Gaotu Techedu Inc(NYSE:GOTU)
GSX is a technology-driven education company and leading online K-12 large-class after-school tutoring service provider in China. GSX offers K-12 courses covering all primary and secondary grades through the brand Gaotuketang as well as foreign language, professional and interest courses through the...
Website: www.baijiahulian.com
Founded: 2014
CEO: Xiangdong Chen
Sector: Educational Services
Industry: Elementary and Secondary Schools
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-08-30 | 2023-05-30 | 2023-02-28 | 2022-12-31 | 2022-11-22 | 2022-09-08 | 2022-06-06 | 2022-03-08 | 2022-02-23 | 2021-12-31 | 2021-09-23 | 2021-05-26 | 2021-03-08 | 2020-12-31 | 2020-11-23 | 2020-09-02 | 2020-05-07 | 2020-02-19 | 2019-12-31 | 2019-11-07 | 2019-08-23 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
rmb | ||||||||||||||||||||||||||||||
net revenues | 1,579,026,000 | 1,389,388,000 | 1,493,043,000 | 1,388,621,000 | 1,208,253,000 | 1,009,797,000 | 946,885,000 | 761,014,000 | 789,413,000 | 703,094,000 | 707,292,000 | 629,631,000 | 629,631,000 | 606,169,000 | 537,799,000 | 724,615,000 | 1,297,580,000 | 935,027,000 | 935,027,000 | 556,994,000 | 353,679,000 | |||||||||
cost of revenues | -535,528,000 | -472,840,000 | -452,461,000 | -440,279,000 | -429,791,000 | -313,433,000 | -271,414,000 | -227,719,000 | -218,126,000 | -184,380,000 | -159,982,000 | -159,302,000 | -159,302,000 | -168,799,000 | -160,004,000 | -212,945,000 | -386,652,000 | -502,274,000 | -724,278,000 | -571,502,000 | -616,363,000 | -616,363,000 | -502,274,000 | -360,661,000 | -283,250,000 | -195,987,000 | -195,987,000 | -156,691,000 | -101,189,000 | |
gross profit | 1,043,498,000 | 916,548,000 | 1,040,582,000 | 948,342,000 | 778,462,000 | 696,364,000 | 675,471,000 | 533,295,000 | 571,287,000 | 518,714,000 | 547,310,000 | 470,329,000 | 470,329,000 | 437,370,000 | 377,795,000 | 511,670,000 | 887,615,000 | 1,463,535,000 | 1,507,976,000 | 1,368,841,000 | 1,594,678,000 | 1,594,678,000 | 1,463,535,000 | 1,289,653,000 | 1,014,330,000 | 739,040,000 | 739,040,000 | 400,303,000 | 252,490,000 | |
yoy | 34.05% | 31.62% | 54.05% | 77.83% | 36.26% | 34.25% | 23.42% | 13.39% | 21.47% | 18.60% | 44.87% | -8.08% | -47.01% | -70.12% | -66.07% | -35.16% | -8.22% | 3.04% | 6.14% | 57.21% | 115.78% | 98.03% | 222.17% | 301.73% | ||||||
qoq | 13.85% | -11.92% | 9.73% | 21.82% | 11.79% | 3.09% | 26.66% | -6.65% | 10.14% | -5.22% | 16.37% | 0.00% | 7.54% | 15.77% | -26.16% | -42.35% | -39.35% | 10.16% | -14.16% | 0.00% | 8.96% | 13.48% | 27.14% | 37.25% | 0.00% | 84.62% | 58.54% | |||
operating expenses: | ||||||||||||||||||||||||||||||
selling expenses | -873,399,000 | -820,946,000 | -709,421,000 | -736,189,000 | -885,769,000 | -835,397,000 | -506,381,000 | -465,686,000 | -434,428,000 | -324,065,000 | -277,021,000 | -289,812,000 | -289,812,000 | -336,799,000 | -268,975,000 | -284,174,000 | -373,035,000 | -2,055,820,000 | -1,641,083,000 | -2,288,710,000 | -1,798,357,000 | -1,798,357,000 | -2,055,820,000 | -1,204,803,000 | -757,234,000 | -441,987,000 | -441,987,000 | -330,352,000 | -169,048,000 | |
research and development expenses | -162,912,000 | -148,195,000 | -150,455,000 | -145,050,000 | -189,305,000 | -162,101,000 | -151,607,000 | -136,046,000 | -130,618,000 | -98,402,000 | -96,977,000 | -111,401,000 | -111,401,000 | -106,537,000 | -103,872,000 | -123,307,000 | -124,977,000 | -220,436,000 | -426,502,000 | -365,110,000 | -274,726,000 | -274,726,000 | -220,436,000 | -139,878,000 | -99,410,000 | -83,499,000 | -83,499,000 | -57,128,000 | -41,128,000 | |
general and administrative expenses | -185,212,000 | -189,272,000 | -145,933,000 | -216,377,000 | -193,495,000 | -163,616,000 | -95,185,000 | -119,478,000 | -105,782,000 | -52,936,000 | -78,173,000 | -82,364,000 | -82,364,000 | -63,598,000 | -65,441,000 | -78,936,000 | -95,913,000 | -177,395,000 | -241,982,000 | -217,615,000 | -217,670,000 | -217,670,000 | -177,395,000 | -105,744,000 | -65,756,000 | -45,958,000 | -45,958,000 | -23,638,000 | -26,088,000 | |
total operating expenses | -1,221,523,000 | -1,158,413,000 | -1,005,809,000 | -1,097,616,000 | -1,268,569,000 | -1,161,114,000 | -753,173,000 | -721,210,000 | -670,828,000 | -475,403,000 | -452,171,000 | -483,577,000 | -483,577,000 | -506,934,000 | -438,288,000 | -486,417,000 | -629,299,000 | -2,453,651,000 | -2,362,698,000 | -2,871,435,000 | -2,290,753,000 | -2,290,753,000 | -2,453,651,000 | -1,450,425,000 | -922,400,000 | -571,444,000 | -571,444,000 | -411,118,000 | -236,264,000 | |
income from operations | -178,025,000 | -241,865,000 | 34,773,000 | -149,274,000 | -490,107,000 | -464,750,000 | -77,702,000 | -187,915,000 | -99,541,000 | 43,311,000 | 95,139,000 | -13,248,000 | -13,248,000 | -69,564,000 | -60,493,000 | 25,253,000 | 258,316,000 | -990,116,000 | -854,722,000 | -1,502,594,000 | -696,075,000 | -696,075,000 | -990,116,000 | -160,772,000 | 91,930,000 | 167,596,000 | 167,596,000 | -10,815,000 | 16,226,000 | |
yoy | -63.68% | -47.96% | -144.75% | -20.56% | 392.37% | -1173.05% | -181.67% | 1318.44% | 651.37% | -162.26% | -257.27% | -152.46% | -105.13% | -92.97% | -102.95% | -117.19% | 42.24% | -13.67% | 834.61% | -857.18% | -515.33% | -690.78% | 1386.56% | 466.56% | ||||||
qoq | -26.39% | -795.55% | -123.29% | -69.54% | 5.46% | 498.12% | -58.65% | 88.78% | -329.83% | -54.48% | -818.14% | 0.00% | -80.96% | 15.00% | -339.55% | -90.22% | -126.09% | -43.12% | 115.87% | 0.00% | -29.70% | 515.85% | -274.89% | -45.15% | 0.00% | -1649.66% | -166.65% | |||
interest income | 8,577,000 | 9,935,000 | 13,041,000 | 14,776,000 | 15,661,000 | 21,274,000 | 18,673,000 | 18,603,000 | 24,153,000 | 19,780,000 | 13,293,000 | 7,600,000 | 7,600,000 | 4,325,000 | 1,763,000 | 7,682,000 | 4,296,000 | 1,580,000 | 7,667,000 | 14,085,000 | 1,273,000 | 1,273,000 | 1,580,000 | 274,000 | 245,000 | 1,938,000 | 1,938,000 | 3,282,000 | 3,990,000 | |
realized gains from investments | 6,346,000 | 9,182,000 | 4,038,000 | 5,017,000 | 6,001,000 | 7,732,000 | 6,552,000 | 5,269,000 | 7,579,000 | 7,658,000 | 10,724,000 | 14,778,000 | 14,778,000 | 7,753,000 | 8,074,000 | 11,659,000 | 11,582,000 | 16,831,000 | 15,826,000 | 8,810,000 | 17,334,000 | 17,334,000 | 16,831,000 | 23,885,000 | 12,353,000 | 8,027,000 | 8,027,000 | 1,903,000 | ||
other income | 14,621,000 | 5,621,000 | 71,580,000 | -6,395,000 | 3,964,000 | 43,697,000 | 32,776,000 | 15,782,000 | -6,153,000 | 12,066,000 | 26,922,000 | 26,922,000 | -3,438,000 | 397,000 | 28,004,000 | 11,215,000 | 49,884,000 | -36,519,000 | 44,887,000 | 54,109,000 | 70,120,000 | 49,884,000 | 87,722,000 | 61,931,000 | 4,162,000 | 4,375,000 | 1,463,000 | 91,000 | ||
loss before provision for income tax and share of results of equity investees | -148,481,000 | -217,127,000 | 36,052,000 | -60,924,000 | -921,821,000 | -867,748,000 | ||||||||||||||||||||||||
income tax (expenses)/benefits | 1,360,000 | 559,000 | -2,168,500 | -6,792,000 | 1,635,000 | -5,474,000 | 68,520,000 | |||||||||||||||||||||||
net income | -147,121,000 | -215,994,000 | 123,991,000 | -135,834,000 | -471,273,000 | -429,550,000 | -12,297,000 | -119,649,000 | -57,663,000 | 56,161,000 | 113,853,000 | 70,613,000 | 70,613,000 | -61,350,000 | -49,809,000 | 53,718,000 | 285,858,000 | -932,512,000 | -918,791,000 | -1,425,919,000 | -627,033,000 | -627,033,000 | -932,512,000 | 18,627,000 | 147,988,000 | 174,463,000 | 174,463,000 | 1,902,000 | 16,374,000 | |
yoy | -68.78% | -49.72% | -1108.30% | 13.53% | 717.29% | -864.85% | -110.80% | -269.44% | -181.66% | -191.54% | -328.58% | 31.45% | -75.30% | -93.42% | -105.85% | -120.05% | 48.72% | -1.47% | -7755.12% | -523.71% | -459.41% | -634.50% | 879.34% | 803.80% | ||||||
qoq | -31.89% | -274.20% | -191.28% | -71.18% | 9.71% | 3393.13% | -89.72% | 107.50% | -202.67% | -50.67% | 61.24% | 0.00% | -215.10% | 23.17% | -192.72% | -81.21% | -130.65% | -35.56% | 127.41% | 0.00% | -32.76% | -5106.24% | -87.41% | -15.18% | 0.00% | 9072.61% | -88.38% | |||
net loss attributable to gaotu techedu inc.'s ordinary shareholders | -147,121,000 | -215,994,000 | -14,360,250 | -61,350,000 | -932,512,000 | |||||||||||||||||||||||||
net loss per ordinary share | ||||||||||||||||||||||||||||||
basic | -910 | -1,320 | -82.5 | -360 | -5,870 | |||||||||||||||||||||||||
diluted | -910 | -1,320 | -82.5 | -360 | -5,870 | |||||||||||||||||||||||||
net loss per ads | ||||||||||||||||||||||||||||||
basic | -610 | -880 | -55 | -240 | -3,910 | |||||||||||||||||||||||||
diluted | -610 | -880 | -55 | -240 | -3,910 | |||||||||||||||||||||||||
weighted-average shares used for eps calculation | ||||||||||||||||||||||||||||||
basic | 161,927,833,000 | 163,339,258,000 | 166,745,668,000 | 171,412,125,000 | 171,135,287,000 | 173,044,221,000 | 172,329,184,000 | 173,725,790,000 | 174,631,114,000 | 174,603,256,000 | 173,057,873,000 | 172,754,938,000 | 172,254,080,000 | 172,515,359,000 | 172,188,243,000 | 171,540,658,000 | 171,204,907,000 | 158,934,937,000 | 170,790,979,000 | 170,634,264,000 | 170,329,724,000 | 161,704,940,000 | 159,725,779,000 | 158,934,937,000 | 159,135,290,000 | 159,113,826,000 | 158,106,902,000 | 132,400,941,000 | 157,090,261,000 | 120,701,922,000 |
diluted | 161,927,833,000 | 163,339,258,000 | 169,581,622,000 | 171,412,125,000 | 171,135,287,000 | 173,044,221,000 | 172,329,184,000 | 173,725,790,000 | 174,631,114,000 | 179,933,329,000 | 179,607,924,000 | 176,653,111,000 | 175,991,484,000 | 172,515,359,000 | 172,188,243,000 | 175,328,961,000 | 175,669,582,000 | 158,934,937,000 | 170,790,979,000 | 170,634,264,000 | 170,329,724,000 | 161,704,940,000 | 159,725,779,000 | 158,934,937,000 | 167,718,073,000 | 167,849,627,000 | 165,855,746,000 | 139,477,898,000 | 166,702,637,000 | 129,617,224,000 |
income tax benefits/ | 1,133,000 | -4,250,000 | 34,561,000 | 10,023,250 | -10,435,000 | |||||||||||||||||||||||||
income before provision for income tax and share of results of equity investees | 123,432,000 | -135,876,000 | -464,481,000 | -431,185,000 | -8,780,000 | -131,267,000 | -52,027,000 | 64,596,000 | 131,222,000 | 36,052,000 | -50,259,000 | 72,598,000 | 285,409,000 | -1,434,812,000 | ||||||||||||||||
net income attributable to gaotu techedu inc.'s ordinary shareholders | 123,991,000 | -135,834,000 | -471,273,000 | -429,550,000 | -12,297,000 | -119,649,000 | -57,663,000 | 56,161,000 | 113,853,000 | 70,613,000 | -49,809,000 | 53,718,000 | 285,858,000 | |||||||||||||||||
net income per ordinary share | ||||||||||||||||||||||||||||||
basic | 740 | -820 | -2,750 | -2,480 | -70 | -690 | -330 | 320 | 660 | 410 | -290 | 310 | 1,670 | -5,380 | -8,370 | -3,880 | -3,900 | -5,870 | 120 | 930 | 1,100 | 1,170 | 10 | 60 | ||||||
diluted | 730 | -820 | -2,750 | -2,480 | -70 | -670 | -330 | 310 | 630 | 400 | -290 | 310 | 1,630 | -5,380 | -8,370 | -3,880 | -3,900 | -5,870 | 110 | 880 | 1,050 | 1,120 | 10 | 60 | ||||||
net income per ads | ||||||||||||||||||||||||||||||
share of results of equity investees | -4,980,000 | -4,185,000 | -256,000 | 615,000 | -917,000 | |||||||||||||||||||||||||
other (expenses)/income | 4,559,000 | |||||||||||||||||||||||||||||
income tax expenses | -3,517,000 | -5,568,750 | -656,000 | -17,369,000 | -17,992,000 | -7,871,000 | ||||||||||||||||||||||||
impairment loss on long-lived assets | -14,104,000 | |||||||||||||||||||||||||||||
disposal loss on assets | -21,270,000 | |||||||||||||||||||||||||||||
income tax benefits | -4,714,000 | -426,000 | -18,880,000 | -51,658,000 | -7,871,000 | -4,539,000 | ||||||||||||||||||||||||
impairment loss on intangible assets and goodwill | -53,131,000 | |||||||||||||||||||||||||||||
income tax (expenses) benefits | 450,000 | 449,000 | 9,810,000 | 5,471,000 | ||||||||||||||||||||||||||
net revenues: | 1,274,267,000 | 1,965,809,000 | 2,232,254,000 | 1,940,343,000 | 2,211,041,000 | 1,228,425,750 | 1,965,809,000 | 1,650,314,000 | ||||||||||||||||||||||
online k-12 academic subject tutoring services | 1,125,200,000 | |||||||||||||||||||||||||||||
comprehensive tutoring services3 | 149,067,000 | |||||||||||||||||||||||||||||
operating expenses | ||||||||||||||||||||||||||||||
online k-12 courses | 1,757,180,000 | 2,091,355,000 | 1,816,271,000 | 1,975,162,000 | 1,065,559,250 | 1,757,180,000 | 1,384,968,000 | |||||||||||||||||||||||
foreign language, professional and admission | 203,469,000 | 140,062,000 | 123,086,000 | |||||||||||||||||||||||||||
other services | 5,160,000 | 837,000 | 986,000 | 2,049,000 | 3,360,000 | 5,160,000 | 4,975,000 | |||||||||||||||||||||||
income tax (expenses)benefits | -10,435,000 | |||||||||||||||||||||||||||||
net income attributable to gaotu techedu inc.’s ordinary shareholders | -918,791,000 | |||||||||||||||||||||||||||||
net income attributable to gsx techedu inc.’s ordinary shareholders | -1,425,919,000 | -627,033,000 | -627,033,000 | -932,512,000 | 18,627,000 | 147,988,000 | 174,463,000 | 156,616,000 | 1,902,000 | |||||||||||||||||||||
foreign language, professional and interest | 233,830,000 | 159,506,500 | 203,469,000 | |||||||||||||||||||||||||||
income before provision for income tax and loss from equity method investments | -623,359,000 | -201,063,250 | -921,821,000 | -48,891,000 | 166,459,000 | |||||||||||||||||||||||||
income from equity method investments | 1,800,000 | -434,250 | -256,000 | -1,002,000 | 611,000 | 611,000 | 598,000 | 606,000 | ||||||||||||||||||||||
less: series a convertible redeemable preferred shares redemption value accretion | 7,039,000 | |||||||||||||||||||||||||||||
less: undistributed earnings allocated to the participating preferred shares | 17,847,000 | 1,682,000 | ||||||||||||||||||||||||||||
adult courses education services | 260,371,000 | |||||||||||||||||||||||||||||
loss from equity method investments | -479,000 | |||||||||||||||||||||||||||||
income before provision for income tax and income from equity method investments | 181,723,000 | 181,723,000 | -4,167,000 | 20,307,000 | ||||||||||||||||||||||||||
net income attributable to gsx techedu inc.'s ordinary shareholders | 7,653,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-08-30 | 2023-05-30 | 2023-02-28 | 2022-12-31 | 2022-11-22 | 2022-06-06 | 2022-03-08 | 2022-02-23 | 2021-12-31 | 2021-09-23 | 2021-05-26 | 2021-03-08 | 2020-12-31 | 2020-11-23 | 2020-09-02 | 2020-05-07 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
rmb | |||||||||||||||||||||||||
assets | |||||||||||||||||||||||||
current assets | |||||||||||||||||||||||||
cash and cash equivalents | 318,731,000 | 814,356,000 | 1,015,595,000 | 220,713,000 | 855,815,000 | 1,414,853,000 | 1,201,452,000 | 98,456,000 | 885,569,000 | 767,702,000 | 1,216,834,000 | 819,911,000 | 3,731,000 | 908,736,000 | 968,153,000 | 728,934,000 | 770,484,000 | 11,260,000 | 1,005,328,000 | 2,910,583,000 | 355,224,000 | 355,224,000 | 187,796,000 | 225,281,000 | 565,168,000 |
restricted cash | 125,272,000 | 27,074,000 | 16,407,000 | 6,874,000 | 2,397,000 | 33,909,000 | 50,000 | 534,000 | 22,000 | 717,000 | 11,658,000 | 168,189,000 | 699,969,000 | 13,453,000 | 23,506,000 | ||||||||||
short-term investments | 2,095,986,000 | 2,595,146,000 | 1,419,553,000 | 516,647,000 | 1,482,924,000 | 1,780,283,000 | 1,588,129,000 | 527,692,000 | 1,578,237,000 | 2,859,384,000 | 2,206,153,000 | 2,923,864,000 | 734,142,000 | 2,433,428,000 | 2,226,853,000 | 2,774,000,000 | 1,983,925,000 | 885,420,000 | 3,949,619,000 | 2,448,543,000 | 7,331,268,000 | 7,331,268,000 | 1,387,360,000 | 2,144,386,000 | 1,003,133,000 |
inventory | 53,401,000 | 53,266,000 | 31,254,000 | 53,404,000 | 38,394,000 | 23,070,000 | 29,821,000 | 23,906,000 | 20,932,000 | 22,783,000 | 19,010,000 | 18,728,000 | 15,595,000 | 24,291,000 | 62,722,000 | 51,352,000 | 48,074,000 | 48,074,000 | 49,956,000 | 69,068,000 | |||||
prepaid expenses and other current assets | 526,989,000 | 527,953,000 | 440,708,000 | 1,816,000 | 555,722,000 | 594,605,000 | 612,859,000 | 268,000 | 602,524,000 | 575,588,000 | 629,139,000 | 399,897,000 | 1,787,000 | 339,930,000 | 309,306,000 | 250,068,000 | 522,698,000 | 463,000 | 690,698,000 | 831,319,000 | 722,682,000 | 722,682,000 | 448,286,000 | 539,761,000 | 391,877,000 |
total current assets | 3,120,379,000 | 4,017,795,000 | 2,923,517,000 | 7,176,563,000 | 2,954,739,000 | 3,830,532,000 | 3,459,419,000 | 7,134,943,000 | 3,106,861,000 | 4,237,774,000 | 4,073,058,000 | 4,166,477,000 | 7,199,383,000 | 3,701,821,000 | 3,534,698,000 | 3,936,786,000 | 4,001,367,000 | 6,674,745,000 | 5,721,820,000 | 6,265,303,000 | 8,457,248,000 | 8,457,248,000 | 2,073,398,000 | 2,978,496,000 | 1,960,178,000 |
non-current assets | |||||||||||||||||||||||||
operating lease right-of-use assets | 506,882,000 | 518,677,000 | 491,998,000 | 574,743,000 | 424,144,000 | 273,356,000 | 126,252,000 | 86,095,000 | 119,437,000 | 83,663,000 | 105,367,000 | 228,311,000 | 353,877,000 | 451,911,000 | 856,626,000 | 878,285,000 | 806,591,000 | 806,591,000 | 725,038,000 | 558,976,000 | 413,354,000 | ||||
property, equipment and software | 834,745,000 | 831,889,000 | 683,354,000 | 626,880,000 | 599,986,000 | 547,207,000 | 524,580,000 | 525,756,000 | 537,563,000 | 552,032,000 | 567,019,000 | 617,003,000 | 680,009,000 | 699,652,000 | 857,780,000 | 766,455,000 | 704,338,000 | 704,338,000 | 639,805,000 | 555,031,000 | 489,362,000 | ||||
land use rights | 45,424,000 | 46,267,000 | 25,561,000 | 25,964,000 | 26,165,000 | 26,366,000 | 26,769,000 | 26,970,000 | 27,171,000 | 27,373,000 | 27,574,000 | 27,976,000 | 28,178,000 | 28,379,000 | 28,580,000 | 28,781,000 | 28,983,000 | 28,983,000 | 29,184,000 | 29,385,000 | 29,587,000 | ||||
long-term investments | 500,401,000 | 387,537,000 | 995,887,000 | 174,122,000 | 964,363,000 | 905,829,000 | 974,074,000 | 209,252,000 | 1,059,577,000 | 114,474,000 | 518,549,000 | 526,578,000 | 530,729,000 | 530,729,000 | 555,651,000 | 572,223,000 | 1,168,978,000 | ||||||||
rental deposit | 49,271,000 | 48,739,000 | 47,236,000 | 43,751,000 | 33,925,000 | 23,189,000 | 10,765,000 | 9,309,000 | 11,432,000 | 9,502,000 | 9,290,000 | 22,471,000 | 22,544,000 | 44,638,000 | 53,530,000 | 52,440,000 | 51,499,000 | 51,499,000 | 44,234,000 | 33,838,000 | 26,270,000 | ||||
other non-current assets | 57,636,000 | 17,595,000 | 19,339,000 | 17,920,000 | 17,941,000 | 18,104,000 | 18,978,000 | 19,803,000 | 20,626,000 | 21,449,000 | 17,395,000 | 3,078,000 | 3,272,000 | 1,710,000 | 2,507,000 | 56,899,000 | 58,080,000 | 1,230,000 | 1,640,000 | 1,332,000 | 1,073,000 | ||||
total assets | 5,114,738,000 | 5,868,499,000 | 5,186,892,000 | 7,350,685,000 | 5,208,360,000 | 5,845,854,000 | 5,329,047,000 | 7,344,195,000 | 4,885,094,000 | 5,032,044,000 | 4,803,432,000 | 4,876,175,000 | 7,199,383,000 | 4,428,466,000 | 4,433,537,000 | 5,024,666,000 | 5,227,657,000 | 6,674,745,000 | 8,039,392,000 | 8,630,537,000 | 10,685,792,000 | 10,685,792,000 | 4,200,494,000 | 4,889,686,000 | 4,187,540,000 |
liabilities | |||||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||||
short-term borrowings of the consolidated vie without recourse to the group | 48,544,000 | ||||||||||||||||||||||||
accrued expenses and other current liabilities | 1,320,853,000 | 1,496,834,000 | 1,257,692,000 | 5,778,000 | 1,070,433,000 | 1,104,567,000 | 858,450,000 | 4,636,000 | 634,021,000 | 583,694,000 | 600,347,000 | 662,189,000 | 5,072,000 | 546,741,000 | 516,577,000 | 743,708,000 | 5,184,000 | 1,513,739,000 | 1,382,872,000 | 1,315,502,000 | 1,315,502,000 | 745,455,000 | 697,917,000 | 327,711,000 | |
deferred revenue, current portion | 1,534,246,000 | ||||||||||||||||||||||||
operating lease liabilities, current portion | 140,337,000 | 137,426,000 | 151,422,000 | 164,178,000 | 107,521,000 | 70,485,000 | 36,901,000 | 29,433,000 | 31,638,000 | 38,326,000 | 29,446,000 | 53,418,000 | |||||||||||||
income tax payable | 88,000 | 49,000 | 106,000 | 133,000 | 62,000 | 1,591,000 | 2,556,000 | 6,330,000 | 16,242,000 | 1,793,000 | 876,000 | 19,323,000 | |||||||||||||
total current liabilities | 3,044,068,000 | 3,615,989,000 | 2,640,676,000 | 113,861,000 | 2,458,358,000 | 2,604,074,000 | 1,787,316,000 | 112,756,000 | 1,304,725,000 | 1,416,200,000 | 1,330,737,000 | 1,609,222,000 | 113,192,000 | 1,181,663,000 | 1,176,062,000 | 1,760,268,000 | 2,203,832,000 | 113,304,000 | 3,723,862,000 | 3,475,174,000 | 4,197,392,000 | 4,197,392,000 | 2,830,906,000 | 2,758,081,000 | 1,835,890,000 |
non-current liabilities | |||||||||||||||||||||||||
deferred revenue, non-current portion of the consolidated vie without recourse to the group | 238,924,000 | 215,313,000 | 213,511,000 | 215,603,000 | 190,211,000 | 146,524,000 | 130,054,000 | 125,833,000 | 88,067,000 | 52,419,000 | 33,826,000 | 12,975,000 | 10,689,000 | 7,761,000 | 9,105,000 | 9,125,000 | 9,125,000 | 6,206,000 | 3,148,000 | 3,497,000 | |||||
operating lease liabilities, non-current portion | 343,158,000 | 363,007,000 | 328,245,000 | 397,466,000 | 308,760,000 | 196,513,000 | 87,549,000 | 56,034,000 | 85,662,000 | 44,198,000 | 75,824,000 | 180,269,000 | |||||||||||||
deferred tax liabilities | 76,073,000 | 70,429,000 | 69,930,000 | 70,664,000 | 71,123,000 | 71,404,000 | 72,617,000 | 73,444,000 | 74,235,000 | 74,507,000 | 72,921,000 | ||||||||||||||
total liabilities | 3,702,223,000 | 4,264,738,000 | 3,252,362,000 | 5,417,221,000 | 3,142,091,000 | 3,174,168,000 | 2,201,757,000 | 4,237,930,000 | 1,594,945,000 | 1,671,511,000 | 1,578,701,000 | 1,780,346,000 | 4,103,554,000 | 1,388,805,000 | 1,466,917,000 | 2,143,724,000 | 2,659,806,000 | 3,793,803,000 | 4,446,351,000 | 4,257,711,000 | 4,955,937,000 | 4,955,937,000 | 3,552,341,000 | 3,337,969,000 | 2,461,020,000 |
shareholders’ equity | |||||||||||||||||||||||||
ordinary shares | 116,000 | 116,000 | 116,000 | 116,000 | 116,000 | 116,000 | 116,000 | 116,000 | 115,000 | 115,000 | 115,000 | 114,000 | 114,000 | 113,000 | 113,000 | 113,000 | 113,000 | 106,000 | 106,000 | 106,000 | |||||
treasury stock | -461,340,000 | -420,144,000 | -329,034,000 | -242,866,000 | -216,494,000 | -98,307,000 | -59,973,000 | -85,178,000 | -33,691,000 | -139,572,000 | -139,572,000 | -206,804,000 | -235,482,000 | -72,491,000 | |||||||||||
additional paid-in capital | 7,950,976,000 | 7,950,764,000 | 7,959,114,000 | 7,991,421,000 | 7,994,101,000 | 7,986,214,000 | 7,978,088,000 | 7,987,957,000 | 7,977,592,000 | 7,961,658,000 | 7,935,650,000 | 7,915,899,000 | 7,915,899,000 | 7,898,852,000 | 7,831,799,000 | 7,793,234,000 | 7,755,765,000 | 7,793,234,000 | 7,723,745,000 | 7,568,841,000 | 7,595,049,000 | 7,595,049,000 | 1,902,356,000 | 1,862,105,000 | 1,927,564,000 |
accumulated other comprehensive loss | -25,738,000 | -22,597,000 | -7,282,000 | -2,832,000 | -34,913,000 | -11,069,000 | -15,223,000 | -33,209,000 | -10,096,000 | -15,132,000 | -68,764,000 | -64,062,000 | -64,062,000 | -32,570,000 | -149,716,000 | -143,111,000 | -132,874,000 | -143,111,000 | -120,277,000 | -104,379,000 | |||||
statutory reserve | 66,042,000 | 66,042,000 | 66,042,000 | 50,225,000 | 50,225,000 | 50,225,000 | 40,380,000 | 40,380,000 | 40,380,000 | 40,380,000 | 40,380,000 | 40,380,000 | 40,380,000 | 40,380,000 | 40,380,000 | 40,380,000 | 40,380,000 | 6,921,000 | 6,921,000 | 6,921,000 | |||||
accumulated deficit | -6,117,541,000 | -5,970,420,000 | -5,754,426,000 | -5,878,417,000 | -5,726,766,000 | -5,255,493,000 | -4,825,943,000 | -4,813,646,000 | -4,684,152,000 | -4,626,489,000 | -4,682,650,000 | -4,796,503,000 | -4,796,503,000 | -4,867,116,000 | -4,755,957,000 | -4,809,675,000 | -5,095,533,000 | -4,809,675,000 | -4,050,920,000 | -3,132,129,000 | -1,706,210,000 | -1,706,210,000 | -1,045,718,000 | -113,206,000 | -131,833,000 |
total shareholders’ equity | 1,412,515,000 | 1,603,761,000 | 1,934,530,000 | 1,933,464,000 | 2,066,269,000 | 2,671,686,000 | 3,127,290,000 | 3,106,265,000 | 3,290,149,000 | 3,360,533,000 | 3,224,731,000 | 3,095,829,000 | 3,095,829,000 | 3,039,661,000 | 2,966,620,000 | 2,880,942,000 | 2,567,851,000 | 2,880,942,000 | 3,593,041,000 | 4,372,826,000 | 5,729,855,000 | 5,729,855,000 | 648,153,000 | 1,551,717,000 | 1,726,520,000 |
total liabilities and total shareholders’ equity | 5,114,738,000 | 5,868,499,000 | 5,186,892,000 | 7,350,685,000 | 5,208,360,000 | 5,845,854,000 | 5,329,047,000 | 7,344,195,000 | 4,885,094,000 | 5,032,044,000 | 4,803,432,000 | 4,876,175,000 | 7,199,383,000 | 4,428,466,000 | 4,433,537,000 | 5,024,666,000 | 5,227,657,000 | 6,674,745,000 | 8,039,392,000 | 8,630,537,000 | 10,685,792,000 | 4,200,494,000 | 4,889,686,000 | 4,187,540,000 | |
deferred revenue, current portion of the consolidated vie without recourse to the group | 1,981,680,000 | 1,231,456,000 | 1,223,614,000 | 1,391,924,000 | 856,790,000 | 631,247,000 | 796,743,000 | 682,510,000 | 906,914,000 | 604,600,000 | 586,744,000 | 1,349,640,000 | 1,968,608,000 | 1,887,423,000 | 2,724,614,000 | 2,724,614,000 | 1,958,579,000 | 1,957,955,000 | 1,335,294,000 | ||||||
amounts due from subsidiaries and vies | 6,437,387,000 | 6,508,527,000 | 6,459,723,000 | 5,777,602,000 | |||||||||||||||||||||
amounts due to subsidiaries and vies | 108,083,000 | 108,120,000 | 108,120,000 | 108,120,000 | |||||||||||||||||||||
deficit of investments in subsidiaries and vies | 5,303,360,000 | 4,125,174,000 | 3,990,362,000 | 3,680,499,000 | |||||||||||||||||||||
class a ordinary shares | 68,000 | 68,000 | 67,000 | 66,000 | 65,000 | ||||||||||||||||||||
class b ordinary shares | 48,000 | 48,000 | 48,000 | 48,000 | 48,000 | ||||||||||||||||||||
statutory reserves | 66,042,000 | 50,225,000 | 40,380,000 | 40,380,000 | 40,380,000 | ||||||||||||||||||||
deferred tax assets | 7,332,000 | 7,332,000 | 11,312,000 | 11,863,000 | 14,145,000 | 15,679,000 | 55,796,000 | 48,324,000 | 48,324,000 | 131,544,000 | 160,405,000 | 98,738,000 | |||||||||||||
amounts due from related party | 10,660,000 | 10,660,000 | |||||||||||||||||||||||
other payables of the consolidated vie without recourse to the group | 26,580,000 | 26,580,000 | 26,580,000 | 26,580,000 | 26,580,000 | 26,580,000 | |||||||||||||||||||
deferred tax liabilities of the consolidated vie without recourse to the group | 70,912,000 | 71,031,000 | 71,616,000 | 72,137,000 | 76,248,000 | 78,697,000 | 78,697,000 | 73,499,000 | 74,111,000 | 73,125,000 | |||||||||||||||
accrued expenses, deferred revenue and other current liabilities | 1,680,258,000 | ||||||||||||||||||||||||
current portion of operating lease liabilities | 80,010,000 | 110,484,000 | 241,515,000 | 200,225,000 | 152,622,000 | 152,622,000 | 126,872,000 | ||||||||||||||||||
income tax payable of the consolidated vie without recourse to the group | 4,654,000 | 4,654,000 | 4,654,000 | 90,998,000 | |||||||||||||||||||||
non-current portion of operating lease liabilities | 276,035,000 | 346,568,000 | 615,227,000 | 670,604,000 | 644,143,000 | 644,143,000 | 577,796,000 | ||||||||||||||||||
deferred revenue and other payables of the consolidated vie without recourse to the group | 35,805,000 | ||||||||||||||||||||||||
amounts due to related parties of the consolidated vie without recourse to the group | |||||||||||||||||||||||||
other payables | 26,580,000 | 63,934,000 | 63,934,000 | 220,615,000 | |||||||||||||||||||||
accumulated other comprehensive income | -59,905,000 | -59,905,000 | -8,708,000 | 31,273,000 | -3,747,000 | ||||||||||||||||||||
intangible assets | 13,219,000 | ||||||||||||||||||||||||
goodwill | 43,631,000 | ||||||||||||||||||||||||
commitments and contingencies | |||||||||||||||||||||||||
total liabilities and shareholders’ equity | 10,685,792,000 | ||||||||||||||||||||||||
current portion of operating lease liabilities of the consolidated vie without recourse to the group | 102,209,000 | 81,427,000 | |||||||||||||||||||||||
amounts due to related parties | 460,000 | ||||||||||||||||||||||||
non-current portion of operating lease liabilities of the consolidated vie without recourse to the group | 438,695,000 | 327,893,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | |
|---|---|
cash flows from operating activities | |
net income | |
adjustments to reconcile net income to net cash generated from operating activities: | |
depreciation of property, equipment and software | |
amortization of intangible assets and land use rights | |
share of results of equity investees | |
realized gains from investments | |
disposal loss on assets | |
share-based compensation | |
fair value change of investments | |
allowance for expected credit losses | |
write-down of inventory | |
changes in operating assets and liabilities: | |
accrued expenses and other current liabilities | |
operating lease right-of-use assets | |
operating lease liabilities | |
deferred revenue | |
prepaid expenses and other current assets | |
income tax payable | |
other assets | |
deferred tax assets | |
deferred tax liabilities | |
net cash generated from operating activities | |
cash flows from investing activities | |
purchase of short-term investments | |
proceeds from maturity of short-term investments | |
purchase of property, equipment and software | |
payment for asset acquisition | |
purchase of long-term investments | |
short-term loans to a third party | |
repayment of short-term loans from a third party | |
proceeds from redemption of long-term investments | |
proceeds from disposal of property, equipment and software | |
net cash (used in)/generated from investing activities | |
cash flows from financing activities | |
capital contribution | |
repurchase of ordinary shares | |
net cash from financing activities | |
effect of exchange rate changes | |
net increase in cash, cash equivalents and restricted cash | |
cash, cash equivalents and restricted cash at beginning of the year | |
cash, cash equivalents and restricted cash at end of the year | |
supplemental schedule of cash flow information | |
income taxes paid | |
non-cash investing and financing activity | |
payables for purchase of property, equipment and software | |
right-of-use assets in exchange for new lease liabilities | |
fair value change of fair value option | |
impairment loss on long-lived assets | |
impairment loss on goodwill | |
realized gain from derivative financial liabilities | |
net cash (used in)/generated from operating activities | |
proceeds from maturity of long-term investments | |
proceeds from disposal of equity method investments | |
proceeds from derivative financial liabilities | |
net cash generated from investing activities | |
proceeds from short-term loans | |
repayments of short-term loans | |
payment for asset acquisition after three months of completion | |
provision for inventory | |
proceeds from capital return related to equity method investments | |
acquisition of businesses | |
disposal of property, equipment and software | |
proceeds from private placement financing | |
repayment to related parties | |
net cash generated from financing activities | |
net increase in cash and cash equivalents | |
payables for assets acquisition | |
amount due from related parties | |
purchase of property, equipment, software and intangible asset | |
net cash (used in) generated from investing activities | |
net proceeds from initial public offering and from exercising the overallotment option by the underwriters | |
gain from remeasuring fair value of previously held equity interests upon business acquisition | |
loss on disposal of property, equipment and software | |
amount due to related parties | |
purchase of property, equipment, software and intangible assets | |
net cash from investing activities | |
net proceeds from initial public offering and from exercising the over-allotment option by the underwriters | |
amount borrowed from related parties | |
net cash (used in) generated from financing activities | |
cash and cash equivalents at beginning of the year | |
cash and cash equivalents at end of the year | |
disposal of subsidiaries | |
amortization of intangible assets | |
loss from equity method investments | |
impairment loss on equity method investments | |
net cash (used in) generated from operating activities | |
loan to related party | |
acquisition of businesses, net of cash acquired |
