First High-School Education Group Announces Unaudited Financial Results for the Nine Months Ended September 30, 2022

-- Revenues of RMB274.2 million for the Nine Months Ended September 30,2022,up 0.5% year-over-year

--Net Income of RMB51.0 million for the Nine Months Ended September 30,up 95.3% year-over-year

BEIJING,Nov. 2,2022 --First High-School Education Group Co.,Ltd. ("First High-School Education Group" or the "Company") (NYSE: FHS),an education service provider primarily focusing on high schools in Western China,today announced its unaudited financial results for the nine months ended September 30,2022.

Financial Highlights for the Nine Months Ended September 30,2022 – Continuing Operations

Total revenues were RMB274.2 million (US$38.5 million),an increase of 0.5% from RMB272.7 million for the nine months ended September 30,2021.

Gross profit was RMB124.7 million (US$17.5 million),an increase of 28.1% from RMB97.3 million for the nine months ended September 30,2021.

Income from operations was RMB72.0 million (US$10.1 million),an increase of 78.6% from RMB40.3 million for the nine months ended September 30,2021.

Net income was RMB51.0 million (US$7.2 million),an increase of 95.3% from RMB26.1 million for the nine months ended September 30,2021.

Adjusted net income[1] (Non-GAAP) was RMB51.0 million (US$7.2 million),of 2021.

Operational Highlights –Continuing Operations

The total number of students enrolled at our school programs and public schools for which we provide management services as of October 31,2022 was 27,777,an increase of 25.9% from 22,062 as of October 31,2021.

The total number of school programs at our school programs and public schools for which we provide management services as of October 31,2022 was 23,an increase of 9.5% from 21 as of October 31,2021.

CFO Comments

Mr. Tommy Zhou,Chief Financial Officer of First High-School Education Group,commented:

The third quarter period,from July to September,is internally known as the quiet period of our business. Since no school activities are conducted during the summer months of July and August,no revenue is recognized for 2/3 of the third quarter period,resulting in only modest revenue growth. During the third quarter period,the Company did extensive preparation work for the school opening in September,such as teacher recruitment and training,constructions and repairs of school properties,and student admission campaigns.

For both operation and financial perspectives,the Company continues to thrive. As of October 31,for continuing operations,we admitted 7,963 students for class of 2022,among a total of 27,777 students enrolled at the school programs and public schools for which we provide management services. We currently operate 23 school programs,including 13 high school programs,five Gaokao repeater programs and five school management service programs.

Financially,our continuous drive for greater efficiency yielded improved profitability. It is worth noting that most of our efficiency measures were put in place during September last year. It is especially rewarding to see that these measures,such as a stricter and more scientific budget system,increasing horizontal comparison among business units,and tying compensation to performance,have been yielding positive results for a full year.

Lastly,the Company is aware of the difficult macro- and micro-environment ahead. We will constantly monitor the changing environment,and act for the best of the Company and its shareholders.

Financial Results for the Nine Months Ended September 30,2022– Continuing Operations

Total Revenues

Total revenueswere RMB274.2 million (US$38.5 million),2021.

Revenues from customerswere RMB238.3 million (US$33.5 million),a decrease of 1.6%from RMB242.1 million for the nine months ended September 30,2021. The decrease was primarily driven by decreased collection of teaching and auxiliary materials fees.

Revenues from government cooperative agreementswere RMB36.0 million (US$5.1 million),an increaseof 17.3% from RMB30.7 million for the nine months ended September 30,2021. The increase was primarily driven by increased number of publicly-sponsored students served.

Cost of revenues

Cost of revenues were RMB149.5 million (US$21.0 million),a decrease of 14.7% from RMB175.4 million for the nine months ended September 30,2021. The decrease was primarily due to the effective cost control measures such as stricter budget control.

Gross profit

Gross profitwas RMB124.7million (US$17.5 million),2021. Gross marginwas 45.5%,compared with 35.7% for the nine months ended September 30,2021. The increased gross margin was primarily due to the improved cost control measures,resulting from (1) improved school operating efficiency,tighter utility usage limits,and stricter budget control; and (2) revised compensation structure for teachers and supporting staffs,for a more efficient system tying pay to performance.

Net operating expenses

Net operating expenses were RMB52.7 million (US$7.4 million),a decrease of 7.6% from RMB57.0 million for the nine months ended September 30,2021.

Selling and marketing expenses were RMB1.9 million (US$0.3 million),a decrease of 52.7% from RMB4.0 million for the nine months ended September 30,2021. The decrease was primarily due to the decreased expenses in brand promotion and marketing activities for our relatively mature school operation.

General and administrative expenses were RMB51.7 million (US$7.3 million),a decrease of 6.6% from RMB55.4 million for the nine months ended September 30,2021. The decrease was primarily due to improved cost control.

Government grants were RMB0.9 million (US$0.1 million),a decrease of 60.0% from RMB2.4 million for the nine months ended September 30,2021. The decrease was primarily due to the government's tight fiscal budget resulting in delayed payments made by government.

Income from operations

Income from operations was RMB72.0 million (US$10.1 million),2021.

Net Income from continuing operations

Net income from continuing operations was RMB61.0 million (US$8.6 million),an increase of 84.6% from RMB33.1 million for the nine months ended September 30,2021.

Net Loss from discontinued operations

Net loss from discontinued operations was RMB10.1 million (US$1.4 million),an increase of 44.3% from RMB7.0 million for the nine months ended September 30,2021.

Net income

Net income was RMB51.0 million (US$7.2 million),2021.

Adjusted net income[2] (Non-GAAP)

Adjusted net income (Non-GAAP) was RMB51.0 million (US$7.2 million),2021.

Business Outlook

For the fiscal year 2022,the Company expects total revenues of continuing operations to be between RMB440.0 million to RMB460.0 million,representing an increase of 10% to 15% on a year-over-year basis. This outlook reflects the Company's current and preliminary views on the market and operational conditions,and the outlook ranges for the fiscal year 2022 reflect a number of assumptions that are subject to change based on uncertainties.

Impact of Implementation Rules for Private Education Laws

On May 14,2021,the State Council of the People's Republic of China promulgated the Implementation Rules for Private Education Laws (中华人民共和国民办教育促进法实施条例) (the "Implementation Rules"),which became effective on September 1,2021. The Implementation Rules prohibit social organizations and individuals from controlling private schools that provide compulsory education through,among other methods,mergers,acquisitions and contractual arrangements. Additionally,the Implementation Rules prohibit any private schools providing compulsory education from conducting transactions with its related parties. As a result,the Implementation Rules affected the Company's control over the affiliated entities providing compulsory education as well as the sponsor entities (collectively referred to as the "Affected Entities").

In compliance with the Implementation Rules and other applicable PRC regulations and based on the relevant accounting standard in accordance with U.S. GAAP,the Company has determined to cease to recognize revenues for all activities related to schools providing compulsory education and the sponsor entities after September 1,2021 within China that are affected by the Implementation Rules,and classified such Affected Entities as discontinued operations. The discontinued operations of the Affected Entities had certain impact on the Company's financial conditions for the nine months ended September 30,2022. Net loss from discontinued operations was RMB10.1 million (US$1.4 million) for the nine months ended September 30,2022.

There still exist uncertainties with respect to the interpretation and enforcement of the Implementation Rules. The Company will closely monitor the developments related to the Implementation Rules,and continue to assess the possible impacts on the Company and make any applicable actions to keep in compliance with the Implementation Rules and other applicable PRC regulations.

[1]Adjusted net income is a non-GAAP measure. See "Non-GAAP measure" in this press release. A reconciliation of the Company's most directly comparable GAAP measure to historical non-GAAP financial measure has been provided in the tables captioned "Reconciliation of GAAP to Non-GAAP Measure" included at the end of this press release,and investors are encouraged to review the reconciliation.

[2]Adjusted net income is a non-GAAP measure. See "Non-GAAP measure" in this press release. A reconciliation of the Company's most directly comparable GAAP measure to historical non-GAAP financial measure has been provided in the tables captioned "Reconciliation of GAAP to Non-GAAP Measure" included at the end of this press release,and investors are encouraged to review the reconciliation.

Conference Call

First High-School Education Group's management will hold an earnings conference call on Wednesday,November 2,at 8:00 AM U.S. Eastern Time (8:00 PM November 2,Beijing/Hong Kong Time). Please dial in 15 minutes before the conference is scheduled to begin using below numbers.

International

1-412-317-6061

United States

1-888-317-6003

Hong Kong

800-963976

Mainland China

4001-206115

Passcode

8168551

A telephone replay of the conference call may be accessed by phone at the following numbers until November 9,2022.

International

1-412-317-0088

United States

1-877-344-7529

Replay Access Code

8804664

A live and archived webcast of the conference call will be available on the Company's investors relations website at https://ir.diyi.top/

About First High-School Education Group

First High-School Education Group is an education service provider primarily focusing on high schools in Western China. The Company aspires to become a leader and innovator of private high school education in China,with the focuses on a comprehensive education management integrating education information consulting,education research project development,education talent management,education technology management,education service management,and general vocational integration development services. For more information,please visit https://ir.diyi.top/.

Non-GAAP Measure

The Company has provided in this press release financial information that has not been prepared in accordance with U.S. generally accepted accounting principles,or U.S. GAAP. The Company considers and uses one non-GAAP measure,adjusted net income,as a supplemental measure to review and assess its operating performance. Adjusted net income enables the Company's management to assess the Company's operating results without considering the impact of non-cash charges,including share-based compensation expenses,and without considering the impact of donation expenses and transaction costs in relation to previous financing activities. The Company also believes that the use of the non-GAAP measure facilitates investors' assessment of its operating performance.

The presentation of the non-GAAP financial measure is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with U.S. GAAP. Adjusted net income is a non-GAAP measure. A reconciliation of the Company's most directly comparable GAAP measure to historical non-GAAP financial measure has been provided in the tables captioned "Reconciliation of GAAP to Non-GAAP Measure" included at the end of this press release,and investors are encouraged to review the reconciliation.

Exchange Rate

The Company's business is primarily conducted in China and all of the revenues are denominated in Renminbi ("RMB"). This announcement contains translations of certain RMB amounts into U.S. dollars ("USD" or "US$") at specified rates solely for the convenience of the readers. Unless otherwise noted,all translations from RMB to USD are made at the rate of RMB7.1135 to US$1.00,the exchange rate set forth in the H.10 statistical release of the Federal Reserve Board on September 30,2022. No representation is made that the RMB amounts could have been,or could be,converted,realized or settled into US$ at that rate on September 30,or at any other rate.

Statement Regarding Preliminary Unaudited Financial Information

The unaudited financial information set out in this earnings release is preliminary and subject to potential adjustments. Adjustments to the consolidated financial statements may be identified when audit work has been performed for the Company's year-end audit,which could result in significant differences from this preliminary unaudited financial information.

Forward-Looking Statements

Statements in this press release about future expectations,plans and prospects,as well as any other statements regarding matters that are not historical facts,may constitute "forward-looking statements" within the meaning of Section 21E of the Securities Exchange Act of 1934,as amended,and as defined in the U.S. Private Securities Litigation Reform Act of 1995. These statements include,but are not limited to,statements relating to the expected trading commencement and closing dates. The words "anticipate," "believe," "continue," "could," "estimate," "expect," "intend," "may," "plan," "potential," "predict," "project," "should," "target," "will," "would" and similar expressions are intended to identify forward-looking statements,although not all forward-looking statements contain these identifying words. Actual results may differ materially from those indicated by such forward-looking statements as a result of various important factors,including: the uncertainties related to market conditions and the completion of the public offering on the anticipated terms or at all,and other factors discussed in the "Risk Factors" section of the preliminary prospectus filed with the SEC. Any forward-looking statements contained in this press release speak only as of the date hereof,and the Company specifically disclaims any obligation to update any forward-looking statement,whether as a result of new information,future events or otherwise.

For Investor and Media Inquiries Please Contact:

First High-School Education Group

Tommy Zhou

Chief Financial Officer

E-mail: tommyzhou@dygz.com

Customer Service

E-mail: FHS_info@dygz.com

Phone: 010-62555966 (9:30-12:00,13:30-16:00 CST)

First High-School Education GroupCo.,Ltd.

Unaudited Condensed Consolidated Statements of Comprehensive Income

(All amounts in thousands,except share data and per share data,or otherwise noted)

Nine months ended September 30,

2021

2022

2022

RMB

RMB

US$

Revenues

Revenue from customers

242,092

238,259

33,494

Revenue from governments cooperative agreements

30,657

35,956

5,055

Total revenues

272,749

274,214

38,548

Cost of revenues

(175,401)

(149,541)

(21,022)

Gross profit

97,347

124,674

17,526

Operating expenses and income

Selling and marketing expenses

(4,000)

(1,891)

(266)

General and administrative expenses

(55,402)

(51,743)

(7,274)

Government grants

2,354

941

132

Income from operations

40,298

71,980

10,119

Other income (expenses):

Interest income

463

534

75

Interest expense

(7,842)

(5,297)

(745)

Foreign currency exchange loss,net

-

-

-

Others,net

1,360

935

132

Income from Continuing Operations before Income Tax

34,280

68,152

9,581

Income tax expenses

(1,204)

(7,108)

(999)

Income (loss) from

Continuing Operations

33,075

61,045

8,582

Discontinued Operations

(6,972)

(10,062)

(1,414)

Net income/(loss)

26,104

50,983

7,167

Foreign currency translation adjustments

(4,928)

1,332

187

Comprehensive income - Continuing Operations

28,147

62,377

8,769

Comprehensive income (loss) - Discontinued Operations

(6,414)

Attributable to

Shareholder of the Company

26,102

50,983

7,167

Non-controlling interests

2

Earnings per ordinary share

Basic

0.32

0.59

0.08

Diluted

0.30

0.55

0.08

Weighted average number of ordinary share outstanding

Basic

82,691,090

86,838,700

86,700

Diluted

88,241,090

92,388,700

92,700

First High-School Education Group Co.,Ltd.

Unaudited Condensed Consolidated Balance Sheets

(All amounts in thousands,or otherwise noted)

As of

December 31,

As of September 30,

2021

2022

2022

RMB

RMB

US$

Current assets

Cash

144,409

260,242

36,584

Accounts receivable,net of allowance for doubtful

accounts

39,975

61,294

8,617

Amounts due from related parties

24,171

33,394

4,694

Prepaid expenses and other current assets

93,254

91,884

12,917

Assets related to discontinued operation

79,505

58,889

8,278

Total current assets

381,314

505,703

71,091

Non-current assets

Property and equipment,net

140,670

130,120

18,292

Intangible assets,net

47,523

46,227

6,499

Goodwill

150,996

150,996

21,227

Deferred tax assets

28,567

28,593

4,020

Other non-current assets

56,488

59,050

8,301

Assets related to discontinued operation

15,112

11,784

1,657

Total non-current assets

439,355

426,770

59,994

Total assets

820,669

932,474

131,085

Current liabilities

As of

December 31,

2021

2022

2022

RMB

RMB

US$

Contract liabilities

156,236

243,787

34,271

Deferred revenue

7,833

14,220

1,999

Bank loan

43,219

57,751

8,119

Borrowing under financing arrangements

40,078

21,236

2,985

Accounts payable

3,538

4,312

606

Accrued expenses and other payables

110,330

94,010

13,216

Income tax payables

24,718

27,252

3,831

Amounts due to related parties

19,759

31,071

4,368

Liability related to discontinued operation

106,335

93,679

13,169

Total current liabilities

512,046

587,319

82,564

Non-current liabilities

Borrowing under financing arrangements

44,178

33,123

4,656

Deferred revenue

13,632

12,247

1,722

Other long-term liabilities

7,868

5,376

756

Deferred tax liabilities

12,575

12,193

1,714

Liability related to discontinued operation

6

-

-

Total non-current liabilities

78,259

62,938

8,848

Total liabilities

590,305

650,257

91,412

Equity/(Deficit)

Ordinary shares (US$0.00001 par value; 5,000,000

shares authorized; and 86,700 shares issued and

outstanding as of December 31,and 86,700 shares

issued and outstanding as of September 30,

respectively)

6

6

1

Additional paid-in capital

389,199

389,199

54,713

Statutory reserves

49,060

49,060

6,897

Accumulated deficit

(207,713)

(156,891)

(22,055)

Accumulated other comprehensive income

462

1,332

187

Total equity attributable to the shareholders of the

Company

231,014

282,706

39,742

Non-controlling interests

(650)

(489)

(69)

Total equity

230,363

282,217

39,673

Total liabilities andequity

820,085

First High-School Education Group Co.,Ltd.

Reconciliation of GAAP to non-GAAP Measure

(All amounts in thousands)

Nine months ended September 30,

2021

2022

2022

RMB

RMB

US$

Reconciliation of net income to adjusted net income:

Net income

26,167

Add:

Share-based compensation expenses

-

-

-

Donation expenses

-

-

-

Transaction costs in relation to previous financing

activities

-

-

-

Tax effects of adjustments*

-

-

-

Adjusted net income

26,167

* Tax effects were determined based upon the nature,as well as the jurisdiction,of each reconciliation

adjustment at the respective applicable income tax rate.

View original content:https://www.prnewswire.com/news-releases/first-high-school-education-group-announces-unaudited-financial-results-for-the-nine-months-ended-september-30-2022-301665866.html