Sunlands Technology Group Announces Unaudited Second Quarter 2023 Financial Results

Q2 net revenues decreased by 5.2% year-over-year
Q2 gross billings (non-GAAP) decreased by 4.2% year-over-year
Q2 net income reached RMB173.9 million

BEIJING, Aug. 18, 2023 (GLOBE NEWSWIRE) -- Sunlands Technology Group (NYSE: STG) (“Sunlands” or the “Company”), a leader in China’s online post-secondary and professional education, today announced its unaudited financial results for the second quarter ended June 30, 2023.

Second Quarter 2023 Financial and Operational Snapshots

• Net revenues were RMB526.4 million (US$72.6 million), representing a 5.2% decrease year-over-year.
• Gross billings (non-GAAP) were RMB354.1 million (US$48.8 million), representing a 4.2% decrease year-over-year.
• Gross profit was RMB466.9 million (US$64.4 million), representing a 0.7% increase year-over-year.
• Net income was RMB173.9 million (US$24.0 million), as compared to RMB114.6 million in the second quarter of 2022.
• Net income margin, defined as net income as a percentage of net revenues, increased to 33.0% from 20.6% in the second quarter of 2022.
• New student enrollments¹ were 154,209, representing a 27.7% increase year-over-year.
• As of June 30, 2023, the Company’s deferred revenue balance was RMB1,379.1 million (US$190.2 million).
  

^{_____________________________}

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

“In Q2, our business showcased remarkable resilience and steady performance. Our second quarter net revenue reached RMB526.4 million, exceeding the high end of our guidance range. Net income experienced year-over-year increase, reaching RMB173.9 million in Q2, marking the ninth consecutive quarter of sustained profitability for our company. We maintain a positive outlook for the upcoming second half of the year,” said Mr. Tongbo Liu, Chief Executive Officer of Sunlands.

“Through proactive reassessment of our long-term strategic focus and implementation of a series of endeavors, our pursuit of developing valuable interest courses has continued to yield remarkable results. Specifically, our revenue in the professional certification preparation, professional skills and interest courses has surged by 32.7% year-over-year, and we have witnessed a 36.8% increase in new student enrollments in this sector. The robust market demands have instilled us with confidence and we remain committed to seizing emerging opportunities actively, promoting innovation and improvement to meet the diverse needs of adult learners, and achieving sustained growth and development,” concluded Mr. Liu.

Mr. Hangyu Li, Financial Controller of Sunlands, commented, “We are delighted to announce that this quarter was also an excellent quarter in financial perspective. Our gross profit margin reached 88.7%, an increase of 5.1 percentage points compared with the same period last year. Thanks to our persistent efforts in cost controls, the operating expenses decreased by RMB40.1 million, or 11.4%, year-over-year and our net income margin increased 12.4 percentage points compared to the same period last year. Looking forward, we will keep our commitment to delivering value to our stakeholders and maintaining a competitive edge in the industry.”

Financial Results for the second quarter of 2023

Net Revenues

In the second quarter of 2023, net revenues decreased by 5.2% to RMB526.4 million (US$72.6 million) from RMB555.0 million in the second quarter of 2022. The decrease was mainly driven by the year-over-year decline in gross billings in 2023.

Cost of Revenues

Cost of revenues decreased by 34.8% to RMB59.5 million (US$8.2 million) in the second quarter of 2023 from RMB91.2 million in the second quarter of 2022. The decrease was primarily due to declined compensation expenses related to headcount reduction of our cost of revenues personnel, including teachers and mentors.

Gross Profit

Gross profit increased by 0.7% to RMB466.9 million (US$64.4 million) in the second quarter of 2023 from RMB463.8 million in the second quarter of 2022.

Operating Expenses

In the second quarter of 2023, operating expenses were RMB311.0 million (US$42.9 million), representing an 11.4% decrease from RMB351.2 million in the second quarter of 2022.

Sales and marketing expenses decreased by 7.9% to RMB270.0 million (US$37.2 million) in the second quarter of 2023 from RMB293.0 million in the second quarter of 2022. The decrease was mainly due to declined compensation expenses related to headcount reduction of our sales and marketing personnel.

General and administrative expenses decreased by 29.1% to RMB33.1 million (US$4.6 million) in the second quarter of 2023 from RMB46.6 million in the second quarter of 2022. The decrease was mainly due to declined rental expenses due to the early termination of a lease contract.

Product development expenses decreased by 31.0% to RMB8.0 million (US$1.1 million) in the second quarter of 2023 from RMB11.6 million in the second quarter of 2022. The decrease was mainly due to declined compensation expenses related to headcount reduction of our product development personnel.

Net Income

Net income for the second quarter of 2023 was RMB173.9 million (US$24.0 million), as compared to RMB114.6 million in the second quarter of 2022.

Basic and Diluted Net Income Per Share

Basic and diluted net income per share was RMB25.12 (US$3.46) in the second quarter of 2023.

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

As of June 30, 2023, the Company had RMB749.5 million (US$103.4 million) of cash, cash equivalents and restricted cash and RMB63.2 million (US$8.7 million) of short-term investments, as compared to RMB757.4 million of cash, cash equivalents and restricted cash and RMB70.5 million of short-term investments as of December 31, 2022.

Deferred Revenue

As of June 30, 2023, the Company had a deferred revenue balance of RMB1,379.1 million (US$190.2 million), as compared to RMB1,690.9 million as of December 31, 2022.

Capital Expenditures

Capital expenditures were incurred primarily in connection with information technology (“IT”) infrastructure equipment and leasehold improvements necessary to support the Company’s operations. Capital expenditures were RMB1.0 million (US$0.1 million) in the second quarter of 2023, as compared to RMB0.3 million in the second quarter of 2022.

Share Repurchase

On December 6, 2021, the Company’s board of directors authorized a share repurchase program, under which the Company may repurchase up to US$15.0 million of Class A ordinary shares in the form of ADSs over the next 24 months. As of August 17, 2023, the Company had repurchased an aggregate of 456,118 ADSs for approximately US$2.1 million under the share repurchase program.

Financial Results for the First Six Months of 2023

Net Revenues

In the first six months of 2023, net revenues decreased by 6.4% to RMB1,093.2 million (US$150.8 million) from RMB1,168.3 million in the first six months of 2022.

Cost of Revenues

Cost of revenues decreased by 32.1% to RMB127.6 million (US$17.6 million) in the first six months of 2023 from RMB188.0 million in the first six months of 2022.

Gross Profit

Gross profit decreased by 1.5% to RMB965.6 million (US$133.2 million) from RMB980.3 million in the first six months of 2022.

Operating Expenses

In the first six months of 2023, operating expenses were RMB631.8 million (US$87.1 million), representing a 9.4% decrease from RMB697.0 million in the first six months of 2022.

Sales and marketing expenses decreased by 7.9% to RMB541.4 million (US$74.7 million) in the first six months of 2023 from RMB588.0 million in the first six months of 2022.

General and administrative expenses decreased by 14.5% to RMB72.7 million (US$10.0 million) in the first six months of 2023 from RMB85.1 million in the first six months of 2022.

Product development expenses decreased by 26.2% to RMB17.7 million (US$2.4 million) in the first six months of 2023 from RMB23.9 million in the first six months of 2022.

Net Income

Net income for the first six months of 2023 was RMB354.0 million (US$48.8 million), compared with RMB294.0 million in the first six months of 2022.

Basic and Diluted Net Income Per Share

Basic and diluted net income per share was RMB51.13 (US$7.05) in the first six months of 2023, compared with RMB43.95 in the first six months of 2022.

Capital Expenditures

Capital expenditures were incurred primarily in connection with IT infrastructure equipment and leasehold improvements necessary to support the Company’s operations. Capital expenditures were RMB4.8 million (US$0.7 million) in the first six months of 2023, compared with RMB1.2 million in the first six months of 2022.

Outlook

For the third quarter of 2023, Sunlands currently expects net revenues to be between RMB470 million to RMB490 million, which would represent a decrease of 15.0% to 18.4% year-over-year. The above outlook is based on the current market conditions and reflects the Company’s current and preliminary estimates of market and operating conditions and customer demand, which are all subject to substantial uncertainty.

Exchange Rate

The Company’s business is primarily conducted in China and all revenues are denominated in Renminbi (“RMB”). This announcement contains currency conversions of RMB amounts into U.S. dollars (“US$”) solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to US$ are made at a rate of RMB7.2513 to US$1.00, the effective noon buying rate for June 30, 2023 as set forth in the H.10 statistical release of the Federal Reserve Board. No representation is made that the RMB amounts could have been, or could be, converted, realized or settled into US$ at that rate on June 30, 2023, or at any other rate.

Conference Call and Webcast

Sunlands’ management team will host a conference call at 7:30 AM U.S. Eastern Time, (7:30 PM Beijing/Hong Kong time) on August 18, 2023, following the quarterly results announcement.

For participants who wish to join the call, please access the link provided below to complete online registration 15 minutes prior to the scheduled call start time. Upon registration, participants will receive details for the conference call, including dial-in numbers, a personal PIN and an e-mail with detailed instructions to join the conference call.

Registration Link:
https://register.vevent.com/register/BI2fa7774d43e34ce697c1d5bd158f825 ... 

Additionally, a live webcast and archive of the conference call will be available on the Investor Relations section of Sunlands' website at https://ir.sunlands.com/.

About Sunlands

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

About Non-GAAP Financial Measures

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

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

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

Safe Harbor Statement

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

For investor and media enquiries, please contact:

Sunlands Technology Group
Investor Relations
Email: [e-mail]
SOURCE: Sunlands Technology Group

SUNLANDS TECHNOLOGY GROUP UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (Amounts in thousands, except for share and per share data, or otherwise noted)
		As of December 31,				As of June 30,
		2022				2023
		RMB				RMB				US$
ASSETS
Current assets
Cash and cash equivalents			753,642				746,770				102,984
Restricted cash			3,762				2,705				373
Short-term investments			70,542				63,209				8,717
Prepaid expenses and other current assets			98,272				116,157				16,019
Deferred costs, current			42,886				23,238				3,205
Total current assets			969,104				952,079				131,298
Non-current assets
Property and equipment, net			813,783				799,804				110,298
Intangible assets, net			1,509				1,784				246
Right-of-use assets			274,643				139,732				19,270
Deferred costs, non-current			78,839				72,789				10,038
Long-term investments			73,513				66,419				9,160
Deferred tax assets			26,799				20,270				2,795
Other non-current assets			37,880				35,342				4,874
Total non-current assets			1,306,966				1,136,140				156,681
TOTAL ASSETS			2,276,070				2,088,219				287,979
LIABILITIES AND SHAREHOLDERS’ DEFICIT
LIABILITIES
Current liabilities
Accrued expenses and other current liabilities			436,339				367,034				50,616
Deferred revenue, current			986,086				716,647				98,830
Lease liabilities, current portion			17,065				7,394				1,020
Long-term debt, current portion			38,654				38,654				5,331
Total current liabilities			1,478,144				1,129,729				155,797

SUNLANDS TECHNOLOGY GROUP UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS-continued (Amounts in thousands, except for share and per share data, or otherwise noted)
		As of December 31,				As of June 30,
		2022				2023
		RMB				RMB				US$
Non-current liabilities
Deferred revenue, non-current			704,860				662,426				91,353
Lease liabilities, non-current portion			316,844				161,215				22,233
Deferred tax liabilities			5,984				4,555				628
Other non-current liabilities			6,770				6,870				947
Long-term debt, non-current portion			143,319				123,992				17,099
Total non-current liabilities			1,177,777				959,058				132,260
TOTAL LIABILITIES			2,655,921				2,088,787				288,057
SHAREHOLDERS’ DEFICIT
Class A ordinary shares (par value of US$0.00005, 796,062,195 shares
authorized; 2,982,516 and 3,131,807 shares issued as of December 31, 2022
and June 30, 2023, respectively; 2,618,698 and 2,740,119 shares
outstanding as of December 31, 2022 and June 30, 2023, respectively)			1				1				-
Class B ordinary shares (par value of US$0.00005, 826,389 shares
authorized; 826,389 and 826,389 shares issued and outstanding
as of December 31, 2022 and June 30, 2023, respectively)			-				-				-
Class C ordinary shares (par value of US$0.00005, 203,111,416 shares
authorized; 3,481,353 and 3,332,062 shares issued and outstanding
as of December 31, 2022 and June 30, 2023, respectively)			1				1				-
Treasury stock			-				-				-
Accumulated deficit			(2,812,114	)			(2,458,125	)			(338,991	)
Additional paid-in capital			2,309,740				2,308,277				318,326
Accumulated other comprehensive income			127,885				155,161				21,398
Total Sunlands Technology Group shareholders’ (deficit)/equity			(374,487	)			5,315				733
Non-controlling interest			(5,364	)			(5,883	)			(811	)
TOTAL SHAREHOLDERS’ DEFICIT			(379,851	)			(568	)			(78	)
TOTAL LIABILITIES AND SHAREHOLDERS’ DEFICIT			2,276,070				2,088,219				287,979

SUNLANDS TECHNOLOGY GROUP UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Amounts in thousands, except for share and per share data, or otherwise noted)
		For the Three Months Ended June 30,
		2022				2023
		RMB				RMB				US$
Net revenues			554,991				526,353				72,587
Cost of revenues			(91,237	)			(59,491	)			(8,204	)
Gross profit			463,754				466,862				64,383
Operating expenses
Sales and marketing expenses			(292,978	)			(269,969	)			(37,230	)
Product development expenses			(11,578	)			(7,992	)			(1,102	)
General and administrative expenses			(46,635	)			(33,085	)			(4,563	)
Total operating expenses			(351,191	)			(311,046	)			(42,895	)
Income from operations			112,563				155,816				21,488
Interest income			3,842				7,561				1,043
Interest expense			(2,552	)			(2,046	)			(282	)
Other income, net			4,750				8,171				1,127
Gain on disposal of a subsidiary			-				247				34
Income before income tax (expenses)/benefit
and (loss)/gain from equity method investments			118,603				169,749				23,410
Income tax (expenses)/benefit			(3,652	)			1,404				194
(Loss)/gain from equity method investments			(391	)			2,730				376
Net income			114,560				173,883				23,980
Less: Net loss attributable to non-controlling interest			(52	)			-				-
Net income attributable to Sunlands Technology Group			114,612				173,883				23,980
Net income per share attributable to ordinary shareholders of
Sunlands Technology Group:
Basic and diluted			16.89				25.12				3.46
Weighted average shares used in calculating net income
per ordinary share:
Basic and diluted			6,784,685				6,921,304				6,921,304

SUNLANDS TECHNOLOGY GROUP UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Amounts in thousands)
		For the Three Months Ended June 30,
		2022				2023
		RMB				RMB				US$
Net income			114,560				173,883				23,980
Other comprehensive income, net of tax effect of nil:
Change in cumulative foreign currency translation adjustments			31,807				29,603				4,082
Total comprehensive income			146,367				203,486				28,062
Less: comprehensive loss attributable to non-controlling interest			(52	)			-				-
Comprehensive income attributable to Sunlands Technology Group			146,419				203,486				28,062

SUNLANDS TECHNOLOGY GROUP RECONCILIATION OF GAAP AND NON-GAAP RESULTS (Amounts in thousands)
		For the Three Months Ended June 30,
		2022				2023
		RMB				RMB
Net revenues			554,991				526,353
Less: other revenues			(31,088	)			(42,377	)
Add: tax and surcharges			17,209				9,779
Add: ending deferred revenue			1,998,062				1,379,073
Add: ending refund liability			199,028				107,319
Less: beginning deferred revenue			(2,170,948	)			(1,513,896	)
Less: beginning refund liability			(197,494	)			(112,188	)
Gross billings (non-GAAP)			369,760				354,063
Net income			114,560				173,883
Add: income tax expenses/(benefit)			3,652				(1,404	)
depreciation and amortization			9,274				7,677
interest expense			2,552				2,046
Less: interest income			(3,842	)			(7,561	)
EBITDA (non-GAAP)			126,196				174,641

SUNLANDS TECHNOLOGY GROUP RECONCILIATION OF GAAP AND NON-GAAP RESULTS (Amounts in thousands, except for share and per share data, or otherwise noted)
		For the Three Months Ended June 30,
		2022				2023
		RMB				RMB
Cost of revenues			(91,237	)			(59,491	)
Less: Share-based compensation expenses in cost of revenues			-				-
Non-GAAP cost of revenues			(91,237	)			(59,491	)
Sales and marketing expenses			(292,978	)			(269,969	)
Less: Share-based compensation expenses in sales and marketing expenses			(4,088	)			-
Non-GAAP sales and marketing expenses			(288,890	)			(269,969	)
General and administrative expenses			(46,635	)			(33,085	)
Less: Share-based compensation expenses in general and administrative expenses			(2,725	)			-
Non-GAAP general and administrative expenses			(43,910	)			(33,085	)
Operating costs and expense			(442,428	)			(370,537	)
Less: Share-based compensation expenses			(6,813	)			-
Non-GAAP operating costs and expense			(435,615	)			(370,537	)
Income from operations			112,563				155,816
Less: Share-based compensation expenses			(6,813	)			-
Non-GAAP  income from operations			119,376				155,816
Net income attributable to Sunlands Technology Group			114,612				173,883
Less: Share-based compensation expenses			(6,813	)			-
Non-GAAP net income attributable to Sunlands Technology Group			121,425				173,883
Net income per share attributable to ordinary shareholders of
Sunlands Technology Group:
Basic and diluted			16.89				25.12
Non-GAAP net income per share attributable to ordinary shareholders of
Sunlands Technology Group:
Basic and diluted			17.90				25.12
Weighted average shares used in calculating net income
per ordinary share:
Basic and diluted			6,784,685				6,921,304
Weighted average shares used in calculating Non-GAAP net income
per ordinary share:
Basic and diluted			6,784,685				6,921,304

SUNLANDS TECHNOLOGY GROUP UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Amounts in thousands, except for share and per share data, or otherwise noted)
		For the Six Months Ended June 30,
		2022				2023
		RMB				RMB				US$
Net revenues			1,168,305				1,093,229				150,763
Cost of revenues			(187,957	)			(127,646	)			(17,603	)
Gross profit			980,348				965,583				133,160
Operating expenses
Sales and marketing expenses			(587,975	)			(541,383	)			(74,660	)
Product development expenses			(23,933	)			(17,672	)			(2,437	)
General and administrative expenses			(85,095	)			(72,725	)			(10,029	)
Total operating expenses			(697,003	)			(631,780	)			(87,126	)
Income from operations			283,345				333,803				46,034
Interest income			7,008				14,122				1,948
Interest expense			(5,277	)			(4,170	)			(575	)
Other income, net			14,342				16,969				2,340
Gain on disposal of a subsidiary			-				247				34
Impairment loss on long-term investments			(500	)			-				-
Income before income tax expenses
and loss from equity method investments			298,918				360,971				49,781
Income tax expenses			(4,343	)			(6,327	)			(873	)
Loss from equity method investments			(604	)			(654	)			(90	)
Net income			293,971				353,990				48,818
Less: Net (loss)/income attributable to non-controlling interest			(1,279	)			1				-
Net income attributable to Sunlands Technology Group			295,250				353,989				48,818
Net income per share attributable to ordinary shareholders of
Sunlands Technology Group:
Basic and diluted			43.95				51.13				7.05
Weighted average shares used in calculating net income
per ordinary share:
Basic and diluted			6,717,836				6,923,858				6,923,858

SUNLANDS TECHNOLOGY GROUP UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Amounts in thousands)
		For the Six Months Ended June 30,
		2022				2023
		RMB				RMB				US$
Net income			293,971				353,990				48,818
Other comprehensive income, net of tax effect of nil:
Change in cumulative foreign currency translation adjustments			29,188				27,276				3,762
Total comprehensive income			323,159				381,266				52,580
Less: comprehensive (loss)/income attributable to non-controlling interest			(1,279	)			1				-
Comprehensive income attributable to Sunlands Technology Group			324,438				381,265				52,580

SUNLANDS TECHNOLOGY GROUP RECONCILIATION OF GAAP AND NON-GAAP RESULTS (Amounts in thousands)
		For the Six Months Ended June 30,
		2022				2023
		RMB				RMB
Net revenues			1,168,305				1,093,229
Less: other revenues			(57,995	)			(84,224	)
Add: tax and surcharges			44,421				27,774
Add: ending deferred revenue			1,998,062				1,379,073
Add: ending refund liability			199,028				107,319
Less: beginning deferred revenue			(2,348,179	)			(1,690,946	)
Less: beginning refund liability			(243,236	)			(133,066	)
Gross billings (non-GAAP)			760,406				699,159
Net income			293,971				353,990
Add: income tax expenses			4,343				6,327
depreciation and amortization			19,161				15,267
interest expense			5,277				4,170
Less: interest income			(7,008	)			(14,122	)
EBITDA (non-GAAP)			315,744				365,632

SUNLANDS TECHNOLOGY GROUP RECONCILIATION OF GAAP AND NON-GAAP RESULTS (Amounts in thousands, except for share and per share data, or otherwise noted)
		For the Six Months Ended June 30,
		2022				2023
		RMB				RMB
Cost of revenues			(187,957	)			(127,646	)
Less: Share-based compensation expenses in cost of revenues			(33	)			-
Non-GAAP cost of revenues			(187,924	)			(127,646	)
Sales and marketing expenses			(587,975	)			(541,383	)
Less: Share-based compensation expenses in sales and marketing expenses			(4,166	)			-
Non-GAAP sales and marketing expenses			(583,809	)			(541,383	)
General and administrative expenses			(85,095	)			(72,725	)
Less: Share-based compensation expenses in general and administrative expenses			(2,982	)			-
Non-GAAP general and administrative expenses			(82,113	)			(72,725	)
Operating costs and expense			(884,960	)			(759,426	)
Less: Share-based compensation expenses			(7,181	)			-
Non-GAAP operating costs and expense			(877,779	)			(759,426	)
Income from operations			283,345				333,803
Less: Share-based compensation expenses			(7,181	)			-
Non-GAAP income from operations			290,526				333,803
Net income attributable to Sunlands Technology Group			295,250				353,989
Less: Share-based compensation expenses			(7,181	)			-
Non-GAAP net income attributable to Sunlands Technology Group			302,431				353,989
Net income per share attributable to ordinary shareholders of
Sunlands Technology Group:
Basic and diluted			43.95				51.13
Non-GAAP net income per share attributable to ordinary shareholders of
Sunlands Technology Group:
Basic and diluted			45.02				51.13
Weighted average shares used in calculating net income
per ordinary share:
Basic and diluted			6,717,836				6,923,858
Weighted average shares used in calculating Non-GAAP net income
per ordinary share:
Basic and diluted			6,717,836				6,923,858