Net income from continuing operations increased 223.6% YoY to GBP3.2 million
Management to hold a conference call today at 7:00 a.m. Eastern Time

CAMBRIDGE, England and FOSHAN, China, April 28, 2025 /PRNewswire/ — Bright Scholar Education Holdings Limited (“Bright Scholar,” the “Company,” “we” or “our”) (NYSE: BEDU), a global premier education service company, today announced its unaudited financial results for the second quarter of fiscal year 2025 ended February 28, 2025.

SECOND QUARTER OF FISCAL YEAR 2025 FINANCIAL HIGHLIGHTS

  • Total revenue from continuing operations was GBP43.8 million, compared to GBP48.5 million for the same quarter last fiscal year.
    • Revenue from Schools was GBP26.6 million, compared to GBP27.3 million for the same quarter last fiscal year.
    • Revenue from Overseas Study Counselling increased by 6.2% to GBP11.9 million from GBP11.2 million for the same quarter last fiscal year.
  • Operating income from continuing operations was GBP2.3 million, representing a 7.2% increase from the same quarter last fiscal year. Adjusted operating income from continuing operations[1] increased by 8.1% to GBP2.7 million from GBP2.5 million for the same quarter last fiscal year.
  • Net income from continuing operations increased by 223.6% to GBP3.2 million from GBP1.0 million for the same quarter last fiscal year. Adjusted net income[2] grew by 179.5% to GBP3.5 million from GBP1.3 million for the same quarter last fiscal year.

Revenue from continuing operations by Segment[3]

(GBP in millions except for
percentage)

 

For the second quarter 
ended

February 28/29,

YoY

% Change

% of total 
revenue in
F2Q2025

2025

2024

Schools[4]

26.6

27.3

-2.9 %

60.6 %

Overseas Study Counselling[5]

11.9

11.2

6.2 %

27.1 %

Others[6]

5.3

10.0

-45.9 %

12.3 %

Total

43.8

48.5

-9.7 %

100.0 %

 

[1]. Adjusted operating income/(loss) from continuing operations is a non-GAAP financial measure, which is defined as operating income/(loss) from continuing operations excluding share-based compensation expenses and amortization of intangible assets.

[2]. Adjusted net income is a non-GAAP financial measure, which is defined as net income excluding share-based compensation expenses, amortization of intangible assets, tax effect of amortization of intangible assets, and income/(loss) from discontinued operations, net of tax.

[3]. Effective from the first quarter of fiscal year 2025, the Company has updated its segment reporting to better reflect its strategic priorities. The Company now reports three segments: Schools, Overseas Study Counselling, and Others. Accordingly, segment revenue from continuing operations for the second quarter ended February 29, 2024 has been revised to conform to the presentation used for the second quarter ended February 28, 2025.

[4]. Schools business refers to the previous Overseas Schools segment.

[5]. Overseas Study Counselling business is part of the previous Complementary Education Services segment.

[6]. Others include the previous Domestic Kindergartens & K-12 Operation Services and Complementary Education Services segments (excluding Overseas Study Counselling).

For more information on these adjusted financial measures, please see the section captioned “Non-GAAP Financial Measures” and the tables captioned “Reconciliations of GAAP and Non-GAAP Results” set forth at the end of this release.

 

MANAGEMENT COMMENTARY

Mr. Robert Niu, Chief Executive Officer of Bright Scholar, commented, “During the second fiscal quarter, we achieved steady progress in executing our “dual-engine” strategy by advancing both global expansion and student recruitment. These efforts have strengthened the resilience of our Schools business amidst external headwinds while creating a foundation for continued success. Operationally, we maintained stable total enrollment year-over-year at 2,669 students as of March 31, 2025. Notably, we also  achieved a strong 14.2% year-over-year improvement in revenue per enrollment at our U.S. schools this quarter, a testament to our premium positioning and operational effectiveness. Meanwhile, our global recruitment efforts continued to gain momentum across key markets, enhancing our pipeline for future growth. As a leading provider of premier international education services, we remain committed to delivering exceptional learning experiences, optimizing operational efficiency, and scaling our global footprint to create enduring value for all stakeholders.”

Ms. Cindy Zhang, Chief Financial Officer of Bright Scholar, added, “We are pleased to report healthy financial results in the second fiscal quarter, reflecting improved operating efficiency and profitability. Our total revenue remained relatively stable year-over-year at GBP43.8 million. Revenues from our Overseas Study Counselling business increased by 6.2% year-over-year to GBP11.9 million. We continue to manage our costs prudently, balancing our growth initiatives with the impact of the macroeconomic environment. Our SG&A expenses decreased by 13.7% year-over-year in absolute amount, while as a percentage of revenue decreasing by 1.2 percentage points to 25.5%. Notably, our net income from continuing operations increased by over 200% year-over-year. In the second half of the fiscal year, we will continue to execute our long-term strategy to balance healthy and sustainable growth while improving profitability.”

UNAUDITED FINANCIAL RESULTS FOR THE SECOND FISCAL QUARTER ENDED FEBRUARY 28, 2025

Revenue from Continuing Operations

Revenue was GBP43.8 million, compared to GBP48.5 million for the same quarter last fiscal year.

Schools: Revenue was GBP26.6 million, compared to GBP27.3 million for the same quarter last fiscal year.

Overseas Study Counselling: Revenue was GBP11.9 million, representing an increase of 6.2% from the same quarter last fiscal year. The increase was mainly due to recruitment growth.

Others: Revenue was GBP5.3 million, compared to GBP10.0 million for the same quarter last fiscal year. The decrease was mainly due to the contraction of K-12 operation services, which was in line with our expectations.

Cost of Revenue from Continuing Operations

Cost of revenue was GBP30.7 million, compared to GBP33.6 million for the same quarter last fiscal year.

Gross Profit, Gross Margin and Adjusted Gross Profit from Continuing Operations[7]

Gross profit was GBP13.2 million, compared to GBP15.0 million for the same quarter last fiscal year. Gross margin was 30.0%, compared to 30.8% for the same quarter last fiscal year.

Adjusted gross profit from continuing operations was GBP13.2 million, compared to GBP15.1 million for the same quarter last fiscal year.

Selling, General and Administrative (SG&A) Expenses from Continuing Operations

Total SG&A expenses were GBP11.2 million, representing a 13.7% decrease from GBP13.0 million for the same quarter last fiscal year. The decrease was mainly due to the improvement in operational efficiency in our Schools business.

Operating Income, Operating Margin and Adjusted Operating Income from Continuing Operations

Operating income was GBP2.3 million, representing a 7.2% increase from GBP2.2 million for the same quarter last fiscal year. Operating margin was 5.3%, compared to 4.5% for the same quarter last fiscal year.

Adjusted operating income from continuing operations increased by 8.1% to GBP2.7 million from GBP2.5 million for the same quarter last fiscal year.

Net Income and Adjusted Net Income

Net income was GBP3.2 million, representing a 1,045.9% increase from GBP0.3 million for the same quarter last fiscal year.

Adjusted net income increased by 179.5% to GBP3.5 million from GBP1.3 million for the same quarter last fiscal year.

Adjusted EBITDA[8]

Adjusted EBITDA was GBP3.1 million, compared to GBP3.6 million for the same quarter last fiscal year.

Net income per Ordinary Share/ADS and Adjusted Net Earnings per Ordinary Share[9]/ADS[10]

Basic and diluted net income per ordinary share attributable to ordinary shareholders from continuing operations were GBP0.03 each, compared to GBP0.01 each for the same quarter last fiscal year.

Adjusted basic and diluted net income per ordinary share attributable to ordinary shareholders were GBP0.03 each, compared to GBP0.01 each for the same quarter last fiscal year.

Basic and diluted net income per ADS attributable to ADS holders from continuing operations were GBP0.11 each, compared to GBP0.03 each for the same quarter last fiscal year.

Adjusted basic and diluted net income per ADS attributable to ADS holders were GBP0.12 each, compared to GBP0.04 each for the same quarter last fiscal year.

Cash and Working Capital

As of February 28, 2025, the Company had cash and cash equivalents and restricted cash of GBP46.3 million, compared to GBP54.3 million as of August 31, 2024.

 

[7]. Adjusted gross profit from continuing operations is a non-GAAP financial measure, which is defined as gross profit from continuing operations, excluding amortization of intangible assets.

[8]. Adjusted EBITDA is a non-GAAP financial measure, which is defined as net income/(loss) excluding interest income/(expense), net, income tax expense/(benefit), depreciation and amortization, share-based compensation expenses, and income/(loss) from discontinued operations, net of tax.

[9]. Adjusted basic and diluted earnings/(loss) per share is a non-GAAP financial measure, which is defined as adjusted net income/(loss) attributable to ordinary shareholders divided by the weighted average number of basic and diluted ordinary shares.

[10]. Adjusted basic and diluted earnings/(loss) per American Depositary Share (“ADS”) is a non-GAAP financial measure, which is defined as adjusted net income/(loss) attributable to ADS shareholders divided by the weighted average number of basic and diluted ADSs.

 

CONFERENCE CALL 

The Company’s management will host an earnings conference call at 7:00 a.m. U.S. Eastern Time (7:00 p.m. Beijing/Hong Kong Time) on April 28, 2025.

Dial-in details for the earnings conference call are as follows:

Mainland China:               4001-201203
Hong Kong:                      800-905945
United States:                  1-888-346-8982
International:                    1-412-902-4272

Participants should dial in at least 5 minutes before the scheduled start time and ask to be connected to the call for “Bright Scholar Education Holdings Limited.”

Additionally, a live and archived webcast of the conference call will be available on the Company’s investor relations website at http://ir.brightscholar.com/.

A replay of the conference call will be accessible after the conclusion of the live call until May 5, 2025, by dialing the following telephone numbers:

United States Toll Free:    1-877-344-7529
International:                     1-412-317-0088
Replay Passcode:             2410484

CONVENIENCE TRANSLATION

The Company’s reporting currency is GBP. However, periodic reports made to shareholders will include current period amounts translated into U.S. dollars using the prevailing exchange rates at the balance sheet date for the convenience of readers. Translations of balances in the condensed consolidated balance sheets, the related condensed consolidated statements of operations, and cash flows from GBP into U.S. dollars as of and for the quarter ended February 28, 2025, are solely for the readers’ convenience and were calculated at the rate of GBP1.00=US$1.2591, representing the noon buying rate set forth in the H.10 statistical release of the U.S. Federal Reserve Board on February 28, 2025. No representation is made that the GBP amounts could have been, or could be, converted, realized or settled into US$ at that rate on February 28, 2025, or at any other rate.

NON-GAAP FINANCIAL MEASURES

In evaluating our business, we consider and use certain non-GAAP measures, including primarily adjusted EBITDA, adjusted net income/(loss), adjusted gross profit/(loss) from continuing operations, adjusted operating income/(loss) from continuing operations, adjusted net earnings/(loss) per share attributable to ordinary shareholders/ADS holders basic and diluted as supplemental measures to review and assess our operating performance. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with U.S. GAAP. We define adjusted gross profit/(loss) from continuing operations as gross profit/(loss) from continuing operations excluding amortization of intangible assets. We define adjusted EBITDA as net income/(loss) excluding interest income/(expense), net, income tax expense/(benefit), depreciation and amortization, share-based compensation expenses, and income/(loss) from discontinued operations, net of tax. We define adjusted net income/(loss) as net income/(loss) excluding share-based compensation expenses, amortization of intangible assets, tax effect of amortization of intangible assets, and income/(loss) from discontinued operations, net of tax. We define adjusted operating income/(loss) from continuing operations as operating income/(loss) from continuing operations, excluding share-based compensation expenses and amortization of intangible assets. Additionally, we define adjusted net earnings/(loss) per share attributable to ordinary shareholders/ADS holders, basic and diluted, as adjusted net income/(loss) attributable to ordinary shareholders/ADS holders (net income/(loss) to ordinary shareholders/ADS holders excluding share-based compensation expenses, amortization of intangible assets, tax effect of amortization of intangible assets, and income/(loss) from discontinued operations, net of tax) divided by the weighted average number of basic and diluted ordinary shares or ADSs.

We incur amortization expense of intangible assets related to various acquisitions that have been made in recent years. These intangible assets are valued at the time of acquisition and are then amortized over a period of several years after the acquisition. We believe that exclusion of these expenses allows greater comparability of operating results that are consistent over time for the Company’s newly-acquired and long-held business, as the related intangibles do not have a significant connection to the growth of the business. Therefore, we provide exclusion of amortization of intangible assets to define adjusted gross profit from continuing operations, adjusted operating income/(loss) from continuing operations, adjusted net income/(loss), and adjusted net earnings/(loss) per share attributable to ordinary shareholders/ADS holders, basic and diluted. In addition, the strategic move to dispose of the non-core businesses is viewed as discontinued operations, which is a non-recurring item. The exclusion facilitates comparisons of our operating performance on a period-to-period basis. Therefore, we provide exclusion of income/(loss) from discontinued operations, net of tax, to define adjusted net income/(loss), adjusted EBITDA, adjusted net earnings/(loss) per share attributable to ordinary shareholders/ADS holders, basic and diluted.

We present the non-GAAP financial measures because they are used by our management to evaluate our operating performance and formulate business plans. Such non-GAAP measures include adjusted EBITDA, adjusted net income/(loss), adjusted gross profit/(loss) from continuing operations, adjusted operating income/(loss) from continuing operations, adjusted net earnings/(loss) per share attributable to ordinary shareholders/ADS holders basic and diluted. Non-GAAP financial measures enable our management to assess our operating results without considering the impact of non-cash charges, including depreciation and amortization and share-based compensation expenses, and without considering the impact of non-operating items such as interest income/(expense), net; income tax expense/benefit; share-based compensation expenses; amortization of intangible assets, tax effect of amortization of intangible assets, and without considering the impact of non-recurring item, i.e. income/(loss) from discontinued operations. We also believe that the use of these non-GAAP measures facilitates investors’ assessment of our operating performance.

The non-GAAP financial measures are not defined under U.S. GAAP and are not presented in accordance with U.S. GAAP. The non-GAAP financial measures have limitations as analytical tools. One of the key limitations of using these non-GAAP financial measures is that they do not reflect all items of income and expense that affect our operations. Interest income/(expense), net; income tax expense/benefit; depreciation and amortization; share-based compensation expense; tax effect of amortization of intangible assets have been and may continue to be incurred in our business and are not reflected in the presentation of these non-GAAP measures, including adjusted EBITDA or adjusted net income/(loss). Further, these non-GAAP measures may differ from the non-GAAP information used by other companies, including peer companies, and therefore their comparability may be limited.

About Bright Scholar Education Holdings Limited

Bright Scholar is a premier global education service Group. The Company primarily provides quality international education to global students and equips them with the critical academic foundation and skillsets necessary to succeed in the pursuit of higher education.  

For more information, please visit: https://ir.brightscholar.com/.

Safe Harbor Statement

This announcement contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements include, without limitation, the Company’s business plans and development, which can be identified by terminology such as “may,” “will,” “expect,” “anticipate,” “aim,” “estimate,” “intend,” “plan,” “believe,” “potential,” “continue,” “is/are likely to” or other similar expressions. Such statements are based upon management’s current expectations and current market and operating conditions and relate to events that involve known or unknown risks, uncertainties and other factors, all of which are difficult to predict and many of which are beyond the Company’s control, which may cause the Company’s actual results, performance or achievements to differ materially from those in the forward-looking statements. Further information regarding these and other risks, uncertainties or factors is included in the Company’s filings with the U.S. Securities and Exchange Commission. The Company does not undertake any obligation to update any forward-looking statement as a result of new information, future events or otherwise, except as required under law.

IR Contact:
Email: BEDU@thepiacentegroup.com
Phone: +86 (10) 6508-0677/ +1-212-481-2050

Media Contact:
Email: media@brightscholar.com

 

 

 

BRIGHT SCHOLAR EDUCATION HOLDINGS LIMITED

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands)

As of

August 31,

    February 28,

2024

2025

GBP

GBP

USD

ASSETS

Current assets

Cash and cash equivalents 

52,991

45,812

57,682

Restricted cash  

1,307

435

548

Accounts receivable, net    

2,018

2,523

3,177

Amounts due from related parties, net    

1,548

1,520

1,914

Other receivables, deposits and other
     assets, net

13,303

9,267

11,668

Inventories

125

796

1,003

Total current assets     

71,292

60,353

75,992

Restricted cash – non-current

27

27

34

Property and equipment, net

37,522

35,430

44,610

Intangible assets, net

5,327

5,166

6,505

Goodwill, net     

56,634

57,058

71,842

Long-term investments, net

2,623

2,654

3,342

Deferred tax assets, net     

206

138

174

Other non-current assets, net

1,013

1,093

1,376

Operating lease right-of-use assets –
     non-current

152,451

149,465

188,191

Total non-current assets             

255,803

251,031

316,074

TOTAL ASSETS    

327,095

311,384

392,066

 

 

 

BRIGHT SCHOLAR EDUCATION HOLDINGS LIMITED

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS-CONTINUED

(Amounts in thousands)

As of

August 31,

 February 28,

2024

2025

GBP

GBP

USD

LIABILITIES AND EQUITY

Current liabilities

Accounts payable

9,864

10,180

12,818

Contract liabilities – current

47,872

32,426

40,828

Accrued expenses and other current
     liabilities

20,538

22,632

28,496

Amounts due to related parties

8,417

4,441

5,592

Income tax payable

8,483

5,979

7,528

Refund liabilities – current 

1,060

937

1,180

Operating lease liabilities – current

11,420

11,806

14,865

Total current liabilities

107,654

88,401

111,307

Deferred tax liabilities

3,348

2,323

2,925

Operating lease liabilities – non-
     current         

150,901

148,137

186,519

Non-current contract liabilities

93

100

126

Total non-current liabilities        

154,342

150,560

189,570

TOTAL LIABILITIES            

261,996

238,961

300,877

EQUITY

Share capital      

1

1

1

Additional paid-in capital  

220,901

221,515

278,910

Statutory reserves              

2,073

3,172

3,994

Accumulated other comprehensive
     loss

(3,777)

(3,480)

(4,381)

Accumulated deficit           

(165,693)

(159,851)

(201,268)

Shareholders’ equity   

53,505

61,357

77,256

Non-controlling interests            

11,594

11,066

13,933

TOTAL EQUITY   

65,099

72,423

91,189

TOTAL LIABILITIES AND EQUITY   

327,095

311,384

392,066

 

 

 

BRIGHT SCHOLAR EDUCATION HOLDINGS LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 (Amounts in thousands, except for shares and per-share data)

Three Months Ended February 29/28

Six Months Ended February 29/28 

2024

2025

2024

2025

GBP

GBP

USD

GBP

GBP

USD

Revenue

48,528

43,843

55,203

101,834

88,575

111,525

Cost of revenue

(33,573)

(30,680)

(38,629)

(69,016)

(62,369)

(78,529)

Gross profit

14,955

13,163

16,574

32,818

26,206

32,996

Selling, general and administrative expenses

(12,954)

(11,185)

(14,083)

(25,513)

(19,595)

(24,672)

Other operating income

186

367

462

1,169

505

636

Operating income

2,187

2,345

2,953

8,474

7,116

8,960

Interest (expense)/income, net

(288)

229

288

(194)

288

363

Investment (loss)/income

(49)

7

9

66

9

11

Other expenses

(181)

(590)

(743)

(246)

(596)

(750)

Income before income taxes and share of equity
in
loss of unconsolidated affiliates

1,669

1,991

2,507

8,100

6,817

8,584

Income tax (expense)/ benefit

(668)

1,229

1,547

(2,117)

415

523

Share of equity in (loss)/ income of unconsolidated
affiliates

(6)

14

Net income from continuing operations

995

3,220

4,054

5,997

7,232

9,107

(Loss)/income from discontinued operations, net
of tax

(714)

885

Net income

281

3,220

4,054

6,882

7,232

9,107

Net (loss)/income attributable to non-controlling
interests

Continuing operations

(37)

16

20

275

291

366

Discontinued operations

27

218

Net (loss)/income attributable to ordinary
shareholders

Continuing operations

1,032

3,204

4,034

5,722

6,941

8,741

Discontinued operations

(741)

667

Net (loss)/income per share attributable to

   ordinary shareholders

Basic and diluted

Continuing operations

0.01

0.03

0.03

0.05

0.06

0.07

Discontinued operations

(0.01)

0.01

Weighted average shares used in

  calculating net (loss)/income per ordinary share:

Basic

Continuing operations and discontinued operations

118,669,795

118,669,795

118,669,795

118,669,795

118,669,795

118,669,795

Diluted

Continuing operations and discontinued operations

118,669,795

119,320,269

119,320,269

118,669,795

118,862,781

118,862,781

Net (loss)/income per ADS

Basic and diluted

Continuing operations

0.03

0.11

0.14

0.19

0.23

0.29

Discontinued operations

(0.02)

0.02

 

 

  

BRIGHT SCHOLAR EDUCATION HOLDINGS LIMITED 

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS 

(Amounts in thousands)

Three Months Ended February 29/28

Six Months Ended February 29/28

2024

2025

2024

2025

GBP

GBP

USD

GBP

GBP

USD

Net cash used in operating activities

(5,683)

(1,529)

(1,925)

(8,010)

(7,204)

(9,071)

Net cash generated from/(used in) investing activities

4,080

(340)

(428)

2,115

3,221

4,055

Net cash used in financing activities

(1,223)

(1,433)

(4,442)

(5,593)

Effect of exchange rate changes on cash and cash
equivalents, and restricted cash

(349)

637

802

278

374

471

Net change in cash and cash equivalents,
and restricted cash 

(3,175)

(1,232)

(1,551)

(7,050)

(8,051)

(10,138)

Cash and cash equivalents, and restricted cash
at beginning of the period

57,822

47,506

59,815

61,697

54,325

68,401

Cash and cash equivalents, and restricted cash
at end of the period

54,647

46,274

58,264

54,647

46,274

58,264

 

 

 

BRIGHT SCHOLAR EDUCATION HOLDINGS LIMITED

Reconciliations of GAAP and Non-GAAP Results

(Amounts in thousands, except for shares and per-share data)

Three Months Ended February 29/28

Six Months Ended February 29/28

2024

2025

2024

2025

GBP

GBP

USD

GBP

GBP

USD

Gross profit from continuing operations

14,955

13,163

16,574

32,818

26,206

32,996

Add: Amortization of intangible assets

115

70

88

231

183

230

Adjusted gross profit from continuing
operations

15,070

13,233

16,662

33,049

26,389

33,226

Operating income from continuing operations

2,187

2,345

2,953

8,474

7,116

8,960

Add: Share-based compensation expenses

181

269

339

181

614

773

Add: Amortization of intangible assets

115

70

88

231

183

230

Adjusted operating income from continuing
operations

2,483

2,684

3,380

8,886

7,913

9,963

Net income

281

3,220

4,054

6,882

7,232

9,107

Add: Share-based compensation expenses

181

269

339

181

614

773

Add: Amortization of intangible assets

115

70

88

231

183

230

Add: Tax effect of amortization of intangible
assets

(23)

(15)

(19)

(46)

(38)

(48)

Less: Loss/(income) from discontinued
operations

(714)

885

Adjusted net income

1,268

3,544

4,462

6,363

7,991

10,062

Net income attributable to ordinary
shareholders

291

3,204

4,034

6,389

6,941

8,741

Add: Share-based compensation expenses

181

269

339

181

614

773

Add: Amortization of intangible assets

87

56

71

175

142

178

Add: Tax effect of amortization of intangible
assets

(18)

(12)

(15)

(36)

(30)

(38)

Less: Loss/(income) from discontinued
operations

(741)

667

Adjusted net income attributable to ordinary
shareholders

1,282

3,517

4,429

6,042

7,667

9,654

Net income

281

3,220

4,054

6,882

7,232

9,107

Add: Interest expense/(income), net

288

(229)

(288)

194

(288)

(363)

Add: Income tax expense/(benefit)

668

(1,229)

(1,547)

2,117

(415)

(523)

Add: Depreciation and amortization

1,457

1,094

1,377

2,736

2,360

2,971

Add: Share-based compensation expenses

181

269

339

181

614

773

Less: Loss/(income) from discontinued
operations

(714)

885

Adjusted EBITDA

3,589

3,125

3,935

11,225

9,503

11,965

Weighted average shares used

   in calculating adjusted net (loss)/income per
ordinary share:

Basic

118,669,795

118,669,795

118,669,795

118,669,795

118,669,795

118,669,795

Diluted

118,669,795

119,320,269

119,320,269

118,669,795

118,862,781

118,862,781

Adjusted net income per share attributable

   to ordinary shareholders

—Basic and Diluted

0.01

0.03

0.04

0.05

0.06

0.08

Adjusted net income per ADS

—Basic and Diluted

0.04

0.12

0.15

0.20

0.26

0.32