Indicate by check mark whether the registrant files or will file annual
reports under cover of Form 20-F or Form 40-F.
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.
Exhibit 99.1
51Talk Online
Education Group Announces the Results for the Fourth Quarter and Full Year 2025
SINGAPORE, March 27,
2026 -- 51Talk Online Education Group (“51Talk” or the “Company”) (NYSE American: COE), a global online education
platform with core expertise in English education, announced its unaudited results for the fourth quarter and full year ended December 31,
2025.
Full Year 2025 Financial
and Operating Highlights
| · | Gross billings1
for 2025 were US$127.6 million, an 83.4% growth from US$69.6 million for 2024. |
| · | Net revenues were US$95.6 million for 2025, an
88.6% increase from US$50.7 million for 2024. |
| · | The number of active students with attended lesson
consumption was approximately 170,300 in 2025, representing a 79.3% increase from approximately 95,000 for 2024. |
| · | Operating cash inflow for 2025 was US$11.8 million. |
Fourth
Quarter 2025 Financial and Operating Highlights
| · | Gross billings for the fourth quarter of 2025
were US$36.8 million, a 72.0% growth from US$21.4 million for the fourth quarter of 2024. |
| · | Net revenues were US$30.6 million for the fourth
quarter of 2025, an 88.6% increase from US$16.2 million for the fourth quarter of 2024. |
| · | The number of active students with attended lesson
consumption was approximately 126,700 in the fourth quarter of 2025, representing a 70.8% increase from approximately 74,200 for the fourth
quarter of 2024. |
| · | Operating cash inflow for the fourth quarter
of 2025 was US$3.1 million. |
| |
For the three months ended | | |
For the year ended | |
| | |
Jun. 30, | | |
Sept. 30, | | |
Dec. 31, | | |
Dec. 31, | |
| Key Financial and Operating Data | |
2025 | | |
2025 | | |
2025 | | |
2025 | |
| Net
Revenues (in US$ millions) | |
| 20.4 | | |
| 26.3 | | |
| 30.6 | | |
| 95.6 | |
| Gross Margin | |
| 74.5 | % | |
| 73.2 | % | |
| 72.4 | % | |
| 73.9 | % |
| Gross Billings (in US$ millions) | |
| 28.5 | | |
| 40.5 | | |
| 36.8 | | |
| 127.6 | |
| | |
| | | |
| | | |
| | | |
| | |
| Active students with attended lesson consumption2 (in thousands) | |
| 91.3 | | |
| 112.6 | | |
| 126.7 | | |
| 170.3 | |
1 Gross billings
for a specific period, which is one of the Company’s key operating data, is defined as the total amount of cash received and receivable
from third party payment platforms for the sale of course packages and services in such period, net of the total amount of refunds in
such period. The gross billings data included herein was from the Company’s business system and converted with quarterly corresponding
exchange rate, which may lead to differences with bank records.
2 An “active
student with attended lesson consumption” for a given period refers to a student who attended at least one paid lesson, excluding
those students who only attended paid live broadcasting lessons or trial lessons.
“2025 has been a transformational year
for 51Talk, as we began to reap the rewards of the strategic investments made over the past several years. Full-year gross billings reached
US$127.6 million, representing year-over-year growth of 83.4%, while net revenues grew 88.6% year-over-year to US$95.6 million. These
results mark a significant milestone, as gross billings surpassed and net revenues approached the US$100 million threshold for the first
time since we embarked on our global expansion strategy, providing compelling validation that our business model can scale effectively
on a global basis,” stated Jack Jiajia Huang, Founder, Chairman, and Chief Executive Officer of 51Talk.
“Net operating cash inflow also surpassed
the US$10 million mark, reaching US$11.8 million in 2025 — further evidence that we are building a sustainable and scalable business.
Looking ahead to 2026, we are committed to expanding our growth trajectory based on the foundation we built over the past years. We are
focused on consolidating the transformational gains of the past year and further enhancing our user experience. We will continue to invest
prudently in our platform, our tutors, and our AI capabilities, while making meaningful progress toward profitability,” concluded
Jack Jiajia Huang.
Fourth Quarter 2025
Financial Results
Net Revenues and Gross Margin
Net revenues for
the fourth quarter of 2025 were US$30.6 million, an 88.6% increase from US$16.2 million for the same quarter last year. The number
of active students with attended lesson consumption was approximately 126,700 in the fourth quarter of 2025, a 70.8% increase from approximately
74,200 for the same quarter last year.
Cost of revenues
for the fourth quarter of 2025 was US$8.4 million, representing a 131.2% increase from US$3.7 million for the same quarter last
year. The increase was primarily due to the increase in total service fees paid to teachers, mainly resulting from an increased number
of paid lessons coupled with strategic incentives offered to attract and retain premium tutors to support our rapid market expansion.
Gross profit for
the fourth quarter of 2025 was US$22.2 million, representing a 76.2% increase from US$12.6 million for the same quarter last year.
Gross margin
for the fourth quarter of 2025 was 72.4%, compared with 77.5% for the same quarter last year.
Operating Expenses
Total operating
expenses for the fourth quarter of 2025 were US$27.4 million, representing a 103.6% increase from US$13.4 million for the same
quarter last year. The increase was mainly due to the increase in sales and marketing expenses.
Sales and marketing
expenses for the fourth quarter of 2025 were US$20.4 million, representing a 101.6% increase from US$10.1 million for the same
quarter last year. The increase was primarily attributable to the rise in marketing and branding expenses resulting from intensified marketing
and branding activities, as well as higher sales personnel costs related to increases in the number of sales and marketing personnel.
Excluding share-based compensation expenses, non-GAAP sales and marketing expenses for the fourth quarter of 2025 were US$20.3 million,
representing a 101.4% increase from US$10.1 million for the same quarter last year.
Product development
expenses for the fourth quarter of 2025 were US$1.6 million, representing a 72.2% increase from US$0.9 million for the same quarter
last year. Excluding share-based compensation expenses, non-GAAP product development expenses for the fourth quarter of 2025 were US$1.6
million, representing a 76.9% increase from US$0.9 million for the same quarter last year.
General and administrative
expenses for the fourth quarter of 2025 were US$5.4 million, representing a 123.9% increase from US$2.4 million for the same quarter
last year. Excluding share-based compensation expenses, non-GAAP general and administrative expenses for the fourth quarter of 2025 were
US$5.1 million, representing a 127.5% increase from US$2.2 million for the same quarter last year.
Loss from Operations
Operating loss for
the fourth quarter of 2025 was US$5.2 million, compared with operating loss of US$0.9 million for the same quarter last year.
Non-GAAP operating
loss for the fourth quarter of 2025 was US$4.8 million, compared with non-GAAP operating loss of US$0.7 million for the same quarter last
year.
Net Loss Attributable to the Company’s
Ordinary Shareholders
Net loss
attributable to the Company’s ordinary shareholders for the fourth quarter of 2025 was US$6.5 million, compared with net loss
of US$1.4 million for the same quarter last year.
Excluding share-based
compensation expenses of US$0.3 million, non-GAAP net loss attributable to the Company’s ordinary shareholders for the fourth
quarter of 2025 was US$6.1 million, compared with non-GAAP net loss of US$1.2 million for the same quarter last year.
Basic and diluted
net loss per share attributable to ordinary shareholders for the fourth quarter of 2025 was US$0.02, compared with basic and diluted
net loss per share of US$0.004 for the same quarter last year.
Excluding share-based
compensation expenses of US$0.3 million, non-GAAP basic and diluted net loss per share attributable to ordinary shareholders for
the fourth quarter of 2025 was US$0.02, compared with non-GAAP basic and diluted net loss per share attributable to ordinary shareholders
of US$0.003 for the same quarter last year.
Basic and diluted
net loss per American depositary share (“ADS”) attributable to ordinary shareholders for the fourth quarter of 2025 was US$1.08,
compared with basic and diluted net loss per ADS of US$0.24 for the same quarter last year. Each ADS represents 60 Class A ordinary
shares.
Excluding share-based
compensation expenses of US$0.3 million, non-GAAP basic and diluted net loss per ADS attributable to ordinary shareholders for
the fourth quarter of 2025 was US$1.03, compared with non-GAAP basic and diluted net loss per ADS attributable to ordinary shareholders
of US$0.20 for the same quarter last year.
Balance Sheet
As of December 31,
2025, the Company had total cash, cash equivalents, time deposits of US$39.0 million, compared with US$29.2 million as of December 31,
2024.
The Company had
advances from students3 of US$76.6 million as of December 31, 2025, compared with US$45.1 million as of December 31,
2024.
Full Year 2025 Financial
Results
Net Revenues and Gross Margin
Net revenues for
2025 were US$95.6 million, representing an 88.6% increase from US$50.7 million for 2024. The number of active students with attended
lesson consumption was approximately 170,300 for 2025, a 79.3% increase from approximately 95,000 for the last year.
Cost of revenues
for 2025 was US$24.9 million, representing a 123.4% increase from US$11.2 million for 2024. The increase was primarily due to the
increase in total service fees paid to teachers, mainly resulting from an increased number of paid lessons.
Gross profit for
2025 was US$70.7 million, representing a 78.8% increase from US$39.5 million for 2024.
Gross margin
for 2025 was 73.9%, compared with 78.0% for 2024.
Operating Expenses
Total operating
expenses for 2025 were US$85.1 million, representing a 78.8% increase from US$47.6 million for 2024. The increase was mainly due
to the increase in sales and marketing expenses and general and administrative expenses.
Sales and marketing
expenses for 2025 were US$62.3 million, representing an 86.6% increase from US$33.4 million for 2024. The increase was primarily
attributable to the rise in marketing and branding expenses resulting from intensified marketing and branding activities, as well as higher
sales personnel costs related to increases in the number of sales and marketing personnel. Excluding share-based compensation expenses,
non-GAAP sales and marketing expenses for 2025 were US$62.0 million, representing an 86.3% increase from US$33.3 million for 2024.
Product development
expenses for 2025 were US$5.5 million, representing a 53.3% increase from US$3.6 million for 2024. Excluding share-based compensation
expenses, non-GAAP product development expenses for 2025 were US$5.4 million, representing a 57.1% increase from US$3.5 million for 2024.
3 “Advances
from students” is defined as the amount of obligation to transfer goods or service to students or business partners for which consideration
has been received from students in advance. The deposits from students are also presented in the total amount of “advances from
students.”
General and administrative
expenses for 2025 were US$17.3 million, representing a 63.0% increase from US$10.6 million for 2024. The increase was primarily
due to higher administrative personnel costs related to the increase in the number of general and administrative personnel. Excluding
share-based compensation expenses, non-GAAP general and administrative expenses for 2025 were US$16.3 million, representing a 64.8% increase
from US$9.9 million for 2024.
Loss from Operations
Operating loss for
2025 was US$14.4 million, compared with operating loss of US$8.0 million for 2024.
Excluding share-based
compensation expenses of US$1.3 million, non-GAAP operating loss for 2025 was US$13.1 million, compared with non-GAAP operating
loss of US$7.1 million for 2024.
Net Loss Attributable to the Company’s
Ordinary Shareholders
Net loss for 2025
was US$16.8 million, compared with net loss of US$7.2 million for 2024.
Excluding share-based
compensation expenses of US$1.3 million, non-GAAP net loss for 2025 was US$15.5 million, compared with non-GAAP net loss of US$6.3
million.
Basic and diluted
net loss per share attributable to ordinary shareholders for 2025 was US$0.05, compared with basic and diluted net loss per share
of US$0.02 for 2024.
Excluding share-based
compensation expenses of US$1.3 million, non-GAAP basic and diluted net loss per share attributable to ordinary shareholders for
2025 was US$0.04, compared with non-GAAP basic and diluted net loss per share attributable to ordinary shareholders of US$0.02 for 2024.
Basic and diluted
net loss per American depositary share attributable to ordinary shareholders for 2025 was US$2.84, compared with basic and diluted
net loss per ADS of US$1.25 for 2024. Each ADS represents 60 Class A ordinary shares.
Excluding share-based
compensation expenses of US$1.3 million, non-GAAP basic and diluted net loss per ADS attributable to ordinary shareholders for
2025 was US$2.62, compared with non-GAAP basic and diluted net loss per ADS attributable to ordinary shareholders of US$1.09, for 2024.
Outlook
For the first quarter
of 2026, the Company currently expects net gross billings to be between US$29.0 million and US$31.0 million, which would represent
a sequential decrease of 15.7% to 21.2% and an increase of approximately 32.2% to 41.4% from the same quarter in 2025.
The above outlook is based on 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 change.
Conference Call
The Company’s management will host
an earnings conference call at 8:00 AM U.S. Eastern Time on March 27, 2026 (8:00 PM Singapore/Hong Kong time on March 27,
2026).
Dial-in details for the earnings conference call are as follows:
| |
United States (toll free): |
1-888-346-8982 |
| |
International: |
1-412-902-4272 |
| |
Mainland China (toll free): |
4001-201203 |
| |
Hong Kong (toll free): |
800-905945 |
| |
Web phone |
click here |
Participants should dial-in at least 5 minutes
before the scheduled start time and ask to be connected to the call for “51Talk Online Education Group.”
Additionally, a
live and archived webcast of the conference call will be available on the Company’s investor relations website at http://ir.51talk.com.
A replay of the conference call will be accessible
until April 3 2026, by dialing the following telephone numbers:
| |
United States (toll free): |
1-855-669-9658 |
| |
International: |
1-412-317-0088 |
| |
Replay Access Code: |
7144082 |
About 51Talk Online Education Group
51Talk Online Education Group (NYSE American:
COE) is a global online education platform with core expertise in English education. The Company's online and mobile education platforms
enable students to take live interactive English lessons on demand. The Company connects its students with highly qualified teachers using
a shared economy approach, and employs student and teacher feedback and data analytics to deliver a personalized learning experience to
its students.
Use of Non-GAAP Financial Measures
In evaluating its
business, 51Talk considers and uses the following measures defined as non-GAAP financial measures by the SEC as supplemental metrics
to review and assess its operating performance: non-GAAP sales and marketing expenses, non-GAAP product development expenses, non-GAAP
general and administrative expenses, non-GAAP operating expenses, non-GAAP operating income/(loss), non-GAAP net income/(loss), non-GAAP
net income/(loss) attributable to ordinary shareholders, and non-GAAP net income/(loss) attributable to ordinary shareholders per share
and per ADS. To present each of these non-GAAP measures, the Company excludes share-based compensation expenses. 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 GAAP. For more information on these non-GAAP financial measures, please see the table captioned “Reconciliations
of non-GAAP measures to the most comparable GAAP measures” set forth at the end of this press release.
51Talk believes
that these non-GAAP financial measures provide meaningful supplemental information regarding its performance by excluding share-based
compensation expenses that may not be indicative of its operating performance from a cash perspective. 51Talk believes that both management
and investors benefit from these non-GAAP financial measures in assessing its performance and when planning and forecasting future periods.
These non-GAAP financial measures also facilitate management’s internal comparisons to 51Talk’s historical performance. 51Talk
computes its non-GAAP financial measures using the same consistent method from quarter to quarter and from period to period. 51Talk believes
these non-GAAP financial measures are useful to investors in allowing for greater transparency with respect to supplemental information
used by management in its financial and operational decision-making. A limitation of using non-GAAP measures is that these non-GAAP measures
exclude share-based compensation expenses that have been and will continue to be for the foreseeable future a significant recurring expense
in the 51Talk’s business. Management compensates for these limitations by providing specific information regarding the GAAP amounts
excluded from each non-GAAP measure. The accompanying table at the end of this press release provides more details on the reconciliations
between GAAP financial measures that are most directly comparable to non-GAAP financial measures.
Safe Harbor Statement
This press release contains statements that may
constitute “forward-looking” statements pursuant to the “safe harbor” provisions of the U.S. Private Securities
Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “will”, “expects”,
“anticipates”, “aims”, “future”, “intends”, “plans”, “believes”,
“estimates”, “likely to” and similar statements. Among other things, 51Talk’s quotations from management
in this announcement, as well as 51Talk’s strategic and operational plans, contain forward-looking statements. 51Talk may also make
written or oral forward-looking statements in its periodic reports to the Securities and Exchange Commission (“SEC”), 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. Statements that are not historical facts, including statements about 51Talk’s beliefs and expectations,
are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual
results to differ materially from those contained in any forward-looking statement, including but not limited to the following: 51Talk’s
goals and strategies; 51Talk’s expectations regarding demand for and market acceptance of its brand and platform; 51Talk’s
ability to retain and increase its student enrollment; 51Talk’s ability to offer new courses; 51Talk’s ability to engage,
train and retain new teachers; 51Talk’s future business development, results of operations and financial condition; 51Talk’s
ability to maintain and improve infrastructure necessary to operate its education platform; competition in the online education industry
in its international markets; the expected growth of, and trends in, the markets for 51Talk’s course offerings in its international
markets; relevant government policies and regulations relating to 51Talk’s corporate structure, business and industry; general economic
and business condition in the Philippines, its international markets and elsewhere; and assumptions underlying or related to any of the
foregoing. Further information regarding these and other risks is included in 51Talk’s filings with the SEC. All information provided
in this press release is as of the date of this press release, and 51Talk does not undertake any obligation to update any forward-looking
statement, except as required under applicable law.
For investor and media inquiries, please contact:
51Talk Online Education Group
Investor Relations
Mr. David Chung
davidchung@51talk.com
Ms. Jinling Wang
wangjinling@51talk.com
51TALK ONLINE EDUCATION GROUP
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
| | |
As of | |
| | |
Dec. 31, | | |
Dec. 31, | |
| | |
2024 | | |
2025 | |
| | |
US$ | | |
US$ | |
| ASSETS | |
| | | |
| | |
| Current assets | |
| | | |
| | |
| Cash and cash equivalents | |
| 27,758 | | |
| 38,869 | |
| Time deposits | |
| 1,430 | | |
| 93 | |
| Prepaid expenses and other current assets | |
| 10,906 | | |
| 21,435 | |
| Total current assets | |
| 40,094 | | |
| 60,397 | |
| | |
| | | |
| | |
| Non-current assets | |
| | | |
| | |
| Property and equipment, net | |
| 363 | | |
| 1,998 | |
| Intangible assets, net | |
| 80 | | |
| 68 | |
| Right-of-use assets | |
| 2,888 | | |
| 3,211 | |
| Deferred tax assets | |
| 57 | | |
| 77 | |
| Other non-current assets | |
| 460 | | |
| 341 | |
| Total non-current assets | |
| 3,848 | | |
| 5,695 | |
| | |
| | | |
| | |
| Total assets | |
| 43,942 | | |
| 66,092 | |
| | |
| | | |
| | |
| LIABILITIES AND SHAREHOLDERS’ DEFICITS | |
| | | |
| | |
| Current liabilities | |
| | | |
| | |
| Advances from students | |
| 45,064 | | |
| 76,569 | |
| Accrued expenses and other current liabilities | |
| 6,644 | | |
| 12,464 | |
| Amounts due to related parties | |
| 2,853 | | |
| 3,333 | |
| Lease liabilities | |
| 1,242 | | |
| 1,764 | |
| Taxes payable | |
| 1,100 | | |
| 1,226 | |
| Total current liabilities | |
| 56,903 | | |
| 95,356 | |
| | |
| | | |
| | |
| Non-current liabilities | |
| | | |
| | |
| Lease liabilities | |
| 1,441 | | |
| 1,177 | |
| Other non-current liabilities | |
| 310 | | |
| 360 | |
| Deferred tax liabilities | |
| - | | |
| 452 | |
| Total non-current liabilities | |
| 1,751 | | |
| 1,989 | |
| | |
| | | |
| | |
| Total liabilities | |
| 58,654 | | |
| 97,345 | |
| | |
| | | |
| | |
| Total shareholders’ deficits | |
| (15,000 | ) | |
| (31,357 | ) |
| Noncontrolling interests | |
| 288 | | |
| 104 | |
| Total deficits | |
| (14,712 | ) | |
| (31,253 | ) |
| Total liabilities and shareholders’ deficits | |
| 43,942 | | |
| 66,092 | |
51TALK ONLINE EDUCATION GROUP
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands except for number of shares and per share data)
| | |
For the three months ended | | |
For the year ended | |
| | |
Dec. 31, | | |
Sep. 30, | | |
Dec. 31, | | |
Dec. 31, | | |
Dec. 31, | |
| | |
2024 | | |
2025 | | |
2025 | | |
2024 | | |
2025 | |
| | |
US$ | | |
US$ | | |
US$ | | |
US$ | | |
US$ | |
| Net revenues | |
| 16,236 | | |
| 26,334 | | |
| 30,622 | | |
| 50,692 | | |
| 95,601 | |
| Cost of revenues | |
| (3,651 | ) | |
| (7,067 | ) | |
| (8,442 | ) | |
| (11,164 | ) | |
| (24,944 | ) |
| Gross profit | |
| 12,585 | | |
| 19,267 | | |
| 22,180 | | |
| 39,528 | | |
| 70,657 | |
| Operating expenses | |
| | | |
| | | |
| | | |
| | | |
| | |
| Sales and marketing expenses | |
| (10,121 | ) | |
| (17,697 | ) | |
| (20,408 | ) | |
| (33,388 | ) | |
| (62,307 | ) |
| Product development expenses | |
| (933 | ) | |
| (1,581 | ) | |
| (1,607 | ) | |
| (3,571 | ) | |
| (5,476 | ) |
| General and administrative expenses | |
| (2,389 | ) | |
| (4,572 | ) | |
| (5,350 | ) | |
| (10,615 | ) | |
| (17,303 | ) |
| Total operating expenses | |
| (13,443 | ) | |
| (23,850 | ) | |
| (27,365 | ) | |
| (47,574 | ) | |
| (85,086 | ) |
| Loss from operations | |
| (858 | ) | |
| (4,583 | ) | |
| (5,185 | ) | |
| (8,046 | ) | |
| (14,429 | ) |
| Interest income | |
| 27 | | |
| 138 | | |
| 142 | | |
| 229 | | |
| 358 | |
| Other expenses/(income), net | |
| (421 | ) | |
| (482 | ) | |
| (777 | ) | |
| 771 | | |
| (1,545 | ) |
| Loss before income tax expenses | |
| (1,252 | ) | |
| (4,927 | ) | |
| (5,820 | ) | |
| (7,046 | ) | |
| (15,616 | ) |
| Income tax expenses | |
| (162 | ) | |
| (264 | ) | |
| (652 | ) | |
| (276 | ) | |
| (1,242 | ) |
| Net loss | |
| (1,414 | ) | |
| (5,191 | ) | |
| (6,472 | ) | |
| (7,322 | ) | |
| (16,858 | ) |
| Net loss attributable to noncontrolling interests | |
| (36 | ) | |
| (10 | ) | |
| (12 | ) | |
| (87 | ) | |
| (54 | ) |
| Net loss attributable to the Company’s ordinary shareholders | |
| (1,378 | ) | |
| (5,181 | ) | |
| (6,460 | ) | |
| (7,235 | ) | |
| (16,804 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Weighted average number of ordinary shares used in computing basic and diluted loss per share | |
| 348,918,600 | | |
| 356,502,442 | | |
| 357,904,007 | | |
| 347,119,359 | | |
| 355,001,931 | |
51TALK ONLINE EDUCATION GROUP
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands except for number of shares and per share data)
| | |
For the three months ended | | |
For the year ended | |
| | |
Dec. 31, | | |
Sep. 30, | | |
Dec. 31, | | |
Dec. 31, | | |
Dec. 31, | |
| | |
2024 | | |
2025 | | |
2025 | | |
2024 | | |
2025 | |
| | |
US$ | | |
US$ | | |
US$ | | |
US$ | | |
US$ | |
| Net loss per share attributable to ordinary shareholders | |
| | | |
| | | |
| | | |
| | | |
| | |
| Basic and diluted | |
| (0.00 | ) | |
| (0.01 | ) | |
| (0.02 | ) | |
| (0.02 | ) | |
| (0.05 | ) |
| Net loss per ADS attributable to ordinary shareholders | |
| | | |
| | | |
| | | |
| | | |
| | |
| Basic and diluted | |
| (0.24 | ) | |
| (0.87 | ) | |
| (1.08 | ) | |
| (1.25 | ) | |
| (2.84 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
Share-based compensation expenses are included
in the operating expenses as follows: |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Sales and marketing expenses | |
| (30 | ) | |
| (98 | ) | |
| (82 | ) | |
| (117 | ) | |
| (322 | ) |
| Product development expenses | |
| (32 | ) | |
| (13 | ) | |
| (13 | ) | |
| (118 | ) | |
| (53 | ) |
| General and administrative expenses | |
| (145 | ) | |
| (255 | ) | |
| (246 | ) | |
| (699 | ) | |
| (956 | ) |
51TALK ONLINE EDUCATION GROUP
Reconciliation of Non-GAAP Measures to the Most Comparable GAAP Measures
(In thousands except for number of shares and per share data)
| | |
For the three months ended | | |
For the year ended | |
| | |
Dec. 31, | | |
Sep. 30, | | |
Dec. 31, | | |
Dec. 31, | | |
Dec. 31, | |
| | |
2024 | | |
2025 | | |
2025 | | |
2024 | | |
2025 | |
| | |
US$ | | |
US$ | | |
US$ | | |
US$ | | |
US$ | |
| Sales and marketing expenses | |
| (10,121 | ) | |
| (17,697 | ) | |
| (20,408 | ) | |
| (33,388 | ) | |
| (62,307 | ) |
| Less: Share-based compensation expenses | |
| (30 | ) | |
| (98 | ) | |
| (82 | ) | |
| (117 | ) | |
| (322 | ) |
| Non-GAAP sales and marketing expenses | |
| (10,091 | ) | |
| (17,599 | ) | |
| (20,326 | ) | |
| (33,271 | ) | |
| (61,985 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Product development expenses | |
| (933 | ) | |
| (1,581 | ) | |
| (1,607 | ) | |
| (3,571 | ) | |
| (5,476 | ) |
| Less: Share-based compensation expenses | |
| (32 | ) | |
| (13 | ) | |
| (13 | ) | |
| (118 | ) | |
| (53 | ) |
| Non-GAAP product development expenses | |
| (901 | ) | |
| (1,568 | ) | |
| (1,594 | ) | |
| (3,453 | ) | |
| (5,423 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| General and administrative expenses | |
| (2,389 | ) | |
| (4,572 | ) | |
| (5,350 | ) | |
| (10,615 | ) | |
| (17,303 | ) |
| Less: Share-based compensation expenses | |
| (145 | ) | |
| (255 | ) | |
| (246 | ) | |
| (699 | ) | |
| (956 | ) |
| Non-GAAP general and administrative expenses | |
| (2,244 | ) | |
| (4,317 | ) | |
| (5,104 | ) | |
| (9,916 | ) | |
| (16,347 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Operating expenses | |
| (13,443 | ) | |
| (23,850 | ) | |
| (27,365 | ) | |
| (47,574 | ) | |
| (85,086 | ) |
| Less: Share-based compensation expenses | |
| (207 | ) | |
| (366 | ) | |
| (341 | ) | |
| (934 | ) | |
| (1,331 | ) |
| Non-GAAP operating expenses | |
| (13,236 | ) | |
| (23,484 | ) | |
| (27,024 | ) | |
| (46,640 | ) | |
| (83,755 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Loss from operations | |
| (858 | ) | |
| (4,583 | ) | |
| (5,185 | ) | |
| (8,046 | ) | |
| (14,429 | ) |
| Less: Share-based compensation expenses | |
| (207 | ) | |
| (366 | ) | |
| (341 | ) | |
| (934 | ) | |
| (1,331 | ) |
| Non-GAAP loss from operations | |
| (651 | ) | |
| (4,217 | ) | |
| (4,844 | ) | |
| (7,112 | ) | |
| (13,098 | ) |
51TALK ONLINE EDUCATION GROUP
Reconciliation of Non-GAAP Measures to the Most Comparable GAAP Measures
(In thousands except for number of shares and per share data)
| | |
For the three months ended | | |
For the year ended | |
| | |
Dec. 31, | | |
Sep. 30, | | |
Dec. 31, | | |
Dec. 31, | | |
Dec. 31, | |
| | |
2024 | | |
2025 | | |
2025 | | |
2024 | | |
2025 | |
| | |
US$ | | |
US$ | | |
US$ | | |
US$ | | |
US$ | |
| Income tax expenses | |
| (162 | ) | |
| (264 | ) | |
| (652 | ) | |
| (276 | ) | |
| (1,242 | ) |
| Less: Tax impact of Share-based compensation expenses | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Non-GAAP income tax expenses | |
| (162 | ) | |
| (264 | ) | |
| (652 | ) | |
| (276 | ) | |
| (1,242 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net loss, all attributable to the Company’s ordinary shareholders | |
| (1,378 | ) | |
| (5,181 | ) | |
| (6,460 | ) | |
| (7,235 | ) | |
| (16,804 | ) |
| Less: Share-based compensation expenses | |
| (207 | ) | |
| (366 | ) | |
| (341 | ) | |
| (934 | ) | |
| (1,331 | ) |
| Non-GAAP net loss, all attributable to the Company’s ordinary shareholders | |
| (1,171 | ) | |
| (4,815 | ) | |
| (6,119 | ) | |
| (6,301 | ) | |
| (15,473 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Weighted average number of ordinary shares used in computing basic and diluted loss per share | |
| 348,918,600 | | |
| 356,502,442 | | |
| 357,904,007 | | |
| 347,119,359 | | |
| 355,001,931 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Non-GAAP net loss per share attributable to ordinary shareholders Basic and Diluted | |
| (0.00 | ) | |
| (0.01 | ) | |
| (0.02 | ) | |
| (0.02 | ) | |
| (0.04 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Non-GAAP net loss per ADS attributable to ordinary shareholders Basic and Diluted | |
| (0.20 | ) | |
| (0.81 | ) | |
| (1.03 | ) | |
| (1.09 | ) | |
| (2.62 | ) |
*The previously reported unaudited quarterly financial information
for the relevant periods has been revised to reflect certain immaterial adjustments, primarily related to the refinement of expense recognition
cutoffs during the year-end financial reporting process.
