UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington D.C. 20549

 

FORM 6-K

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16 UNDER THE

SECURITIES EXCHANGE ACT OF 1934

 

For the month of August 2016

 

Commission File Number: 001-36363

 

TARENA INTERNATIONAL, INC.

 

Suite 10017, Building E

Zhongkun Plaza, A18 Bei San Huan West Road

Haidian District, Beijing 100098

People’s Republic of China

Tel: +86 10 6213-5687

 

1/F, Block A, Training Building,

65 Kejiyuan Road, Baiyang Jie Dao,

Economic Development District,

Hangzhou 310000, People’s Republic of China

 

(Address of principal executive offices)

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.

 

  Form 20-F x  Form 40-F o

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):              

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):              

 

 

 

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  TARENA INTERNATIONAL, INC.
   
  By: /s/ Yuduo Yang  
  Name:   Yuduo Yang
  Title:     Chief Financial Officer
 

  

Date: August 16, 2016

 

 

 

 

 

 

 

EXHIBIT INDEX

 

Exhibit 99.1 – Press Release  

 

 

 

Exhibit 99.1

 

 

Tarena International, Inc. Announces Second Quarter 2016 Results

 

Second Quarter Net Revenues Increased by 35.2% Year-Over-Year 

Second Quarter Student Enrollment Increased by 21.5% Year-Over-Year  

Second Quarter Operating Income Increased by 400.3% Year-Over-Year

 

 

 

BEIJING, August 16, 2016–Tarena International, Inc. (NASDAQ: TEDU) (“Tarena” or the “Company”), a leading provider of professional education services in China today announced its unaudited financial results for the second quarter ended June 30, 2016.

 

Second Quarter 2016 Financial and Operational Highlights

 

·Net revenues increased by 35.2% year-over-year to US$55.9 million from US$41.3 million in the same period in 2015.
  
·Gross profit increased by 37.3% year-over-year to US$39.2 million from US$28.6 million in the same period in 2015.
  
·Operating income increased by 400.3% year-over-year to US$6.1 million from US$1.2 million in the same period in 2015. Non-GAAP operating income, which excluded share-based compensation expenses, increased by 217.2% to US$8.3 million fromUS$2.6 million in the same period in 2015.
  
·Operating margin was 10.9%, compared to 2.9% in the same period in 2015. Non-GAAP operating margin was 14.9%, compared to 6.4% in the same period in 2015.
  
·Net income increased by 131.5% to US$6.6 million from US$2.9 million in the same period in 2015. Non-GAAP net income, which excluded share-based compensation expenses and gain on foreign currency forward contract, increased by 83.5% to US$7.9 million from US$4.3 million in the same period in 2015.
  
·Basic and diluted net income per American Depositary Share (“ADS”) were US$0.12 and US$0.11, respectively. Non-GAAP basic and non-GAAP diluted net income per ADS, which excluded share-based compensation expenses and gain on foreign currency forward contract, were US$0.14 and US$0.13, respectively. Each ADS represents one Class A ordinary share.
  
·Deferred revenue totaled US$42.2 million as of June 30, 2016, compared to US$25.3 million as of December 31, 2015.
  
·Net operating cash flow for the second quarter of 2016 was approximately US$24.8 million.
  
·Total student enrollments, defined as the total number of new students recruited and registered, in the second quarter of 2016 increased by 21.5% year-over-year to 26,747.
  
·Total course enrollments, defined as the cumulative number of courses enrolled in by our students, in the second quarter of 2016 increased by 38.5% year-over-year to 23,694.
  
·Total seat capacity, defined as the total number of seats available in our learning centers, increased by 22.5% to 47,632 as of June 30, 2016, from 38,870 as of June 30, 2015.
  
·Total number of learning centers increased to 138 as of June 30, 2016, from 128 as of June 30, 2015.

 

“I am delighted to report another excellent quarter with significant revenue growth and margin expansion,” said Mr. Shaoyun Han, Tarena’s Chairman and Chief Executive Officer. “We maintained robust year-over-year top-line growth of 35.2% in the second quarter of 2016. The growth was mainly driven by increase in student enrollments, particularly from Java, Digital Arts and Web-front development courses, which ranked our top 3 courses by student enrollments in the second quarter of 2016. Such strong performance further validated our strategy to continue diversifying our course offerings and meeting student demands at different levels.”

 

“Our kid education programs also showed good progress this quarter. Besides Tongcheng and Tongmei that we launched in December 2015, we rolled out Tongchuang program featuring robot programming designed for kids in the second quarter 2016. By the end of June 2016, we have extended kid programs in 14 cities and the total student enrollment in kid programs reached 699 in the second quarter of 2016. After several months of pilot trial, we expect the kid programs will grow faster in the coming quarters.” continued Mr. Han.

 

1 

 

 

“Along with the enrollment growth, we further extended geographic footprint and optimize facility resources. Therefore, total number of learning centers increased to 138, covering 42 cities in China, while seat capacity increased to 47,632 as of June 30, 2016 from 38,870 as of June 30, 2015. We are confident in achieving our expansion target set at the beginning of the year. As we communicated previously, we focus on delivering high quality and differentiated education services to our students, enhancing their learning experiences and outcomes, and strengthening our leading position in professional education market.” Mr. Han concluded.

  

Mr. Yuduo Yang, Tarena’s Chief Financial Officer, added, “In addition to our solid top line results, we are particularly pleased to see margin expansion year-over-year and even stronger growth in operating income. Gross margin increased by 104 basis points year-over-year to 70.2% and operating margin increased by 794 basis points year-over-year to 10.9%. We will continue to execute on our objective and priority for 2016 in improving our operating efficiency to drive sustainable growth in the long run.” 

 

Second Quarter 2016 Results

 

Net Revenues

 

Net revenues increased by 35.2% to US$55.9 million in the second quarter of 2016, from US$41.3 million in the same period in 2015. The increase was primarily due to increased course enrollments and to a lesser extent, an increase in the standard tuition fees.

 

Total course enrollments in the second quarter of 2016 increased by 38.5% to 23,694 from 17,104 in the same period in 2015, which was driven mainly by the popularity of our course offerings. The number of our course offerings increased from 14 in the second quarter of 2015 to 17 in the second quarter of 2016. The number of our learning centers increased from 128 as of June 30, 2015 to 138 as of June 30, 2016, while the total seat capacity in our learning centers increased by 22.5% to 47,632 as of June 30, 2016 from 38,870 as of June 30, 2015 to cater to the increased demand for our courses.

 

In March 2016, we raised the standard tuition fees on selected courses by RMB1,000 to RMB 2,000 per course. We charge students enrolled through the retail channel our standard tuition fee and provide students enrolled through the university channel a discount of approximately RMB4,000 per person per course. Our student enrollment mix from retail and university channel was 85%/15% and 81%/19% in the second quarter of 2016 and 2015, respectively.

 

Cost of Revenues

 

Cost of revenues increased by 30.7% to US$16.7 million in the second quarter of 2016, from US$12.8 million in the same period in 2015. The increase was mainly due to higher personnel cost and welfare expenses resulting from increased number of teaching and advisory staff at our learning centers and higher average salary, higher rental cost resulting from increased seat capacity, as well as higher depreciation expenses for our learning centers.

 

Gross Profit and Gross Margin

 

Gross profit increased by 37.3% to US$39.2 million in the second quarter of 2016, from US$28.6 million in the same period in 2015. Gross margin increased to 70.2% in the second quarter of 2016 from 69.1% in the same period in 2015. The improvement in gross margin was mainly due to increased standard tuition fees in RMB.

 

Operating Expenses

 

Total operating expenses increased by 21.1% to US$33.2 million in the second quarter of 2016, from US$27.4 million in the same period in 2015. Total non-GAAP operating expenses, which excluded share-based compensation expenses, increased by 19.4% to US$31.0 million in the second quarter of 2016, from US$26.0 million in the same period in 2015. Total share-based compensation expenses allocated to the related operating expenses increased by 53.8% to US$2.1 million in the second quarter of 2016, from US$1.4 million in the same period in 2015.

 

Selling and marketing expenses increased by 15.1% to US$19.4 million in the second quarter of 2016, from US$16.8 million in the same period in 2015. The increase was due to higher personnel cost and welfare expenses related to the growth in our selling and marketing headcount and higher average salary, as we expanded our course offerings and network of learning centers.

 

General and administrative expenses increased by 41.2% to US$12.0 million in the second quarter of 2016, from US$8.5 million in the same period in 2015. The increase was mainly due to higher compensation cost for our increased number of general and administrative personnel to support our growing operations, and higher share-based compensation expenses. Non-GAAP general and administrative expenses, which excluded share-based compensation expenses, increased by 38.4% to US$10.1 million, from US$7.3 million in the same period in 2015. 

 

Research and development expenses decreased by 13.4% to US$1.8 million in the second quarter of 2016, from US$2.0 million in the same period in 2015. The decrease was mainly due to lower personnel cost and welfare expenses of our instructors allocated to their content development activities for our courses, as well as decreased travelling expenses as some R&D programs have been completed in the second quarter of 2016.

 

2 

 

 

Operating Income

 

Operating income was US$6.1 million in the second quarter of 2016, compared to US$1.2 million in the same period in 2015. Operating margin was 10.9% in the second quarter of 2016, compared to 2.9% in the same period in 2015. Non-GAAP operating income, which excluded share-based compensation expenses, was US$8.3 million, compared to US$2.6 million in the same period in 2015. Non-GAAP operating margin was 14.9% in the second quarter of 2016, compared to 6.4% in the same period in 2015.

 

Interest Income

 

Interest income was US$0.8 million in the second quarter of 2016, compared to US$1.3 million in the same period in 2015. Interest income in both periods consisted of interest earned on our cash, cash equivalents and time deposits in commercial banks and interest income recognized in relation to our installment payment plan for students. The decrease in interest income was primarily due to lower bank deposits and interest rate, as well as lower tuition interest income in relation to our installment payment plan for students. 

 

Foreign Exchange Gain(Loss)

 

Foreign exchange loss was US$1.0 million in the second quarter of 2016, compared to US$0.6 million foreign exchange gain in the same period in 2015. The loss was attributable to the depreciation of China’s RMB against U.S. Dollar as a significant portion of the Company’s IPO proceeds in April 2014 had been placed in bank deposits in RMB before we converted them into US dollars under the foreign currency forward contract settled in May 2016.

 

Gain on foreign currency forward contract

 

Gain on foreign currency forward contract was US$1.0 million in the second quarter of 2016, due to the fluctuation in the exchange rate between U.S. dollars and RMB. In January 2016, the Company entered into a foreign currency forward contract to offset the changes in the carrying amounts of RMB deposits due to fluctuations in RMB to US dollar exchange rate. The contract has been settled in May 2016.

 

Income Tax Expense

 

The Company recorded an income tax expense of US$0.6 million in the second quarter of 2016, compared to an income tax expense of US$0.4 million in the same period in 2015. The change was mainly due to higher taxable income, largely offset by a decrease in the effective income tax rate to 8.4% in the second quarter of 2016 from 12.8% in the same period in 2015.

 

Net Income

 

As a result of the foregoing, net income was US$6.6 million in the second quarter of 2016, compared to US$2.9 million in the same period in 2015. Non-GAAP net income, which excluded share-based compensation expenses and gain on foreign currency forward contract, was US$7.9 million, compared to US$4.3 million in the same period in 2015.

 

Basic and Diluted Net Income per ADS

 

Basic and diluted net income per ADS in the second quarter of 2016 were US$0.12 and US$0.11, respectively. Non-GAAP basic and non-GAAP diluted net income per ADS, which excluded share-based compensation expenses and gain on foreign currency forward contract, were US$0.14 and US$0.13, respectively.

 

Cash and Time Deposits

 

Cash and time deposits totaled US$183.0 million as of June 30, 2016, compared to US$189.1 million as of December 31, 2015. In the second quarter of 2016, the Company purchased an office building, mainly for teaching purpose, and to a lesser extent, for administrative functions, with a total consideration of approximately RMB114.6 million.

 

Cash Flow

 

Net operating cash flow for the second quarter of 2016 was approximately US$24.8 million. Capital expenditures for the second quarter of 2016 were US$20.9 million.

 

Shares Issued and Outstanding

 

As of June 30, 2016, the Company had 45,285,552 Class A and 10,574,896 Class B ordinary shares outstanding. Each ADS represents one Class A ordinary share.

 

Stock Repurchase

 

As of June 30, 2016, the Company repurchased 1,289,814 Class A ordinary shares from the open market with the consideration of US$11,469,370. On August 20, 2015, the Board of Directors approved a share repurchase plan under which the Company may repurchase up to US$20 million of its shares over the next 12 months. According to the plan, the share repurchases may be made from time to time on the open market at prevailing market prices, in privately negotiated transactions, in block trades and/or through other legally permissible means, depending on market conditions and in accordance with applicable rules and regulations.

 

3 

 

 

Business Outlook

 

Taking into consideration the significant change in RMB exchange rate against the U.S. dollar compared with same period in 2015, based on the Company’s current estimates, total net revenues for the third quarter of 2016 are expected to be between US$70.0 million and US$72.5 million, representing an increase of 17% to 21% on a year-over-year basis. If not including the impact from the depreciation of RMB against the U.S. Dollar, the projected revenue growth rate is expected to be in the range of 24% to 28% on a year-over-year basis for the second quarter of 2016.

 

The Company also expects its total net revenues for the full year of 2016 to be between US$232.5 million and US$238.5 million, representing an increase of 23% to 26% on a year-over-year basis. The latest net revenues projection is US$2.5 million higher than the original net revenues projection of US$230.0 million to US$236.0 million issued in May 2016. If not including the impact from the depreciation of RMB against the U.S. Dollar, the projected revenue growth rate is expected to be in the range of 30% to 33% on a year-over-year basis for the fiscal year 2016.

 

This guidance is based on the current market conditions and reflects the Company’s current and preliminary estimates of market and operating conditions, which are subject to change. 

 

Conference Call

 

The Company will host a conference call and live webcast to discuss its financial results for the second quarter of 2016 ended June 30, 2016 at 9:00 p.m. Eastern Daylight Time on August 15, 2016 (9:00 a.m. Beijing time on August16, 2016).

 

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

 

United States: 8552983404

Hong Kong: 800 905 927

China Mainland: 400 120 0539

Singapore: 800 616 3222

Taiwan: +886 2 7708 3282

United Kingdom: 800 015 9725

International: +1 6315142526

 

Conference ID: 2873178

 

A replay of the call will be available approximately 2 hours after the conclusion of the conference call through August 23, 2016. The dial-in details for the replay are:

 

United States: 1866 846 0868

Hong Kong: 800 966 697

China Mainland: 400 1842240

Singapore: 800 616 2127

Taiwan: 801 232 352

United Kingdom: 800 169 7301

 

Conference ID: 2873178

 

Additionally, a live and archived webcast of this call will be available on the Investor Relations section of Tarena’s website at http://ir.tedu.cn.

 

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. Tarena 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 the business outlook for the third quarter of 2016 and for the full fiscal year 2016 and statements about Tarena’s beliefs and expectations, are forward-looking statements. Many factors, risks and uncertainties 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: Tarena’s goals and strategies; its future business development, financial condition and results of operations; its ability to continue to attract students to enroll in its courses; its ability to continue to recruit, train and retain qualified instructors and teaching assistants; its ability to continually tailor its curriculum to market demand and enhance its courses to adequately and promptly respond to developments in the professional job market; its ability to maintain or enhance its brand recognition, its ability to maintain high job placement rate for its students, and its ability to maintain cooperative relationships with financing service providers for student loans. Further information regarding these and other risks, uncertainties or factors is included in Tarena’s 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 Tarena does not undertake any obligation to update such information, except as required under applicable law.

 

About Tarena International, Inc.

 

Tarena International, Inc. (NASDAQ: TEDU) is a leading provider of professional education services in China. Through its innovative education platform combining live distance instruction, classroom-based tutoring and online learning modules, Tarena offers professional education courses in eleven IT subjects and three non-IT subjects. Tarena also offers three kid education programs. Its professional education courses provide students with practical skills to prepare them for jobs in industries with significant growth potential and strong hiring demand. Since its inception in 2002, Tarena has trained over 322,000 students, cooperated with more than 600 universities and colleges and placed students with approximately 86,000 corporate employers in a variety of industries. For further information, please visit http://ir.tedu.cn.

 

4 

 

 

About Non-GAAP Financial Measures

 

Beginning in the first quarter of 2016, the Company revised its non-GAAP financial measures to exclude gain or loss on derivative instruments, goodwill impairment, impairment of intangibles via acquisitions of businesses and the related tax impact, in addition to its historical practice of excluding share-based compensation expenses for non-GAAP results.

 

To supplement Tarena’s consolidated financial results presented in accordance with United States Generally Accepted Accounting Principles (“GAAP”), Tarena’s management uses non-GAAP measures of cost of revenues, operating expenses, operating income (loss), net income (loss), and net income (loss) per ADS, which are adjusted from results based on GAAP to exclude the share-based compensation expenses, gain or loss on derivative instruments, goodwill impairment, impairment of intangibles via acquisitions of businesses and the related tax impact. These non-GAAP financial measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results. In addition, calculation of the non-GAAP financial measures may be different from the calculation used by other companies, and therefore comparability may be limited.

 

Tarena’s management believes that excluding the share-based compensation expenses, gain or loss on derivative instruments, goodwill impairment, impairment of intangibles via acquisitions of businesses and the related tax impact provides meaningful supplemental information regarding our performance and liquidity by excluding certain items identified as non-recurring and infrequent in nature, and non-cash charges. The amount of share-based compensation expenses, gain or loss on derivative instruments, goodwill impairment, impairment of intangibles via acquisitions of businesses and the related tax impact are not built into the Company’s annual budgets and quarterly forecasts, which generally will be the basis for information Tarena provides to analysts and investors as guidance for future operating performance.

 

The non-GAAP financial measures are provided to enhance investors’ overall understanding of Tarena’s current financial performance and prospects for the future. A limitation of using non-GAAP cost of revenues, operating expenses, operating income (loss) and net income (loss), excluding the share-based compensation expenses, gain or loss on derivative instruments, goodwill impairment, impairment of intangibles via acquisitions of businesses and the related tax impact is that the share-based compensation charge has been and will continue to be a recurring expense in the Company’s business for the foreseeable future, and gain or loss on derivative instruments, goodwill impairment, impairment of intangibles via acquisitions of businesses and the related tax impact may recur in the future. In order to mitigate these limitations the Company has provided specific information regarding the GAAP amounts excluded from each non-GAAP measure. The accompanying tables include details on the reconciliation between GAAP financial measures that are most directly comparable to the non-GAAP financial measures the Company has presented.

 

For further information, please contact:

 

Helen Song
Investor Relations
Tarena International Inc.
Tel: +8610 56219451
Email: ir@tedu.cn

 

 

5 

 

  

TARENA INTERNATIONAL, INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

   As of 
   June 30   December 31 
   2016   2015 
   US$   US$ 
         
ASSETS          
Current assets:          
Cash   131,242,980    79,145,296 
Time deposits   35,000,000    69,280,200 
Restricted time deposits       23,099,668 
Accounts receivable, net of allowance for doubtful accounts   20,631,001    22,637,451 
Prepaid expenses and other current assets   14,367,135    10,179,811 
Total current assets   201,241,116    204,342,426 
Time deposits   16,710,351    17,590,693 
Accounts receivable, net of allowance for doubtful accounts   246,629    1,196,747 
Property and equipment, net   37,454,346    19,690,779 
Goodwill   507,388     
Cost-method investments   3,920,859    3,695,946 
Other non-current assets   8,343,524    8,178,969 
Total assets   268,424,213    254,695,560 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY          
           
Current liabilities:          
Accounts payable   1,125,677    679,549 
Amounts due to a related party   82,627    135,393 
Income taxes payable   9,165,857    8,669,015 
Deferred revenue   42,152,074    25,336,265 
Accrued expenses and other current liabilities   13,736,807    12,294,473 
Total current liabilities   66,263,042    47,114,695 
Other non-current liabilities   1,232,637    1,437,238 
Total liabilities   67,495,679    48,551,933 
           
Commitments and contingencies        
           
Shareholders’ equity:          
Class A ordinary shares   46,575    44,914 
Class B ordinary shares   10,575    10,575 
Treasury stock(a)   (11,469,370)   (7,738,834)
Additional paid-in capital   151,534,488    144,776,619 
Accumulated other comprehensive loss   (7,670,479)   (4,905,419)
Retained earnings   68,476,745    73,955,772 
Total shareholders’ equity   200,928,534    206,143,627 
Total liabilities and shareholders’ equity   268,424,213    254,695,560 

 

Note:

 

(a)On August 20, 2015, the Board of Directors approved a share repurchase plan under which the Company may repurchase up to US$20 million of its shares over the next 12 months. According to the plan, the share repurchases may be made from time to time on the open market at prevailing market prices, in privately negotiated transactions, in block trades and/or through other legally permissible means, depending on market conditions and in accordance with applicable rules and regulations. As of June 30, 2016, the Company repurchased 1,289,814 Class A ordinary shares from the open market with the consideration of US$11,469,370.

 

6 

 

 

 

TARENA INTERNATIONAL, INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

 

 

   For the Three Months Ended June 30   For the Six Months Ended June 30 
   2016   2015   2016   2015 
   US$   US$   US$   US$ 
Net revenues   55,905,915    41,340,574    97,184,765    69,523,169 
Cost of revenues(a)   (16,669,718)   (12,755,301)   (31,366,393)   (23,709,562)
Gross profit   39,236,197    28,585,273    65,818,372    45,813,607 
Selling and marketing expenses(a)   (19,353,754)   (16,814,932)   (36,648,880)   (28,932,771)
General and administrative expenses(a)   (12,045,780)   (8,531,627)   (21,922,260)   (16,698,144)
Research and development expenses(a)   (1,751,263)   (2,022,296)   (4,174,108)   (3,644,354)
Operating income (loss)   6,085,400    1,216,418    3,073,124    (3,461,662)
Interest income   790,745    1,321,157    2,199,221    2,833,715 
Other income   337,033    174,219    792,986    890,892 
Gain/(loss) from fair value change of foreign currency forward   1,036,464        (1,975,180)    
Foreign exchange gain/(loss)   (1,002,244)   574,917    (573,432)   349,780 
Income before income taxes   7,247,398    3,286,711    3,516,719    612,725 
Income tax expense   (612,172)   (420,063)   (634,203)   (244,145)
Net income   6,635,226    2,866,648    2,882,516    368,580 
Net income attributable to Class A and Class B ordinary shareholders   6,635,226    2,866,648    2,882,516    368,580 
                     
Net income per Class A and Class B ordinary share:                    
Basic      0.12    0.05    0.05    0.01 
                     
Diluted   0.11    0.05    0.05    0.01 
                     
Weighted average number of Class A and Class B ordinary shares outstanding:                    
Basic   55,741,748    53,030,905    55,226,788    52,742,974 
                     
Diluted   58,622,457    58,197,687    58,438,776    57,777,628 
                     
Net income   6,635,226    2,866,648    2,882,516    368,580 
Other comprehensive income(loss)                    
Foreign currency translation adjustment, net of nil income taxes   (3,367,448)   412,725    (2,765,060)   81,061 
Comprehensive income   3,267,778    3,279,373    117,456    449,641 

 

Notes:

(a)Includes share-based compensation expense as follows:

 

   For the Three Months Ended June 30   For the Six Months Ended June 30 
   2016   2015   2016   2015 
   US$   US$   US$   US$ 
Cost of revenues   122,253    26,407    193,552    47,282 
Selling and marketing expenses   84,622    79,740    316,479    136,360 
General and administrative expenses   1,940,788    1,229,007    3,798,857    2,159,793 
Research and development expenses   107,445    78,183    362,954    141,703 

 

7 

 

 

TARENA INTERNATIONAL, INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP MEASURES TO NON-GAAP MEASURES

 

 

   For the Three Months Ended June 30   For the Six Months Ended June 30 
   2016   2015   2016   2015 
   US$   US$   US$   US$ 
GAAP Cost of revenues   16,669,718    12,755,301    31,366,393    23,709,562 
Share-based compensation expense in cost of revenues   122,253    26,407    193,552    47,282 
Non-GAAP Cost of revenues   16,547,465    12,728,894    31,172,841    23,662,280 
                     
GAAP Selling and marketing expenses   19,353,754    16,814,932    36,648,880    28,932,771 
Share-based compensation expense in selling and marketing expenses   84,622    79,740    316,479    136,360 
Non-GAAP Selling and marketing expenses   19,269,132    16,735,192    36,332,401    28,796,411 
                     
GAAP General and administrative expenses   12,045,780    8,531,627    21,922,260    16,698,144 
Share-based compensation expense in general and administrative expenses   1,940,788    1,229,007    3,798,857    2,159,793 
Non-GAAP General and administrative expenses   10,104,992    7,302,620    18,123,403    14,538,351 
                     
GAAP Research and development expenses   1,751,263    2,022,296    4,174,108    3,644,354 
Share-based compensation expense in research and development expenses   107,445    78,183    362,954    141,703 
Non-GAAP Research and development expenses   1,643,818    1,944,113    3,811,154    3,502,651 
                     
Operating income (loss)   6,085,400    1,216,418    3,073,124    (3,461,662)
Share-based compensation expenses   2,255,108    1,413,337    4,671,842    2,485,138 
Non-GAAP Operating income (loss)   8,340,508    2,629,755    7,744,966    (976,524)
                     
Net income   6,635,226    2,866,648    2,882,516    368,580 
Share-based compensation expenses   2,255,108    1,413,337    4,671,842    2,485,138 
(Gain)loss on foreign currency forward contract   (1,036,464)       1,975,180     
Non-GAAP Net income   7,853,870    4,279,985    9,529,538    2,853,718 
Non-GAAP net income attributable to Class A and Class B ordinary shareholders   7,853,870    4,279,985    9,529,538    2,853,718 
                     
Non-GAAP net income per Class A and Class B ordinary share(a)                    
Basic   0.14    0.08    0.17    0.05 
                     
Diluted   0.13    0.07    0.16    0.05 
                     
Weighted average number of ordinary shares outstanding used in calculating Non-GAAP net income per Class A and Class B ordinary share(a)                    
Basic   55,741,748    53,030,905    55,226,788    52,742,974 
                     
Diluted   58,622,457    58,197,687    58,438,776    57,777,628 

 

Notes:

(a)The Non-GAAP net income per share is computed using Non-GAAP net income attributable to ordinary shareholders and the same number of ordinary shares used in GAAP basic and diluted net income per share calculation.

 

 

 

 

8