|
Total Revenue
|
|
$64.7m
|
$68.6m
|
$195k
|
$14.0m
|
$24.9m
|
$31.7m
|
$30.0m
|
$31.2m
|
$36.7m
|
$38.3m
|
|
Cost of Goods and Services Sold
|
|
$32.3m
|
$34.8m
|
$102k
|
$8.9m
|
$15.1m
|
$15.3m
|
$15.1m
|
$15.1m
|
$17.4m
|
$19.7m
|
|
Cost of revenues
|
|
$208.0m
|
$239.9m
|
$4.3m
|
$61.9m
|
$98.5m
|
$97.4m
|
$104.3m
|
$107.0m
|
$126.8m
|
$137.8m
|
|
Gross Profit
|
|
$32.4m
|
$33.8m
|
($424k)
|
$5.2m
|
$9.8m
|
$16.4m
|
$14.9m
|
$16.1m
|
$19.4m
|
$18.6m
|
|
Research and development
|
|
$36.5m
|
$43.4m
|
$19.6m
|
$11.8m
|
$8.8m
|
$11.8m
|
$6.8m
|
$4.6m
|
$3.7m
|
$3.1m
|
|
Operating Costs and Expenses
|
|
—
|
—
|
—
|
$216.1m
|
$270.0m
|
$268.6m
|
$263.4m
|
$263.1m
|
—
|
—
|
|
Operating Expenses
|
|
$24.4m
|
$23.4m
|
$10.0m
|
$22.2m
|
$26.3m
|
$26.9m
|
$23.1m
|
$22.0m
|
$25.3m
|
$27.8m
|
|
Total operating expenses
|
|
$157.4m
|
$161.0m
|
$68.7m
|
$154.2m
|
$171.5m
|
$171.2m
|
$159.1m
|
$156.2m
|
$184.5m
|
$194.6m
|
|
Operating Income (Loss)
|
|
$8.0m
|
$10.4m
|
($9.9m)
|
($16.9m)
|
($16.5m)
|
($10.4m)
|
($8.2m)
|
($5.8m)
|
($5.9m)
|
($9.2m)
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Intangible Assets
|
|
$193k
|
$1.6m
|
$2.0m
|
$12.4m
|
$21.9m
|
$17.2m
|
$17.5m
|
$17.2m
|
$17.6m
|
$13.9m
|
|
Foreign Currency Transaction Gain (Loss), before Tax
|
|
($233k)
|
($11k)
|
$140k
|
$7k
|
($161k)
|
($33k)
|
$788
|
($687)
|
($3k)
|
($3k)
|
|
Foreign Currency Transaction Gain (Loss), Realized
|
|
($314k)
|
($37k)
|
($6k)
|
$8k
|
($161k)
|
($34k)
|
($47)
|
($1)
|
$0
|
($72)
|
|
Gain (Loss) on Investments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.7m
|
|
Goodwill, Impairment Loss
|
|
$0
|
$0
|
—
|
—
|
—
|
$0
|
—
|
$0
|
$0
|
$4.8m
|
|
Income (Loss) from Continuing Operations, Per Basic Share
|
|
—
|
—
|
($2)
|
($3)
|
($2)
|
($1)
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Per Diluted Share
|
|
—
|
—
|
($2)
|
($3)
|
($2)
|
($1)
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Equity Method Investments
|
|
($1.4m)
|
($2.3m)
|
—
|
($1k)
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Investment Income, Interest
|
|
$554k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Other Operating Income
|
|
—
|
—
|
$552k
|
$588k
|
$330k
|
$22k
|
$17k
|
$31k
|
$175k
|
$176k
|
|
Undistributed Earnings (Loss) Allocated to Participating Securities, Basic
|
|
$131k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Sales and marketing
|
|
$42.6m
|
$47.8m
|
$5.6m
|
$34.1m
|
$53.5m
|
$66.1m
|
$75.3m
|
$78.7m
|
$99.9m
|
$82.6m
|
|
General and administrative
|
|
$78.3m
|
$69.1m
|
$43.5m
|
$81.9m
|
$100.1m
|
$93.3m
|
$77.1m
|
$72.8m
|
$80.9m
|
$78.8m
|
|
Goodwill impairment
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$33.9m
|
|
Loss from operations
|
|
$51.7m
|
$71.5m
|
($67.8m)
|
($117.8m)
|
($107.5m)
|
($66.4m)
|
($56.6m)
|
($41.5m)
|
($43.0m)
|
($64.1m)
|
|
Gain (loss) on deconsolidation of subsidiaries and others, net
|
|
—
|
—
|
—
|
($8k)
|
($1.8m)
|
$33.5m
|
$1.3m
|
—
|
($438k)
|
$11.9m
|
|
Foreign currency exchange losses, net
|
|
($1.5m)
|
($73k)
|
$960k
|
$51k
|
($1.1m)
|
($213k)
|
$5k
|
($5k)
|
($19k)
|
($19k)
|
|
Loss before income taxes
|
|
$45.0m
|
$28.6m
|
($68.1m)
|
($141.3m)
|
($110.9m)
|
($37.9m)
|
($54.5m)
|
($40.5m)
|
($42.5m)
|
($51.6m)
|
|
Income tax benefit
|
|
$18.9m
|
$38.6m
|
—
|
($7.1m)
|
($10.3m)
|
($1.5m)
|
($5.9m)
|
($6.8m)
|
($6.4m)
|
($3.6m)
|
|
Net loss
|
|
$26.1m
|
($10.0m)
|
$850.6m
|
($129.2m)
|
($100.6m)
|
($36.4m)
|
($48.6m)
|
($33.7m)
|
($36.1m)
|
($48.0m)
|
|
Net loss attributable to non-redeemable non-controlling interests
|
|
—
|
($253k)
|
($1.1m)
|
($4.1m)
|
($5.8m)
|
($2.0m)
|
($701k)
|
($50k)
|
($95)
|
($29)
|
|
Net loss attributable to ATA Creativity Global
|
|
$26.1m
|
($9.7m)
|
$854.9m
|
($122.3m)
|
($92.2m)
|
($33.6m)
|
($47.9m)
|
($33.7m)
|
($36.1m)
|
($48.0m)
|
|
Foreign currency translation adjustment, net of nil income tax
|
|
$2.0m
|
$658k
|
($11.4m)
|
$810k
|
$53k
|
($135k)
|
$557k
|
($1k)
|
$52k
|
($495k)
|
|
Comprehensive loss
|
|
$28.1m
|
($9.9m)
|
$839.2m
|
($128.4m)
|
($100.5m)
|
($36.5m)
|
($48.0m)
|
($33.7m)
|
($36.0m)
|
($48.5m)
|
|
Comprehensive loss attributable to non-redeemable non-controlling interests
|
|
—
|
($253k)
|
($1.1m)
|
($4.1m)
|
($5.8m)
|
($2.0m)
|
($701k)
|
($50k)
|
($95)
|
($29)
|
|
Comprehensive loss attributable to ATA Creativity Global
|
|
$28.1m
|
($9.6m)
|
$843.5m
|
($121.4m)
|
($92.1m)
|
($33.8m)
|
($47.3m)
|
($33.7m)
|
($36.0m)
|
($48.5m)
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
$7.0m
|
$4.2m
|
($9.9m)
|
($20.3m)
|
($17.0m)
|
($6.0m)
|
($7.9m)
|
($5.7m)
|
($5.8m)
|
($7.4m)
|
|
Discontinued Operation, Income (Loss) from Discontinued Operation During Phase-out Period, Net of Tax
|
|
—
|
—
|
($2.8m)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent
|
|
—
|
—
|
($9.3m)
|
($18.3m)
|
($14.1m)
|
($5.3m)
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
—
|
—
|
($9.9m)
|
($19.3m)
|
($15.4m)
|
($5.7m)
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
—
|
—
|
$133.6m
|
$703k
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent
|
|
—
|
—
|
$133.6m
|
$703k
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Total other income, net
|
|
—
|
—
|
($262k)
|
($23.5m)
|
($3.4m)
|
$28.4m
|
$2.1m
|
$974k
|
$545k
|
$12.5m
|
|
Total other comprehensive income (loss)
|
|
$2.0m
|
$104k
|
($11.4m)
|
$810k
|
$53k
|
($135k)
|
$557k
|
($1k)
|
$52k
|
($495k)
|
|
Net Income (Loss) Attributable to Parent
|
|
$4.0m
|
($1.4m)
|
$124.3m
|
($17.6m)
|
($14.1m)
|
($5.3m)
|
($6.9m)
|
($4.7m)
|
($4.9m)
|
($6.9m)
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$25.9m
|
($9.7m)
|
$835.6m
|
($128.3m)
|
($98.4m)
|
($35.9m)
|
($47.9m)
|
($33.7m)
|
($36.1m)
|
($48.0m)
|
|
Net Income (Loss) Attributable to Noncontrolling Interest
|
|
—
|
($37k)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Net Income (Loss) Attributable to Nonredeemable Noncontrolling Interest
|
|
—
|
($253k)
|
—
|
—
|
—
|
—
|
($102k)
|
($7k)
|
($13)
|
($4)
|
|
Earnings Per Share, Basic
|
|
$0.09
|
($0.03)
|
$18.25
|
($2.52)
|
($1.57)
|
($0.57)
|
($0.11)
|
($0.08)
|
($0.08)
|
($0.11)
|
|
Earnings Per Share, Diluted
|
|
$0.09
|
($0.03)
|
$18.25
|
($2.52)
|
($1.57)
|
($0.57)
|
($0.11)
|
($0.08)
|
($0.08)
|
($0.11)
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
45.6m
|
45.8m
|
45.8m
|
50.9m
|
62.7m
|
62.7m
|
62.8m
|
62.8m
|
63.0m
|
63.4m
|
|
Research and Development Expense
|
|
$5.7m
|
$6.3m
|
$2.8m
|
$1.7m
|
$1.4m
|
$1.9m
|
$985k
|
$652k
|
$507k
|
$439k
|
|
General and Administrative Expense
|
|
$12.1m
|
$10.0m
|
$6.3m
|
$11.8m
|
$15.3m
|
$14.6m
|
$11.2m
|
$10.3m
|
$11.1m
|
$11.3m
|
|
Other Nonoperating Income (Expense)
|
|
—
|
—
|
($262k)
|
($3.4m)
|
($517k)
|
$4.5m
|
$300k
|
$137k
|
$75k
|
$1.8m
|
|
Costs and Expenses
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$311.3m
|
$332.4m
|
|
Nonoperating Income (Expense)
|
|
($1.0m)
|
($6.2m)
|
($38k)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Operating Lease, Expense
|
|
—
|
—
|
—
|
$13.9m
|
$29.1m
|
$24.8m
|
$18.5m
|
—
|
—
|
—
|
|
Selling and Marketing Expense
|
|
$6.6m
|
$6.9m
|
$810k
|
$4.9m
|
$8.2m
|
$10.4m
|
$10.9m
|
$11.1m
|
$13.7m
|
$11.8m
|
|
Interest income, net of interest expenses
|
|
$3.6m
|
$3.9m
|
$2.4m
|
$3.3m
|
$1.2m
|
$1.1m
|
$757k
|
$979k
|
$1.0m
|
$624k
|
|
Interest Income (Expense), Nonoperating, Net
|
|
—
|
$569k
|
$350k
|
$471k
|
$180k
|
$174k
|
$110k
|
$138k
|
$137k
|
$89k
|
|
Other Operating Income (Expense), Net
|
|
—
|
—
|
$3.8m
|
$588k
|
$330k
|
$22k
|
$17k
|
$31k
|
$24k
|
$25k
|
|
Income Tax Expense (Benefit)
|
|
$2.9m
|
$5.6m
|
—
|
($1.0m)
|
($1.6m)
|
($242k)
|
($859k)
|
($959k)
|
($877k)
|
($512k)
|