# EDGAR Filing Document

**Accession Number:** 0001659494
**File Stem:** 0001104659-23-037962
**Filing Date:** 2023-3
**Character Count:** 33074
**Document Hash:** 4b15378bcada2b201fdbeaaae9b0f9c5
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001104659-23-037962.hdr.sgml**: 20230329

**ACCESSION NUMBER**: 0001104659-23-037962

**CONFORMED SUBMISSION TYPE**: 6-K

**PUBLIC DOCUMENT COUNT**: 2

**CONFORMED PERIOD OF REPORT**: 20230329

**FILED AS OF DATE**: 20230329

**DATE AS OF CHANGE**: 20230329

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** 51Talk Online Education Group
- **CENTRAL INDEX KEY:** 0001659494
- **STANDARD INDUSTRIAL CLASSIFICATION:** SERVICES-EDUCATIONAL SERVICES [8200]
- **IRS NUMBER:** 000000000
- **STATE OF INCORPORATION:** E9
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 6-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-37790
- **FILM NUMBER:** 23771725

**BUSINESS ADDRESS:**
- **STREET 1:** 24 RAFFLES PLACE #17-04 CLIFFORD CENTRE
- **CITY:** SINGAPORE
- **STATE:** U0
- **ZIP:** 048621
- **BUSINESS PHONE:** 8610-56928909

**MAIL ADDRESS:**
- **STREET 1:** 24 RAFFLES PLACE #17-04 CLIFFORD CENTRE
- **CITY:** SINGAPORE
- **STATE:** U0
- **ZIP:** 048621

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** China Online Education Group
- **DATE OF NAME CHANGE:** 20151127

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**Form 6-K**

**REPORT OF FOREIGN PRIVATE ISSUER**

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

**THE SECURITIES EXCHANGE ACT OF 1934**

For the month of March 2023

Commission File Number: 001-37790

**51TALK ONLINE EDUCATION GROUP**

**24 Raffles Place #17-04 Clifford Centre, Singapore 048621**

**(Address of principal executive office)**

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

Form 20-F ⌧ Form 40-F ◻

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

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

**EXHIBIT INDEX**

---

| | |
|:---|:---|
| **Exhibit No.** | **Description** |
| [99.1](tm2310854d1_ex99-1.htm) | [Press Release—51Talk Online Education Group Announces the Results for the Third Quarter, the Fourth Quarter and Full Year 2022](tm2310854d1_ex99-1.htm) |

---

**SIGNATURES**

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.

**51TALK ONLINE EDUCATION GROUP**

---

| | | |
|:---|:---|:---|
| By | : | /s/ Cindy Tang |
| Name | : | Cindy Tang |
| Title | : | Chief Financial Officer |

---

Date: March 29, 2023

## Exhibit 99.1

**Exhibit 99.1**

**51Talk Online Education Group Announces the Results for the Third Quarter,** **the Fourth Quarter and Full Year 2022**

SINGAPORE, March 29, 2023 -- 51Talk Online Education Group ("51Talk" or the "Company") (NYSE: COE), a global online education platform with core expertise in English education, announced its unaudited results for the third quarter ended September 30, 2022, and the fourth quarter and full year ended December 31, 2022.

**Full Year** **2022 Financial Highlights**

The Company completed the divestiture of its China mainland business on June 30<sup>th</sup>, 2022. After the divestiture, the Company focuses on providing online English tutoring lessons taught by foreign teachers to K-12 and post-secondary students in countries and regions outside of mainland China.

The Company has announced that the change of the Company's legal name from *China Online Education Group* to *51Talk Online Education Group* was approved and adopted by way of annual general meeting on September 30, 2022.

The Company has changed the ratio of its American depositary shares ("ADSs") to Class A ordinary shares (the "ADS Ratio") from one (1) ADS representing fifteen (15) Class A ordinary shares to one (1) ADS representing sixty (60) Class A ordinary shares.The effective date was on December 15, 2022 (U.S. Eastern Time).

• Net revenues were US$15.0 million for the full year 2022 and gross margin was 78.8% for the full year
2022. • Net loss was US$42.5 million, including net loss from continuing operations<sup>1</sup> of US$12.8 million
and net loss from discontinued operations<sup>2</sup> of US$29.7 million.

• Non-GAAP net loss<sup>3</sup> was US$41.8 million, including non-GAAP net loss from continuing operations
of US$12.1 million and non-GAAP net loss from discontinued operations of US$29.7 million.

• Cash, cash equivalents and time deposits balance stood at US$23.1 million as of December 31, 2022.

<sup>1</sup> "Continuing operations" refers to the Company's remaining international business after the divestiture of its China mainland business.

<sup>2</sup> "Discontinued operations" refers to the Company's China mainland business, which has been disposed on June 30<sup>th</sup>, 2022.

<sup>3</sup> For more information on non-GAAP financial measures, please see the section of "Use of Non-GAAP Financial Measures" and the table captioned "Reconciliation of Non-GAAP Measures to the Most Comparable GAAP Measures" set forth in this press release

• Operating cash outflow was US$45.7 million for the full year 2022, including discontinued operating cash
outflow of US$47.6 million and continuing operating cash inflow of US$1.9 million.

• Gross billings<sup>4</sup> for the full year of 2022 were US$28.7 million.

**Fourth** **Quarter 2022 Financial Highlights**

• Net revenues for the fourth quarter of 2022 were US$5.1 million, and gross margin for the fourth quarter
of 2022 was 79.0%.

• Net loss for the fourth quarter of 2022 was US$2.0 million.

• Non-GAAP net loss for the fourth quarter of 2022 was US$1.9 million.

• Operating cash inflow for the fourth quarter of 2022 was US$0.6 million.

• Gross billings<sup>4</sup> for the fourth quarter of 2022 were US$7.5 million.

**T** **hird Quarter 2022 Financial Highlights**

• Net revenues for the third quarter of 2022 were US$4.6 million, and gross margin for the third quarter
of 2022 was 78.6%.

• Net loss for the third quarter of 2022 was US$2.8 million.

• Non-GAAP net loss for the third quarter of 2022 was US$2.6 million.

• Cash, cash equivalents and restricted cash balance stood at US$22.2 million as of September 30, 2022.

• Operating cash inflow for the third quarter of 2022 was US$0.6 million.

• Gross billings<sup>4</sup> for the third quarter of 2022 were US$8.2 million.

<sup>4</sup> 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.

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Key Financial and Operating Data** | **For the three months ended** | **For the three months ended** | **For the three months ended** | **For the year ended** |
|  | **Jun. 30,** | **Sept. 30,** | **Dec. 31,** | **Dec. 31,** |
|  | **2022<sup>5</sup>** | **2022** | **2022** | **2022<sup>5</sup>** |
| **Net Revenues** *(in US$ millions)* | 3.5 | 4.6 | 5.1 | 15.0 |
| **Gross Margin** | 79.2% | 78.6% | 79.0% | 78.8% |
| **Gross Billings** *(in US$ millions)* | 7.8 | 8.2 | 7.5 | 28.7 |
| **Active students with attended lesson consumption<sup>6</sup>** (in thousands) | 14.9 | 19.5 | 22.8 | 26.2 |

---

"FY2022 represents a new beginning for 51Talk. Specifically, we completed our divestiture of the China mainland business in the second quarter with the third quarter being the first quarter where 100% of the Company's revenues derived from international markets. On September 30th, our shareholders approved the proposal of changing our legal name from China Online Education Group to 51Talk Online Education Group. We believe these are all significant milestones that we have accomplished in 2022 and are excited by the future prospects of 51Talk as we continue to execute our localization strategy in the international markets." said Mr. Jack Jiajia Huang, Founder, Chairman and Chief Executive Officer of 51Talk.

"Our gross billings for 2022 was US$28.7 million. In Q1 and Q2, we benefitted from immediate demand due to COVID-related closing of schools and offline tutoring providers. In Q3 and Q4, classes returned to normal in some international markets and created defections from our classes.

Starting from Q3 onwards, we intensified our localization efforts and deployed marketing and operational personnel in selected places. As our international experience grows, we are confident in our execution and expansion over the medium term. Results from early sales initiatives foster our belief that our product, processes and technology can be transferred to international markets with equal success in a post COVID world.

In terms of technology, we believe AI-powered tutors will transform online education. The combination of tutor and AI will significantly improve user experience and greatly promote personalized education. Specifically, adaptive learning or the creation of personalized teaching content, the provision of customized teaching tools for teachers and customized lesson feedback based on students' learning situations, among others. We have already begun integrating ChatGPT into our products and operations and continue to strategically build around our vision of personalized education.

Finally, our international business achieved positive operating cash flow during Q3 and Q4, reflecting strong execution of our sustainable growth strategy." Mr. Huang concluded.

<sup>5</sup> For purposes of comparison, the financial and operating data of continuing business for the second quarter of 2022 or full year of 2022 are presented in this column.

<sup>6</sup> An "active student with attended lesson consumption" for a specified 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.

**Third Quarter 2022** **Financial Results**

***Net Revenues and Gross Margin***

Net revenues for the third quarter of 2022 were US$4.6 million. The number of active students with attended lesson consumption was approximately 19,500 in the third quarter of 2022.

Cost of revenues for the third quarter of 2022 was US$1.0 million. Gross profit for the third quarter of 2022 was US$3.6 million. Gross margin for the third quarter of 2022 was 78.6%.

***Operating Expenses***

Total operating expenses for the third quarter of 2022 were US$6.2 million.

Sales and marketing expenses for the third quarter of 2022 were US$3.7 million. Excluding share-based compensation expenses, non-GAAP sales and marketing expenses for the third quarter of 2022 were US$3.7 million.

Product development expenses for the third quarter of 2022 were US$0.63 million. Excluding share-based compensation expenses, non-GAAP product development expenses for the third quarter of 2022 were US$0.58 million.

General and administrative expenses for the third quarter of 2022 were US$1.8 million. Excluding share-based compensation expenses, non-GAAP general and administrative expenses for the third quarter of 2022 were US$1.7 million.

***Loss from Operations***

Operating loss for the third quarter of 2022 was US$2.6 million.

Non-GAAP operating loss for the third quarter of 2022 was US$2.4 million.

***Net Loss***

Net loss for the third quarter of 2022 was US$2.8 million.

Excluding share-based compensation expenses of US$0.2 million, non-GAAP net loss for the third quarter of 2022 was US$2.6 million.

Basic and diluted net loss per share attributable to ordinary shareholders for the third quarter of 2022 was US$0.01.

Excluding share-based compensation expenses of US$0.2 million, non-GAAP basic and diluted net loss per share attributable to ordinary shareholders for the third quarter of 2022 was US$0.01.

Basic and diluted net loss per American depositary share ("ADS") attributable to ordinary shareholders for the third quarter of 2022 was US$0.50. Each ADS represents 60 Class A ordinary shares.

Excluding share-based compensation expenses of US$0.2 million, non-GAAP basic and diluted net loss per ADS attributable to ordinary shareholders for the third quarter of 2022 was US$0.46.

***Balance Sheet***

As of September 30, 2022, the Company had total cash, cash equivalents, restricted cash of US$22.2 million.

The Company had advances from students<sup>7</sup> of US$13.2 million as of September 30, 2022.

**Fourth Quarter 2022** **Financial Results**

***Net Revenues and Gross Margin***

Net revenues for the fourth quarter of 2022 were US$5.1 million. The number of active students with attended lesson consumption was approximately 22,800 in the fourth quarter of 2022.

Cost of revenues for the fourth quarter of 2022 was US$1.1 million. Gross profit for the fourth quarter of 2022 was US$4.0 million. Gross margin for the fourth quarter of 2022 was US$79.0 %.

***Operating Expenses***

Total operating expenses for the fourth quarter of 2022 were US$6.2 million.

Sales and marketing expenses for the fourth quarter of 2022 were US$3.99 million. Excluding share-based compensation expenses, non-GAAP sales and marketing expenses for the fourth quarter of 2022 were US$3.96 million.

Product development expenses for the fourth quarter of 2022 were US$0.44 million. Excluding share-based compensation expenses, non-GAAP product development expenses for the fourth quarter of 2022 were US$0.39 million.

General and administrative expenses for the fourth quarter of 2022 were US$1.74 million. Excluding share-based compensation expenses, non-GAAP general and administrative expenses for the fourth quarter of 2022 were US$1.71 million.

***Loss from Operations***

Operating loss for the fourth quarter of 2022 was US$2.2 million.

Non-GAAP operating loss for the fourth quarter of 2022 was US$2.1 million.

<sup>7</sup> "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"

***Net Loss***

Net loss for the fourth quarter of 2022 was US$2.0 million.

Excluding share-based compensation expenses of US$0.1 million, non-GAAP net loss for the fourth quarter of 2022 was US$1.9 million.

Basic and diluted net loss per share attributable to ordinary shareholders for the fourth quarter of 2022 was US$0.01.

Excluding share-based compensation expenses of US$0.1 million, non-GAAP basic and diluted net loss per share attributable to ordinary shareholders for the fourth quarter of 2022 was US$0.01.

Basic and diluted net loss per American depositary share ("ADS") attributable to ordinary shareholders for the fourth quarter of 2022 was US$0.36. Each ADS represents 60 Class A ordinary shares.

Excluding share-based compensation expenses of US$0.1 million, non-GAAP basic and diluted net loss per ADS attributable to ordinary shareholders for the fourth quarter of 2022 was US$0.34.

***Balance Sheet***

As of December 31, 2022, the Company had total cash, cash equivalents, time deposits of US$23.1 million.

The Company had advances from students of US$15.2 million as of December 31, 2022.

**Full** **Year 2022 Financial Results**

***Net Revenues and Gross margin***

Net revenues for 2022 were US$15.0 million. The increase was primarily attributed to an increase in the number of active students with general lesson consumption.

Cost of revenues for 2022 was US$3.2 million. Gross profit for 2022 was US$11.9 million, gross margin for 2022 was 78.8%.

***Operating Expenses***

Total operating expenses for 2022 were US$24.2 million.

Sales and marketing expenses for 2022 were US$13.28 million. Excluding share-based compensation expenses, non-GAAP sales and marketing expenses for 2022 were US$13.26 million.

Product development expenses for 2022 were US$2.9 million. Excluding share-based compensation expenses, non-GAAP product development expenses for 2022 were US$2.7 million.

General and administrative expenses for 2022 were US$8.1 million. Excluding share-based compensation expenses, non-GAAP general and administrative expenses for 2022 were US$7.5 million.

***Loss from Operations***

Operating loss for 2022 was US$12.4 million.

Non-GAAP operating loss for 2022 was US$11.6 million.

***Net Loss***

Net loss for 2022 was US$42.6 million.

Non-GAAP net loss for 2022 was US$41.8 million.

Basic and diluted net loss per ADS attributable to ordinary shareholders for 2022 was US$7.61. Each ADS represents 60 Class A ordinary shares.

Non-GAAP basic and diluted net loss per ADS attributable to ordinary shareholders for 2022 was US$7.48.

The financial statements for the third quarter ended September 30, 2022 and fourth quarter and full year ended December 31, 2022 herein have not been audited or reviewed by the Company's independent registered accounting firm. The audited financial statements for the year ended December 31, 2022 to be disclosed in the Company's Form 20-F may differ from the above-mentioned unaudited and unreviewed financial statements.

**Outlook**

For the first quarter of 2023, the Company currently expects net gross billings of international business to be between $8.0 million and $8.2 million, which would represent sequential growth of 6.2% to 8.9% and an increase of approximately 51.2% to 55.0% from the same quarter last year.

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 29, 2023 (8:00 PM Singapore/Hong Kong time on March 29, 2023).

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

---

| | |
|:---|:---|
| United States (toll free): | 1-888-346-8982 |
| International: | 1-412-902-4272 |
| Singapore (toll free): | 800-120-6157 |
| Mainland China (toll free): | 4001-201203 |
| Hong Kong (toll free): | 800-905945 |
| Hong Kong (local toll): | 852-301-84992 |

---

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 <u>http://ir.51talk.com</u>.

A replay of the conference call will be accessible until April 05, 2023, by dialing the following telephone numbers:

United States (toll free): 1-877-344-7529 <br> International: 1-412-317-0088 <br> Replay Access Code: 4004363

**About 51Talk Online Education Group**

51Talk Online Education Group (NYSE: COE) is a global online education platform with core expertise in English education. The Company's mission is to make quality education accessible and affordable. The Company's online and mobile education platforms enable students to take live interactive English lessons, on demand. The Company connects its students with a large pool of highly qualified teachers that it assembled 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

<u>davidchung@51talk.com</u>

Ms. Jinling Wang

wangjinling@51talk.com

**51TALK ONLINE EDUCATION GROUP**

**UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS**

**(In thousands)**

---

| | | |
|:---|:---|:---|
|  | **As of** | **As of** |
|  | **Sep.30,**<br>**2022** | **Dec. 31,**<br>**2022** |
|  | **US$** | **US$** |
| **ASSETS** |  |  |
| &nbsp;&nbsp;&nbsp;Current assets |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | 21259 | 18186 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Time deposites |  | 4872 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Restricted cash | 975 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amounts due from related parties | 3 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 3434 | 3509 |
| &nbsp;&nbsp;&nbsp;Total current assets | 25671 | 26567 |
| &nbsp;&nbsp;&nbsp;Non-current assets |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Property and equipment, net | 32 | 25 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Intangible assets, net | 107 | 104 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Right-of-use assets | 853 | 769 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred tax assets | 31 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other non-current assets | 236 | 169 |
| &nbsp;&nbsp;&nbsp;Total non-current assets | 1259 | 1067 |
| &nbsp;&nbsp;&nbsp;**Total assets** | **26930** | **27634** |
| **LIABILITIES AND SHAREHOLDERS' EQUITY** |  |  |
| &nbsp;&nbsp;&nbsp;Current liabilities |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Advances from students | 13167 | 15167 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued expenses and other current liabilities | 4031 | 4341 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amounts due to related parties |  | 389 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Lease liability | 419 | 427 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Taxes payable | 167 | 186 |
| &nbsp;&nbsp;&nbsp;Total current liabilities | 17784 | 20510 |
| &nbsp;&nbsp;&nbsp;Non-current liabilities |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Lease liability | 399 | 307 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other non-current liabilities | 202 | 156 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred tax liabilities | - | 84 |
| &nbsp;&nbsp;&nbsp;Total non-current liabilities | 601 | 547 |
| &nbsp;&nbsp;&nbsp;**Total liabilities** | **18385** | **21057** |
| &nbsp;&nbsp;&nbsp;Total shareholders' equity | **8545** | **6577** |
| &nbsp;&nbsp;&nbsp;**Total liabilities and shareholders' equity** | **26930** | **27634** |

---

**51TALK ONLINE EDUCATION GROUP**

**UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS**

**(In thousands except for number of shares and per share data)**

---

| | | | |
|:---|:---|:---|:---|
|  | **For the three months ended** | **For the three months ended** | **For the year ended** |
|  | **Sep. 30,**<br>**2022** | **Dec. 31,**<br>**2022** | **Dec. 31,**<br>**2022** |
|  | **US$** | **US$** | **US$** |
| Net revenues | 4593 | 5051 | 15048 |
| Cost of revenues | (984) | (1062) | (3194) |
| Gross profit | 3609 | 3989 | 11854 |
| Operating expenses |  |  |  |
| Sales and marketing expenses | (3728) | (3985) | (13279) |
| Product development expenses | (629) | (435) | (2865) |
| General and administrative expenses | (1830) | (1742) | (8068) |
| Total operating expenses | (6187) | (6162) | (24212) |
| Loss from operations | (2578) | (2173) | (12358) |
| Other income/(expenses), net | (190) | 171 | (426) |
| Loss before income tax expenses and discontinued operations | (2768) | (2002) | (12784) |
| Income tax expenses | (34) | - | (60) |
| Loss from continuing operations, net of income tax | (2802) | (2002) | (12844) |
| Loss from discontinued operations, net of income tax | - | - | (29712) |
| Net loss, all attributable to the Company's ordinary shareholders | (2802) | (2002) | (42556) |
| Weighted average number of ordinary shares used in computing basic and diluted loss per share | 336341446 | 337549708 | 335640275 |

---

**51TALK ONLINE EDUCATION GROUP**

**UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS**

**(In thousands except for number of shares and per share data)**

---

| | | | |
|:---|:---|:---|:---|
|  | **For the three months ended** | **For the three months ended** | **For the year ended** |
|  | **Sep. 30,**<br>**2022** | **Dec. 31,**<br>**2022** | **Dec. 31,**<br>**2022** |
|  | **US$** | **US$** | **US$** |
| Net loss per share attributable to ordinary shareholders |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Basic and diluted | (0.01) | (0.01) | (0.13) |
| Net loss per ADS attributable to ordinary shareholders |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Basic and diluted | (0.50) | (0.36) | (7.61) |
| Share-based compensation expenses are included in the operating expenses as follows: |  |  |  |
| Sales and marketing expenses |  | (30) | (17) |
| Product development expenses | (49) | (45) | (149) |
| General and administrative expenses | (156) | (34) | (546) |

---

**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 three months ended** | **For the year ended** |
|  | **Sep. 30,**<br>**2022** | **Dec. 31,**<br>**2022** | **Dec. 31,**<br>**2022** |
|  | **US$** | **US$** | **US$** |
| Sales and marketing expenses | (3728) | (3985) | (13279) |
| Less: Share-based compensation expenses | - | (30) | (17) |
| Non-GAAP sales and marketing expenses | (3728) | (3955) | (13262) |
| Product development expenses | (629) | (435) | (2865) |
| Less: Share-based compensation expenses | (49) | (45) | (149) |
| Non-GAAP product development expenses | (580) | (390) | (2716) |
| General and administrative expenses | (1830) | (1742) | (8068) |
| Less: Share-based compensation expenses | (156) | (34) | (546) |
| Non-GAAP general and administrative expenses | (1674) | (1708) | (7522) |
| Operating expenses | (6187) | (6162) | (24212) |
| Less: Share-based compensation expenses | (205) | (109) | (712) |
| Non-GAAP operating expenses | (5982) | (6053) | (23500) |
| Loss from operations | (2578) | (2173) | (12358) |
| Less: Share-based compensation expenses | (205) | (109) | (712) |
| Non-GAAP loss from operations | (2373) | (2064) | (11646) |

---

**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 three months ended** | **For the year ended** |
|  | **Sep. 30,**<br>**2022** | **Dec. 31,**<br>**2022** | **Dec. 31,**<br>**2022** |
|  | **US$** | **US$** | **US$** |
| Income tax expenses | (34) |  | (60) |
| Less: Tax impact of Share-based compensation expenses | - | - | - |
| Non-GAAP income tax expenses | (34) | - | (60) |
| Loss from continuing operations, net of income tax | (2802) | (2002) | (12844) |
| Less: Share-based compensation expenses | (205) | (109) | (712) |
| Non-GAAP loss from continuing operations, net of income tax | (2597) | (1893) | (12, 132) |
| Loss from discontinued operations, net of income tax |  |  | (29712) |
| Less: Share-based compensation expenses | - | - | - |
| Non-GAAP loss from discontinued operations, net of income tax | - | - | (29712) |
| Net loss, all attributable to the Company's ordinary shareholders | (2802) | (2002) | (42556) |
| Add back: Share-based compensation expenses | (205) | (109) | (712) |
| Non-GAAP net loss, all attributable to the Company's ordinary shareholders | (2597) | (1893) | (41844) |
| Weighted average number of ordinary shares used in computing basic and diluted loss per share | 336341446 | 337549708 | 335640275 |
| Non-GAAP net loss per share attributable to ordinary shareholders |  |  |  |
| &nbsp;&nbsp;&nbsp;basic and diluted | (0.01) | (0.01) | (0.12) |
| Non-GAAP net loss per ADS attributable to ordinary shareholders |  |  |  |
| &nbsp;&nbsp;&nbsp;basic and diluted | (0.46) | (0.34) | (7.48) |

---