Sunlands Technology Group Announces Unaudited Fourth Quarter and Full Year 2022 Financial Results

    0
    173

    Q4 net revenues decreased by 1.7% year-over-year

    Q4 gross billings (non-GAAP) decreased by 23.3% year-over-year

    Q4 net income reached RMB181.0 million

    BEIJING, March 24, 2023 /PRNewswire/ — Sunlands Technology Group (NYSE: STG) (“Sunlands” or the “Company”), a leader in China’s online post-secondary and professional education, today announced its unaudited financial results for the fourth quarter ended December 31, 2022.

    Fourth Quarter 2022 Financial and Operational Snapshots

    • Net revenues were RMB578.6 million (US$83.9 million), representing a 1.7% decrease year-over-year.
    • Gross billings (non-GAAP) were RMB370.8 million (US$53.8 million), representing a 23.3% decrease year-over-year.
    • Gross profit was RMB503.3 million (US$73.0 million), representing a 0.8% increase year-over-year.
    • Net income was RMB181.0 million (US$26.2 million), compared with net income of RMB150.8 million in the fourth quarter of 2021.
    • Net income margin, defined as net income as a percentage of net revenues, increased to 31.3% from 25.6% in the fourth quarter of 2021.
    • New student enrollments[1] were 161,348, representing a 48.2% increase year-over-year.
    • As of December 31, 2022, the Company’s deferred revenue balance was RMB1,690.9 million (US$245.2 million).

    [1] New student enrollments for a given period refers to the total number of orders placed by students that newly enroll in at least one course during that period,including those students that enroll and then terminate their enrollment with us, excluding orders of our low-price courses. (In June 2019, we introduced low-price courses, including “mini courses” and “RMB1 courses,” to strengthen our competitiveness and improve customer experience. We offer such low-price courses mainly in the formats of recorded videos or short live streaming.)

    Full Year 2022 Financial and Operational Snapshots

    • Net revenues were RMB2,323.1 million (US$336.8 million), compared with RMB2,507.8 million in 2021.
    • Gross billings (non-GAAP) were RMB1,496.7 million (US$217.0 million), compared with RMB1,970.0 million in 2021.
    • Gross profit was RMB1,975.0 million (US$286.3 million), compared with RMB2,131.6 million in 2021.
    • Net income was RMB643.0 million (US$93.2 million), compared with net income of RMB212.4 million in 2021.
    • Net income margin, defined as net income as a percentage of net revenues, increased to 27.7% from 8.5% in the year 2021.
    • New student enrollments were 534,280, compared with 434,228 in 2021.

    “Thanks to unwavering execution of our balanced growth and profitability strategy, we concluded 2022 with sustained growth in both new student enrollments and our bottom line in the fourth quarter,” said Mr. Tongbo Liu, Chief Executive Officer of Sunlands. “We maintained our disciplined cost management practices and streamlined operations to boost our efficiency and profitability, driving our quarterly net income to RMB181.0 million in the fourth quarter and our full-year net income to RMB643.0 million, more than triple that of 2021.”

    “During the quarter, we sharpened our strategic focus on diversifying our course content, enhancing our course and service quality, and improving student acquisition efficiency, leading to 48.2% year-over-year and 19.5% quarter-over-quarter increases in new student enrollments. Moreover, we further pursued the opportunities fueling the ongoing market demand for skill and interest courses by expanding our professional certification preparation, professional skills and interest programs, which yielded encouraging results. In addition to our continued product mix optimization, we have been prudently exploring new monetization opportunities to drive our future growth. As we progress into 2023, we remain committed to refining our products and services to fulfill a wider age group’s learning needs while amplifying our operational efficiency improvement efforts to support our long-term, sustainable growth,” concluded Mr. Liu.

    Ms. Selena Lu Lv, Chief Financial Officer of Sunlands, added, “Amid a persistently challenging macro environment, our net revenues came in at RMB578.6 million in the fourth quarter, representing a 1.7% year-over-year decrease but beating the high end of our guidance range by 7.1%. As we continued to execute cost reduction and efficiency optimization measures, we successfully brought our fourth quarter operating expenses down by 16.1% year-over-year, which contributed to enhanced profitability as reflected in our 20.0% year-over-year increase in net income. Our net income margin also expanded further to 31.3% in the fourth quarter from 25.6% in the same period of 2021 and 29.2% in the prior quarter. In 2023, we will continue to deepen our strategy balancing business growth and profitability as we strive to create incremental value for our stakeholders.”

    Financial Results for the fourth quarter of 2022

    Net Revenues

    In the fourth quarter of 2022, net revenues decreased by 1.7% to RMB578.6 million (US$83.9 million) from RMB588.9 million in the fourth quarter of 2021. The decrease was mainly driven by the decline in gross billings over the recent quarters.

    Cost of Revenues

    Cost of revenues decreased by 15.8% to RMB75.3 million (US$10.9 million) in the fourth quarter of 2022 from RMB89.4 million in the fourth quarter of 2021. The decrease was primarily due to declined compensation expenses related to headcount reduction of our cost of revenues personnel, including teachers and mentors.

    Gross Profit

    Gross profit increased by 0.8% to RMB503.3 million (US$73.0 million) in the fourth quarter of 2022 from RMB499.5 million in the fourth quarter of 2021.

    Operating Expenses

    In the fourth quarter of 2022, operating expenses were RMB336.0 million (US$48.7 million), representing a 16.1% decrease from RMB400.5 million in the fourth quarter of 2021.

    Sales and marketing expenses decreased by 19.7% to RMB272.5 million (US$39.5 million) in the fourth quarter of 2022 from RMB339.4 million in the fourth quarter of 2021. The decrease was mainly due to: (i) lower spending on branding and marketing activities; (ii) declined compensation expenses related to headcount reduction of our sales and marketing personnel and (iii) declined rental expenses due to the early termination of certain lease contracts.

    General and administrative expenses increased by 11.1% to RMB56.1 million (US$8.1 million) in the fourth quarter of 2022 from RMB50.5 million in the fourth quarter of 2021. The increase was mainly due to the increase in professional service fees.

    Product development expenses decreased by 30.8% to RMB7.4 million (US$1.1 million) in the fourth quarter of 2022 from RMB10.7 million in the fourth quarter of 2021. The decrease was mainly due to declined compensation expenses related to headcount reduction of our product development personnel.

    Other Income/Other Expense

    Other income was RMB4.9 million (US$0.7 million) in the fourth quarter of 2022, compared with other expense of RMB3.1 million in the fourth quarter of 2021.

    Net Income

    Net income for the fourth quarter of 2022 was RMB181.0 million (US$26.2 million), compared with RMB150.8 million in the fourth quarter of 2021.

    Basic and Diluted Net Income Per Share

    Basic and diluted net income per share was RMB26.03 (US$3.77) in the fourth quarter of 2022.

    Cash, Cash Equivalents, Restricted Cash and Short-term Investments

    As of December 31, 2022, the Company had RMB757.4 million (US$109.8 million) of cash, cash equivalents and restricted cash and RMB70.5 million (US$10.2 million) of short-term investments, compared with RMB676.7 million of cash, cash equivalents and restricted cash and RMB184.2 million of short-term investments as of December 31, 2021.

    Deferred Revenue

    As of December 31, 2022, the Company had a deferred revenue balance of RMB1,690.9 million (US$245.2 million), compared with RMB2,348.2 million as of December 31, 2021.

    Capital Expenditures

    Capital expenditures were incurred primarily in connection with information technology (“IT”) infrastructure equipment and leasehold improvements necessary to support the Company’s operations. Capital expenditures were RMB0.7 million (US$0.1 million) in the fourth quarter of 2022, compared with RMB5.2 million in the fourth quarter of 2021.

    Financial Results for the Year 2022

    Net Revenues

    In 2022, net revenues decreased by 7.4% to RMB2,323.1 million (US$336.8 million) from RMB2,507.8 million in the year of 2021.

    Cost of Revenues

    Cost of revenues decreased by 7.5% to RMB348.2 million (US$50.5 million) in the year of 2022 from RMB376.2 million in the year of 2021.

    Gross Profit

    Gross profit decreased by 7.4% to RMB1,975.0 million (US$286.3 million) from RMB2,131.6 million in 2021.

    Operating Expenses

    In the year of 2022, operating expenses were RMB1,358.0 million (US$196.9 million), representing a 32.7% decrease from RMB2,017.4 million in 2021.

    Sales and marketing expenses decreased by 35.4% to RMB1,129.5 million (US$163.8 million) in 2022 from RMB1,748.4 million in 2021. The decrease was mainly due to: (i) lower spending on branding and marketing activities; and (ii) declined compensation expenses related to  headcount reduction of our sales and marketing personnel.

    General and administrative expenses decreased by 10.6% to RMB185.7 million (US$26.9 million) in 2022 from RMB207.6 million in 2021. The decrease was mainly due to a decrease in compensation expenses related to  headcount reduction of our general and administrative personnel.

    Product development expenses decreased by 30.2% to RMB42.8 million (US$6.2 million) in 2022 from RMB61.3 million in 2021. The decrease was primarily due to declined compensation expenses related to headcount reduction of our product development personnel.

    Other Income

    Other income for 2022 was RMB24.5 million (US$3.6 million), compared with RMB39.2 million in 2021. The decrease was primarily because value-added tax exemption offered by the relevant tax authorities as part of the national COVID-19 relief effort came to an end in April 2021.

    Net Income

    Net income for 2022 was RMB643.0 million (US$93.2 million), compared with net income of RMB212.4 million in 2021.

    Basic and Diluted Net Income Per Share

    Basic and diluted net income per share was RMB94.14 (US$13.65) in 2022, compared with RMB32.56 in 2021.

    Capital Expenditures

    Capital expenditures were incurred primarily in connection with IT infrastructure equipment and leasehold improvement necessary to support the Company’s operations. Capital expenditures were RMB3.2 million (US$0.5 million) in 2022, compared with RMB16.5 million in 2021.

    Outlook

    For the first quarter of 2023, Sunlands currently expects net revenues to be between RMB530 million to RMB550 million, which would represent a decrease of 10.3% to 13.6% year-over-year. The above outlook is based on the current market conditions and reflects the Company’s current and preliminary estimates of market and operating conditions and customer demand, which are all subject to substantial uncertainty.

    Exchange Rate

    The Company’s business is primarily conducted in China and all revenues are denominated in Renminbi (“RMB”). This announcement contains currency conversions of RMB amounts into U.S. dollars (“US$”) solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to US$ are made at a rate of RMB6.8972 to US$1.00, the effective noon buying rate for December 30, 2022 as set forth in the H.10 statistical release of the Federal Reserve Board. No representation is made that the RMB amounts could have been, or could be, converted, realized or settled into US$ at that rate on December 30, 2022, or at any other rate.

    Conference Call and Webcast

    Sunlands’ management team will host a conference call at 7:30 AM U.S. Eastern Time, (7:30 PM Beijing/Hong Kong time) on March 24, 2023, following the quarterly results announcement.

    The dial-in details for the live conference call are:

    International:

    +1-412-902-4272

    US toll free:

    +1-888-346-8982

    Mainland China toll free:

    400-120-1203

    Hong Kong toll free:

    800-905-945

    Hong Kong:

    +852-3018-4992

    Please dial in 10 minutes before the call is scheduled to begin. When prompted, ask to be connected to the call for “Sunlands Technology Group.” Participants will be required to state their name and company upon entering the call.

    A live webcast and archive of the conference call will be available on the Investor Relations section of Sunlands’ website at http://www.sunlands.investorroom.com/.

    A replay of the conference call will be available 1 hour after the end of the conference call until March 24, 2023, by dialing the following telephone numbers:

    International: 

    +1-412-317-0088

    US toll free:

    +1-877-344-7529

    Replay access code:

    3501228

    About Sunlands

    Sunlands Technology Group (NYSE: STG) (“Sunlands” or the “Company”), formerly known as Sunlands Online Education Group, is the leader in China’s online post-secondary and professional education. With a one to many, live streaming platform, Sunlands offers various degree and diploma-oriented post-secondary courses as well as online professional courses and educational content, to help students prepare for professional certification exams and attain professional skills. Students can access its services either through PC or mobile applications. The Company’s online platform cultivates a personalized, interactive learning environment by featuring a virtual learning community and a vast library of educational content offerings that adapt to the learning habits of its students. Sunlands offers a unique approach to education research and development that organizes subject content into Learning Outcome Trees, the Company’s proprietary knowledge management system. Sunlands has a deep understanding of the educational needs of its prospective students and offers solutions that help them achieve their goals.

    About Non-GAAP Financial Measures

    We use gross billings, EBITDA, non-GAAP operating cost and expense, non-GAAP loss/income from operations and Non-GAAP net loss/income per share, each a non-GAAP financial measure, in evaluating our operating results and for financial and operational decision-making purposes.

    We define gross billings for a specific period as the total amount of cash received for the sale of course packages, net of the total amount of refunds paid in such period. Our management uses gross billings as a performance measurement because we generally bill our students for the entire course tuition at the time of sale of our course packages and recognize revenue proportionally over a period. EBITDA is defined as net loss/income excluding depreciation and amortization, interest expense, interest income, and income tax expenses/benefit. We believe that gross billings and EBITDA provide valuable insight into the sales of our course packages and the performance of our business.

    These non-GAAP financial measures should not be considered in isolation from, or as a substitute for, their most directly comparable financial measure prepared in accordance with GAAP. A reconciliation of the historical non-GAAP financial measures to their respective most directly comparable GAAP measure has been provided in the tables included below. Investors are encouraged to review the reconciliation of the historical non-GAAP financial measures to their respective most directly comparable GAAP financial measures. As gross billings, EBITDA, operating cost and expenses excluding share-based compensation expenses, general and administrative expenses excluding share-based compensation expenses, sales and marketing expenses excluding share-based compensation expenses, product development expenses excluding share-based compensation expenses, non-GAAP net loss/income exclude share-based compensation expenses, and basic and diluted net loss/income per share excluding share-based compensation expenses have material limitations as an analytical metric and may not be calculated in the same manner by all companies, it may not be comparable to other similarly titled measures used by other companies. In light of the foregoing limitations, you should not consider gross billings and EBITDA as a substitute for, or superior to, their respective most directly comparable financial measures prepared in accordance with GAAP. We encourage investors and others to review our financial information in its entirety and not rely on a single financial measure.

    Safe Harbor Statement

    This press release contains forward-looking statements made under the “safe harbor” provisions of Section 21E of the Securities Exchange Act of 1934, as amended, and the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “will,” “expects,” “anticipates,” “future,” “intends,” “plans,” “believes,” “estimates,” “confident” and similar statements. Sunlands may also make written or oral forward-looking statements in its reports filed with or furnished to the U.S. Securities and Exchange Commission, in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Any statements that are not historical facts, including statements about Sunlands’ beliefs and expectations, are forward-looking statements that involve factors, risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Such factors and risks include, but not limited to the following: Sunlands’ goals and strategies; its expectations regarding demand for and market acceptance of its brand and services; its ability to retain and increase student enrollments; its ability to offer new courses and educational content; its ability to improve teaching quality and students’ learning results; its ability to improve sales and marketing efficiency and effectiveness; its ability to engage, train and retain new faculty members; its future business development, results of operations and financial condition; its ability to maintain and improve technology infrastructure necessary to operate its business; competition in the online education industry in China; relevant government policies and regulations relating to Sunlands’ corporate structure, business and industry; and general economic and business condition in China Further information regarding these and other risks, uncertainties or factors is included in the Sunlands’ filings with the U.S. Securities and Exchange Commission. All information provided in this press release is current as of the date of the press release, and Sunlands does not undertake any obligation to update such information, except as required under applicable law.

    For investor and media enquiries, please contact:

    Sunlands Technology Group
    Investor Relations
    Email: sl-ir@sunlands.com  

    UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

    (Amounts in thousands, except for share and per share data, or otherwise noted)

    As of December 31,

    As of December 31,

    2021

    2022

    RMB

    RMB

    US$

    ASSETS

    Current assets

         Cash and cash equivalents

    626,715

    753,642

    109,268

         Restricted cash

    50,008

    3,762

    545

         Short-term investments

    184,159

    70,542

    10,228

         Prepaid expenses and other current assets

    176,349

    98,272

    14,248

         Deferred costs, current

    89,353

    42,886

    6,218

    Total current assets

    1,126,584

    969,104

    140,507

    Non-current assets

         Property and equipment, net

    857,648

    813,783

    117,987

         Intangible assets, net

    2,761

    1,509

    219

         Right-of-use assets

    362,335

    274,643

    39,819

         Deferred costs, non-current

    109,020

    78,839

    11,431

         Long-term investments

    54,844

    73,513

    10,658

         Deferred tax assets

    39,265

    26,799

    3,885

         Other non-current assets

    40,163

    37,880

    5,492

    Total non-current assets

    1,466,036

    1,306,966

    189,491

    TOTAL ASSETS

    2,592,620

    2,276,070

    329,998

    LIABILITIES AND SHAREHOLDERS’ DEFICIT

    LIABILITIES

    Current liabilities

    Accrued expenses and other current liabilities (including accrued expenses

            and other current liabilities of the consolidated VIEs without recourse to

            Sunlands Technology Group of RMB197,467 and RMB191,172 as of

            December 31, 2021 and 2022, respectively)

    586,043

    436,339

    63,263

    Deferred revenue, current (including deferred revenue, current of the consolidated VIEs

            without recourse to Sunlands Technology Group of RMB295,958 and

            RMB374,208 as of December 31, 2021 and 2022, respectively)

    1,266,948

    986,086

    142,969

    Lease liabilities, current portion (including lease liabilities, current portion of the

       consolidated VIEs without recourse to Sunlands Technology Group of RMB8,366

           and RMB17,065 as of December 31, 2021 and  2022, respectively)

    14,310

    17,065

    2,474

    Long-term debt, current portion (including long-term debt, current portion of the

         consolidated VIEs without recourse to Sunlands Technology Group of nil and nil

             as of  December 31, 2021 and  2022, respectively)

    38,654

    38,654

    5,604

    Total current liabilities

    1,905,955

    1,478,144

    214,310

    UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS-continued

    (Amounts in thousands, except for share and per share data, or otherwise noted)

    As of December 31,

    As of December 31,

    2021

    2022

    RMB

    RMB

    US$

    Non-current liabilities

    Deferred revenue, non-current (including deferred revenue, non-current

    of the consolidated VIEs without recourse to Sunlands Technology Group of

    RMB257,071 and RMB251,080  as of December 31, 2021 and  2022,

    respectively)

    1,081,231

    704,860

    102,195

    Lease liabilities, non-current portion (including lease liabilities, non-current portion

    of the consolidated VIEs without recourse to Sunlands Technology Group of

    RMB318,598 and RMB316,844 as of December 31, 2021 and  2022,

    respectively)

    404,133

    316,844

    45,938

        Deferred tax liabilities (including deferred tax liabilities of the consolidated

    VIEs without recourse to Sunlands Technology Group of RMB2,312 and RMB1,122

    as of December 31, 2021 and 2022, respectively)

    21,782

    5,984

    868

    Other non-current liabilities (including other non-current liabilities of the consolidated

    VIEs without recourse to Sunlands Technology Group of RMB963 and RMB1,063

    as of December 31, 2021 and  2022, respectively)

    11,698

    6,770

    982

    Long-term debt, non-current portion(including long-term debt, non-current portion of the

    consolidated VIEs without recourse to Sunlands Technology Group of nil and nil 

    as of December 31, 2021 and  2022, respectively)

    181,973

    143,319

    20,779

    Total non-current liabilities

    1,700,817

    1,177,777

    170,762

    TOTAL LIABILITIES

    3,606,772

    2,655,921

    385,072

    SHAREHOLDERS’ DEFICIT

        Class A ordinary shares (par value of US$0.00005, 796,062,195 shares

    authorized; 2,085,939 and 2,982,516 shares issued as of December 31, 2021

    and December 31, 2022, respectively; 1,839,553 and 2,618,698 shares

    outstanding as of December 31, 2021 and 2022, respectively)

    1

    1

        Class B ordinary shares (par value of US$0.00005, 826,389 shares

    authorized; 826,389 and 826,389 shares issued and outstanding

    as of December 31, 2021 and 2022, respectively)

    Class C ordinary shares (par value of US$0.00005, 203,111,416 shares

    authorized; 4,002,930 and 3,481,353 shares issued and outstanding

    as of December 31, 2021 and  2022, respectively)

    1

    1

        Treasury stock

        Accumulated deficit

    (3,456,073)

    (2,812,114)

    (407,718)

        Additional paid-in capital

    2,364,313

    2,309,740

    334,881

        Accumulated other comprehensive income

    82,532

    127,885

    18,541

    Total Sunlands Technology Group shareholders’ deficit

    (1,009,226)

    (374,487)

    (54,296)

    Non-controlling interest

    (4,926)

    (5,364)

    (778)

    TOTAL SHAREHOLDERS’ DEFICIT

    (1,014,152)

    (379,851)

    (55,074)

    TOTAL LIABILITIES AND SHAREHOLDERS’ DEFICIT

    2,592,620

    2,276,070

    329,998

     UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

    (Amounts in thousands, except for share and per share data, or otherwise noted)

    For the Three Months Ended December 31,

    2021

    2022

    RMB

    RMB

    US$

    Net revenues

    588,883

    578,588

    83,887

    Cost of revenues

    (89,378)

    (75,291)

    (10,916)

    Gross profit

    499,505

    503,297

    72,971

    Operating expenses

         Sales and marketing expenses

    (339,368)

    (272,477)

    (39,505)

         Product development expenses

    (10,656)

    (7,369)

    (1,068)

         General and administrative expenses

    (50,499)

    (56,129)

    (8,138)

    Total operating expenses

    (400,523)

    (335,975)

    (48,711)

    Income from operations

    98,982

    167,322

    24,260

    Interest income

    3,018

    7,040

    1,021

    Interest expense

    (2,900)

    (2,295)

    (333)

    Other (expense)/income, net

    (3,145)

    4,860

    705

    Impairment loss on long-term investments

    (5,000)

    Gain/(loss) on disposal of subsidiaries

    43,967

    (319)

    (46)

    Income before income tax benefit/(expense)

    and (loss)/income from equity method investments

    134,922

    176,608

    25,607

    Income tax benefit/(expense)

    20,581

    (3,424)

    (496)

    (Loss)/income from equity method investments

    (4,731)

    7,770

    1,127

    Net income

    150,772

    180,954

    26,238

    Less: Net (loss)/income attributable to non-controlling interest

    (3,104)

    330

    48

    Net income attributable to Sunlands Technology Group

    153,876

    180,624

    26,190

    Net income per share attributable to ordinary shareholders of

     Sunlands Technology Group:

         Basic and diluted

    22.89

    26.03

    3.77

    Weighted average shares used in calculating net income

        per ordinary share:

         Basic and diluted

    6,722,670

    6,939,213

    6,939,213

    UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

    (Amounts in thousands)

    For the Three Months Ended December 31,

    2021

    2022

    RMB

    RMB

    US$

    Net income

    150,772

    180,954

    26,238

    Other comprehensive loss, net of tax effect of nil:

    Change in cumulative foreign currency translation adjustments

    (6,117)

    (15,938)

    (2,311)

    Total comprehensive income

    144,655

    165,016

    23,927

    Less: comprehensive (loss)/income attributable to non-controlling

    interest

    (3,104)

    330

    48

    Comprehensive income attributable to Sunlands Technology

    Group

    147,759

    164,686

    23,879

    SUNLANDS TECHNOLOGY GROUP

    RECONCILIATION OF GAAP AND NON-GAAP RESULTS

    (Amounts in thousands)

    For the Three Months Ended December 31,

    2021

    2022

    RMB

    RMB

    Net revenues

    588,883

    578,588

    Less: other revenues

    (21,236)

    (39,344)

    Add: tax and surcharges

    58,093

    10,823

    Add: ending deferred revenue

    2,348,179

    1,690,946

    Add: deferred revenue in connection with disposal of subsidiaries

    29,572

    259

    Add: ending refund liability

    243,236

    133,066

    Less: beginning deferred revenue

    (2,540,886)

    (1,798,558)

    Less: beginning refund liability

    (222,266)

    (204,961)

    Gross billings (non-GAAP)

    483,575

    370,819

    Net income

    150,772

    180,954

    Add: income tax (benefit)/expense

    (20,581)

    3,424

    depreciation and amortization

    9,651

    18,584

    interest expense

    2,900

    2,295

    Less: interest income

    (3,018)

    (7,040)

    EBITDA (non-GAAP)

    139,724

    198,217

    SUNLANDS TECHNOLOGY GROUP

    RECONCILIATION OF GAAP AND NON-GAAP RESULTS

    (Amounts in thousands, except for share and per share data, or otherwise noted)

    For the Three Months Ended December 31,

    2021

    2022

    RMB

    RMB

    Cost of revenues

    (89,378)

    (75,291)

    Less: Share-based compensation expenses in cost of revenues

    (56)

    Non-GAAP cost of revenues

    (89,322)

    (75,291)

    Sales and marketing expenses

    (339,368)

    (272,477)

    Less: Share-based compensation expenses in sales and marketing expenses

    (58)

    Non-GAAP sales and marketing expenses

    (339,310)

    (272,477)

    General and administrative expenses

    (50,499)

    (56,129)

    Less: Share-based compensation expenses in general and administrative expenses

    (357)

    Non-GAAP general and administrative expenses

    (50,142)

    (56,129)

    Operating costs and expense

    (489,901)

    (411,266)

    Less: Share-based compensation expenses

    (471)

    Non-GAAP operating costs and expense

    (489,430)

    (411,266)

    Income from operations

    98,982

    167,322

    Less: Share-based compensation expenses

    (471)

    Non-GAAP  income from operations

    99,453

    167,322

    Net income attributable to Sunlands Technology Group

    153,876

    180,624

    Less: Share-based compensation expenses

    (471)

    Non-GAAP net income attributable to Sunlands Technology Group

    154,347

    180,624

    Net income per share attributable to ordinary shareholders of

     Sunlands Technology Group:

         Basic and diluted

    22.89

    26.03

    Non-GAAP net income per share attributable to ordinary shareholders of

     Sunlands Technology Group:

         Basic and diluted

    22.96

    26.03

    Weighted average shares used in calculating net income

        per ordinary share:

         Basic and diluted

    6,722,670

    6,939,213

    Weighted average shares used in calculating Non-GAAP net income

        per ordinary share:

         Basic and diluted

    6,722,670

    6,939,213

    UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

    (Amounts in thousands, except for share and per share data, or otherwise noted)

    For the Years Ended December 31,

    2021

    2022

    RMB

    RMB

    US$

    Net revenues

    2,507,817

    2,323,101

    336,818

    Cost of revenues

    (376,189)

    (348,150)

    (50,477)

    Gross profit

    2,131,628

    1,974,951

    286,341

    Operating expenses

         Sales and marketing expenses

    (1,748,436)

    (1,129,508)

    (163,763)

         Product development expenses

    (61,325)

    (42,834)

    (6,210)

         General and administrative expenses

    (207,602)

    (185,667)

    (26,919)

    Total operating expenses

    (2,017,363)

    (1,358,009)

    (196,892)

    Income from operations

    114,265

    616,942

    89,449

    Interest income

    16,175

    16,248

    2,356

    Interest expense

    (10,929)

    (10,059)

    (1,458)

    Other income, net

    39,156

    24,527

    3,556

    Impairment loss on long-term investments

    (5,000)

    (500)

    (72)

    Gain on disposal of subsidiaries

    43,967

    1,390

    202

    Income before income tax benefit

    197,634

    648,548

    94,033

    Income tax benefit/(expense)

    19,618

    (11,992)

    (1,739)

    (Loss)/gain from equity method investments

    (4,886)

    6,453

    936

    Net income

    212,366

    643,009

    93,230

    Less: Net loss attributable to non-controlling interest

    (6,690)

    (950)

    (138)

    Net income attributable to Sunlands Technology Group

    219,056

    643,959

    93,368

    Net income per share attributable to ordinary shareholders of

     Sunlands Technology Group:

         Basic and diluted

    32.56

    94.14

    13.65

    Weighted average shares used in calculating net income

        per ordinary share:

        Basic and diluted

    6,727,552

    6,840,079

    6,840,079

    UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

    (Amounts in thousands)

    For the Years Ended December 31,

    2021

    2022

    RMB

    RMB

    US$

    Net income

    212,366

    643,009

    93,230

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

    Change in cumulative foreign currency translation adjustments

    (13,958)

    45,353

    6,576

    Total comprehensive income

    198,408

    688,362

    99,806

    Less: comprehensive loss attributable to non-controlling

    interest

    (6,690)

    (950)

    (138)

    Comprehensive income attributable to Sunlands Technology

    Group

    205,098

    689,312

    99,944

    SUNLANDS TECHNOLOGY GROUP

    RECONCILIATION OF GAAP AND NON-GAAP RESULTS

    (Amounts in thousands)

    For the Years Ended December 31,

    2021

    2022

    RMB

    RMB

    Net revenues

    2,507,817

    2,323,101

    Less: other revenues

    (79,444)

    (125,864)

    Add: tax and surcharges

    177,966

    66,638

    Add: ending deferred revenue

    2,348,179

    1,690,946

    Add: deferred revenue in connection with disposal of subsidiaries

    29,572

    259

    Add: ending refund liability

    243,236

    133,066

    Less: beginning deferred revenue

    (3,024,443)

    (2,348,179)

    Less: beginning refund liability

    (232,859)

    (243,236)

    Gross billings (non-GAAP)

    1,970,024

    1,496,731

    Net income

    212,366

    643,009

    Add: income tax (benefit)/expense

    (19,618)

    11,992

    depreciation and amortization

    37,916

    46,684

    interest expense

    10,929

    10,059

    Less: interest income

    (16,175)

    (16,248)

    EBITDA (non-GAAP)

    225,418

    695,496

    SUNLANDS TECHNOLOGY GROUP

    RECONCILIATION OF GAAP AND NON-GAAP RESULTS

    (Amounts in thousands, except for share and per share data, or otherwise noted)

    For the Years Ended December 31,

    2021

    2022

    RMB

    RMB

    Cost of revenues

    (376,189)

    (348,150)

    Less: Share-based compensation expenses in cost of revenues

    (101)

    (33)

    Non-GAAP cost of revenues

    (376,088)

    (348,117)

    Sales and marketing expenses

    (1,748,436)

    (1,129,508)

    Less: Share-based compensation expenses in sales and marketing expenses

    14

    (4,166)

    Non-GAAP sales and marketing expenses

    (1,748,450)

    (1,125,342)

    General and administrative expenses

    (207,602)

    (185,667)

    Less: Share-based compensation expenses in general and administrative expenses

    (681)

    (2,982)

    Non-GAAP general and administrative expenses

    (206,921)

    (182,685)

    Operating costs and expense

    (2,393,552)

    (1,706,159)

    Less: Share-based compensation expenses

    (768)

    (7,181)

    Non-GAAP operating costs and expense

    (2,392,784)

    (1,698,978)

    Income from operations

    114,265

    616,942

    Less: Share-based compensation expenses

    (768)

    (7,181)

    Non-GAAP income from operations

    115,033

    624,123

    Net income attributable to Sunlands Technology Group

    219,056

    643,959

    Less: Share-based compensation expenses

    (768)

    (7,181)

    Non-GAAP net income attributable to Sunlands Technology Group

    219,824

    651,140

    Net income per share attributable to ordinary shareholders of

     Sunlands Technology Group:

         Basic and diluted

    32.56

    94.14

    Non-GAAP net income per share attributable to ordinary shareholders of

     Sunlands Technology Group:

         Basic and diluted

    32.68

    95.19

    Weighted average shares used in calculating net income

        per ordinary share:

         Basic and diluted

    6,727,552

    6,840,079

    Weighted average shares used in calculating Non-GAAP net income

        per ordinary share:

         Basic and diluted

    6,727,552

    6,840,079