2020 with existing and new students. Students in class[2] for Rise regular courses (including Rise Start and Rise On programs) were 52,585 as of March 31,an increase of 901 from 51,684 as of March 31,2019. Students in class for online small group classes were 31,039 at the end of March 2020.

New students enrolled[3] for Rise regular courses in the first quarter of 2020 were 1,507,compared with 7,406 during the same period last year. New students enrolled for other Rise courses,which were taught online (including Rise Up,Can-Talk and online small group classes,other Rise short-term courses and courses provided by The Edge learning centers were 32,494in the first quarter of 2020,compared with 1,470 during the same period last year. During the first quarter of 2020,31,822 students enrolled in online small group classes,92.6% of whom were existing RISE students.

The total number of the Company's learning centers was 475,consisting of 89self-owned (including 2 operated by The Edge) and 386 franchised learning centers.

[1] Adjusted EBITDA excludes share-based compensation expenses from EBITDA.

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

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

Three Months Ended

March 31,

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

2019

2020

Pct.Change

Revenues

335,026

108,989

-67.5%

Operating income/(loss)

53,040

(131,397)

-347.7%

Non-GAAP operating income/(loss)

60,664

(127,050)

-309.4%

Net income/(loss) attributable to RISE

36,370

(103,837)

-385.5%

Non-GAAP net income/(loss) attributable to RISE

43,994

(99,490)

-326.1%

Net income/(loss) per ADS attributable to RISE – basic

0.64

(1.84)

-387.5%

Net income/(loss) per ADS attributable to RISE – diluted

0.63

(1.84)

-392.1%

Non-GAAP net income/(loss) per ADS attributable to RISE – basic

0.77

(1.76)

-328.6%

Non-GAAP net income/(loss) per ADS attributable to RISE – diluted

0.76

(1.76)

-331.6%

Adjusted EBITDA

80,499

(108,006)

-234.2%

Ms. Lihong Wang,Chairwoman and Chief Executive Officer of RISE,commented,"The disruption to our operations caused by the COVID-19 pandemic has compelled us to accelerate the execution of our digitalization strategy,whichhas already generated solid results. During the first quarter of 2020,92.6% of whom were existing RISE students,which I believe reflects the quality of the course and our ability to smoothly transition students online with an enhanced user experience."

"Following the launch of online small group classes,we have successfully transitioned close to 90% of our existing offline regular course students online as of the end of April 2020. We also launched upgraded online small group classes,which offer differentiated Chinese and native English-speaking teacher combos,in early May. In just under four months,we have been able to successfully build and launch an online platform and online products that offer a truly unique value proposition and experience to an increasing number of students who choose to resume their courses online."

"These initial results reflect the enormous growth potential ahead as we scale upandhave convinced us to deepen our commitment to driving the long-term transformation of our business. We have brought on board additional highly-experienced and seasoned industry professionals to drive our digitalization strategy to the next stage. The appointment of our new Chief Operating Officer,who has extensive experience in enhancing enterprise operational excellence and digital transformation,as an executive officer and the strengthening of our business management team with a head of business development,head of OMO product development and head of new media marketing truly reflect our commitment to building a digitalized platform that can offer cross-disciplinary skill-based education products to young children."

Ms. Jiandong Lu,Chief Financial Officer of RISE,added,"Our financial performance during the quarter was significantly impacted by the COVID-19 pandemic. In response,we have implemented proactive measures to stabilize our business during the quarter through targeted cost controls and adjusted capital expenditure and liquidity plans to preserve cash. Following the outbreak in late January,we quickly began reaching out to our students to ensure we would be able to continue providing our services. At the same time,we began implementing initiatives to control costs and preserve cash. Compared with last quarter,we managedto reduce general and administrative expenses by over 35%,personnelcosts by about 23% and monthly rental expenses by almost 25% for the period when our learning center remainedclosed. Going forward,our growth is expected to be driven by a combination of increased utilization of our offline classrooms and greater usage of our online virtual classrooms while we continue rolling out an expanded array of online products empowered with OMO technologies."

Financial Results for the first quarter of 2020

Revenues

Total revenues for the first quarter of 2020 decreased by RMB226.0million,or 67.5%,to RMB109.0million(US$15.4 million) from RMB335.0million forthe same period of the prior year.

Revenues from educational programs for the first quarter of 2020 decreasedby 64.7% to RMB102.0million(US$14.4million). In line with management's long-term strategy,revenues from educational programs include revenues generated from Can-Talk starting from the first quarter of 2020. Revenues from educational programs in previous years have been adjusted to take this into account. Revenues from educational programs are composed of three parts: revenues generated from regular courses such as Rise Start and Rise On courses,revenues generated from Rise online programs which include Rise Up,Can-Talk,and short-term online courses such as online small group classes,and revenues generated from courses offered by The Edge. The decrease in revenues from educational programs was primarily due to the temporary closure of self-owned learning centers fromlate January 2020as a result of the outbreak of COVID-19,which was partially offset by an increase in revenues generated from the newly launched online small group classes.

Franchise revenues for the first quarter of 2020 decreased by 84.0% to RMB6.1 million (US$0.9 million),primarily due to a decline in recurring franchise revenue as a result ofthe temporary closure of franchised learning centers.

Other revenues for the first quarter of 2020 decreased by 89.2% year-over-year to RMB0.9million(US$0.1 million),primarily due to the impact of travel restrictions on the Company's study tour services.

Cost of Revenues

Cost of revenues for the first quarter of 2020decreasedby RMB11.8million,or7.7%,to RMB142.6million(US$20.1 million). The decrease was primarily due to a decrease in direct costs associated with the Company's study tour servicesand delivery of learning materials.Inthe first quarter of 2020,rental costs of RISE decreasedas a result ofa RMB8.0 million (US$1.1 million) rental concession. Non-GAAP cost ofrevenues[4] for the first quarter of 2020decreased by 8.1% to RMB138.3million(US$19.5 million).

[4] Non-GAAP cost of revenues exclude relevant SBCexpenses and amortization of certain intangible assets,including teaching course license,acquired as part of the junior ELT business by the Company from certain third-party in 2013 (the "2013 acquisition")from cost of revenues. Non-GAAP operating income adds back share-based compensation expenses and amortization of certain intangible assets,including trademark,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. 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 Loss

As a result of the foregoing,gross loss for the first quarter of 2020wasRMB33.6million(US$4.7 million),compared with gross profitof RMB180.6million(US$26.9 million) for the first quarter of 2019.

Operating Expenses

Total operating expenses for the first quarter of 2020decreased by RMB29.8 million,or 23.3%,to RMB97.8million(US$13.8 million). Non-GAAPoperating expensesfor the first quarter of 2020were RMB97.7million(US$13.8 million).

Selling and marketing expenses decreased by 34.2% year-over-year to RMB43.2 million(US$6.1 million)for the first quarter of 2020,compared with RMB65.7 million for the first quarter of 2019. The decrease was primarily associated with limited offline marketing activities and related performance-based personnel costs due to the outbreak of COVID-19. Non-GAAP selling and marketing expenses for the first quarter of 2020decreasedby 34.8% year-over-year to RMB42.2million(US$6.0 million).

General and administrative expenses decreased by 11.8% year-over-year to RMB54.6million(US$7.7 million) for the first quarter of 2020,compared with RMB61.9million for the first quarter of 2019.The decrease was mainly attributable to the reversal of share-based compensation expenses due to actual forfeitures in the first quarter of 2020. Non-GAAP general and administrative expenses for the first quarter of 2020decreasedby 6.0% year-over-year to RMB55.5million(US$7.8 million).

Operating Loss

Operating loss for the first quarter of 2020was RMB131.4million(US$18.6 million),compared withoperating income RMB53.0 million forthe same period of the prior year. Non-GAAP operating lossfor the first quarter of 2020was RMB127.1 million (US$17.9 million),as compared withnon-GAAP operating income RMB60.7million (US$9.0 million)forthe same period of the prior year.

Interest Expense

Interest expense for the first quarter of 2020was RMB6.8million(US$1.0million),compared withRMB9.0million forthe same period of the prior year primarily due to adecrease in the outstanding balance of our borrowed loansand a decrease in interest rate.

Other Income

Other income for the first quarter of 2020was RMB3.0 million (US$0.4 million),compared withRMB7.9 million forthe same period of the prior year.

Income Tax (Benefit)/Expense

Income tax benefit for the first quarter of 2020was RMB19.7 million (US$2.8 million),compared with income tax expense RMB18.7 million forthe same period of the prior year.

Net Loss Attributable to RISE

Net loss attributable to RISE for the first quarter of 2020was RMB103.8million(US$14.7 million).

Non-GAAP net lossattributable to RISEfor the first quarter of 2020was RMB99.5 million (US$14.1 million).

EBITDA represents net income/(loss) before interests,taxes,depreciation,and amortization. EBITDA loss for the first quarter of 2020was RMB108.0 million (US$15.2 million).

Adjusted EBITDA loss for the first quarter of 2020was RMB108.0 million (US$15.3 million).

Basic and Diluted Earningsper ADS

Basic and diluted net loss attributable to RISE per ADS was RMB1.84 (US$0.26) for the first quarter of 2020.

Basic and diluted non-GAAP net loss attributable to RISE per ADS was RMB1.76 (US$0.25) for the first quarter of 2020.

Cash Flow

Net cash outflowed from operating activities for the first quarter of 2020was RMB82.4 million (US$11.6million),compared with RMB5.0million of cash generated from operating activities for the same period of the prior year,mainly due to the reduced cash collection from regular courses as a result ofthe temporary closure of self-owned and franchised learning centers.

Balance Sheet

As of March 31,the Company had combined cash and cash equivalentsand restricted cashof RMB925.1million (US$130.6 million),as compared with RMB1,022.8 million as of December 31,2019.

Currentand non-currentdeferred revenue and customer advances wereRMB776.3million (US$109.6million) as of March 31,representing an increase of 2.7% from RMB756.0million as of December 31,2019. The increase was primarily due to the revenue recognition for our offline and online courses fallingbehind the cash collection for the courses. Deferred revenue and customer advances mainly consisted of upfront tuition payments from students and initial franchise fees from the Company's franchisees.

Business Outlook

RISE expects its financial and operational performanceto begin improvingon a sequential basis starting during the second quarter of 2020. The participation rate from offline students in online courses is high,coming in close to 90%.RISE also launched upgraded online small group classes in early May 2020,which,combined with the initial online small group classes,are expected to increasingly contribute to revenues starting in the second quarter of 2020.With back to school schedules being rolled out in an increasing number of regions,a number of the Company's franchised learning centers have already resumed operations offline. Taking into account the above-mentioned developments and excluding any potential revenue from the Company's self-owned learning centers which are expected to resume operations sometime during the second half of the second quarter of 2020,RISE expects revenues in the second quarter of 2020to be in the range of RMB135 million to RMB145 million.

Conference Call Information

RISE will hold a conference call on May 14,2020 at 9:00 pm Eastern Time (or May 15,2020 at 9:00 am Beijing Time) to discuss the financial results. Due to the outbreak of COVID-19,operator assisted conference calls are not available at the moment. All participants must preregister online prior to the call to receive the dial-in details.

Conference call preregistration link is http://apac.directeventreg.com/registration/event/7393736. Once preregistration has been completed,participants will receive dial-in numbers,an event passcode,and a unique registrant ID.

To join the conference,please dial the number you receive,enter the event passcode followed by your unique registrant ID,and you will be joined to the conference instantly.

A telephone replay will be accessible through May 20,2020 by dialing the following numbers:

United States:

+1-646-254-3697

International:

+61-2-8199-0299

Mainland China:

400-6322-162

Hong Kong:

+852-3051-2780

Conference ID:

# 7393736

A live and archived webcast of the conference call,together with a copy of the presentation slides used for the conference call,will 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 RMB7.0808to US$1.00,the noon buying rate in effect on March 31,2020 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/(loss)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/(loss) of the Company's operations.

The Company uses non-GAAP operating expenses,non-GAAP operating income/(loss),non-GAAP operating margin,EBITDA,adjusted EBITDA margin,non-GAAP net income/(loss)attributable to RISE,and non-GAAP basic and diluted net income/(loss)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 the Company'snon-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/(loss)adds back share-based compensation expenses and amortization of certain intangible assets,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,and other complementary products,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 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 31,2019.

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

March31

March31

2019

2020

2020

RMB

RMB

USD

ASSETS

Current assets:

Cash and cash equivalents

999,012

903,297

127,570

Restricted cash

23,813

21,773

3,075

Accounts receivable,net

1,745

1,136

160

Amounts due from a related party

191

199

28

Inventories

8,685

8,373

1,182

Prepaid expenses and other current assets

51,420

61,596

8,700

Total current assets

1,084,866

996,374

140,715

Property and equipment,net

137,340

127,000

17,936

Intangible assets,net

210,346

207,352

29,284

Long-term investment

33,000

33,000

4,660

Goodwill

665,416

670,551

94,700

Deferred tax assets

11,026

25,519

3,604

Other non-current assets

49,638

48,686

6,876

Operating lease right-of-use assets

610,323

568,089

80,229

Total assets

2,801,955

2,676,571

378,004

LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:

Current portion of long-term loan

134,015

136,305

19,250

Accounts payable

7,553

3,154

445

Accrued expenses and other current liabilities

202,808

186,175

26,293

Deferred revenue and customer advances

716,637

738,499

104,296

Income taxes payable

14,594

11,319

1,599

Current portion of operating lease liabilities

157,911

155,879

22,014

Total current liabilities

1,233,518

1,231,331

173,897

Long-term loan

370,163

378,230

53,416

Deferred revenue and customer advances

39,397

37,811

5,340

Deferred tax liabilities

31,116

25,822

3,647

Other non-current liabilities

39,156

40,392

5,704

Operating lease liabilities

464,304

450,165

63,576

Total liabilities

2,177,654

2,163,751

305,580

Shareholders' equity:

Ordinary shares

6,946

6,946

981

Additional paid-in capital

583,262

583,230

82,368

Statutory reserves

104,830

104,830

14,805

Accumulated deficit

(127,059)

(230,896)

(32,609)

Accumulated other comprehensive income

40,917

41,168

5,814

Total Rise Education Cayman Ltd shareholders'

equity

608,896

505,278

71,359

Non-controlling interests

15,405

7,542

1,065

Total equity

624,301

512,820

72,424

Total liabilities,non-controlling interests and

shareholders' equity

2,004

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 Ended March 31,

2019

2020

2020

RMB

RMB

USD

Revenues

335,989

15,392

Educational programs

288,614

101,989

14,403

Franchise revenues

38,177

6,109

863

Others

8,235

891

126

Cost of revenues

(154,401)

(142,568)

(20,134)

Gross profit/(loss)

180,625

(33,579)

(4,742)

Selling and marketing expenses

(65,661)

(43,220)

(6,104)

General and administrative expenses

(61,924)

(54,598)

(7,711)

Operating income/(loss)

53,397)

(18,557)

Interest income

2,574

3,852

544

Interest expense

(8,953)

(6,791)

(959)

Foreign currency exchange gain/(loss)

50

(79)

(11)

Other income,net

7,927

2,987

422

Income/(Loss) before income tax expense

54,638

(131,428)

(18,561)

Income tax (expense)/benefit

(18,706)

19,728

2,786

Net income/(loss)

35,932

(111,700)

(15,775)

Add: net loss attributable to non-controlling

interests

438

7,863

1,110

Net income/(loss) attributable to RISE

Education Cayman Ltd

36,837)

(14,665)

Net income/(loss) per ordinary share:

Basic

0.32

(0.92)

(0.13)

Diluted

0.32

(0.92)

(0.13)

Net income/(loss) per ADS (Note 1):

Basic

0.64

(1.84)

(0.26)

Diluted

0.63

(1.84)

(0.26)

Shares used in net income/(loss) per ordinary share computation:

Basic

113,615,686

112,756,311

112,311

Diluted

115,056,569

112,311

ADSs used in net income/(loss) per ADS computation: (Note 1)

Basic

56,807,843

56,378,155

56,155

Diluted

57,528,285

56,155

Note 1: Each ADS represents two ordinary shares.

RISE EDUCATION CAYMAN LTD

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(in thousands,

2019

2020

2020

RMB

RMB

USD

Net income/(loss)

35,775)

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

Foreign currency translation adjustments

(512)

251

35

Other comprehensive (loss)/income

(512)

251

35

Comprehensive income/(loss)

35,420

(111,449)

(15,740)

Add: comprehensive loss attributable to non-controlling

interests

438

7,110

Comprehensive income/(loss) attributable to RISE

Education Cayman Ltd

35,858

(103,586)

(14,630)

RISE EDUCATION CAYMAN LTD

RECONCILIATION OF GAAP AND NON-GAAP RESULTS

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

Three Months Ended March 31,775)

Share-based compensation("SBC")

3,383

(41)

(5)

IA amortization arising from Bain acquisition

4,241

4,388

620

Non-GAAP net income/(loss)

43,556

(107,353)

(15,160)

Add: net loss attributable to non-controlling interests

438

7,110

Non-GAAP net income/(loss) attributable to RISE

Education Cayman Ltd

43,490)

(14,050)

Net income/(loss)

35,775)

Add: Depreciation

10,754

12,646

1,786

Add: Amortization

5,345

7,878

1,113

Add: Interest expense

8,953

6,791

959

Add: Income tax expense/(benefit)

18,706

(19,728)

(2,786)

Less: Interest income

2,852

544

EBITDA

77,116

(107,965)

(15,247)

SBC

3,383

(41)

(5)

Adjusted EBITDA

80,006)

(15,252)

Cost of revenues

154,401

142,568

20,134

Personnel costs

64,035

65,859

9,300

Rental costs

51,891

50,873

7,185

Others

38,475

25,836

3,649

Less: SBC

450

699

99

Less: IA amortization arising from Bain acquisition

3,457

3,577

505

Non-GAAP cost of revenues

150,494

138,292

19,530

Non-GAAP gross profit/(loss)

184,532

(29,303)

(4,138)

Selling and marketing expenses

65,661

43,220

6,104

Less: SBC

102

195

28

Less: IA amortization arising from Bain acquisition

784

811

115

Non-GAAP selling and marketing expenses

64,775

42,214

5,961

General and administrative expenses

61,924

54,598

7,711

Less: SBC

2,831

(935)

(132)

Non-GAAP general and administrative expenses

59,093

55,533

7,843

Operating expense

127,585

97,818

13,815

Less: SBC

2,933

(740)

(104)

Less: IA amortization arising from Bain acquisition

784

811

115

Non-GAAP operating expense

123,868

97,747

13,804

Operating income/(loss)

53,557)

SBC

3,388

620

Non-GAAP operating income/(loss)

60,050)

(17,942)

Non-GAAP net income/(loss) per ADS attributable to RISE-

basic(Note 1)

0.77

(1.76)

(0.25)

Non-GAAP net income/(loss) per ADS attributable to RISE-

diluted(Note 1)

0.76

(1.76)

(0.25)

ADSs used in calculating net income/(loss) per ADS-basic

(Note 1)

56,155

ADSs used in calculating net income/(loss) per ADS-diluted

(Note 1)

57,155

Note 1: Each ADS represents two ordinary shares.

View original content:/news-releases/rise-education-announces-first-quarter-2020-unaudited-financial-results-301059541.html