Jianzhi Education Technology Group Company Limited (the
“Company” or “Jianzhi”) (NASDAQ: JZ), a leading provider of digital
educational content in China, today announced its financial results
for fiscal year 2022.
Yong Hu, CEO of the Company commented: “In the
fiscal year 2022, we remained committed to meeting China's demand
for high-quality vocational training resources and solidified our
position as a leading digital educational content provider in the
country. During the year ending December 31, 2022, our company
achieved a revenue growth of about 6.9%, reaching approximately
RMB505.7 million, compared to about RMB473.2 million in 2021. This
growth was primarily driven by a significant increase in revenue
from IT related solutions and services, which saw a substantial
increase of RMB192.6 million ($US27.9 million), representing a
growth rate of 178.1%.”
“Though our general and administrative expenses
significantly increased in the past year, affecting our overall
profitability to some extent, it is important to note that these
expenses were primarily due to non-cash factors, including
increased impairment expenses related to licensing copyrights and
goodwill, as well as changes in provisions for doubtful accounts,
mainly due to payment delays from educational content customers
caused by the impact of COVID-19. We expect these factors that led
to the increase to cease as we consolidate our market leadership
and expand content promotion and distribution with our partners,
thereby not affecting the company's overall performance in the
future.”
“With our expertise in vocational education and
strong content development capabilities, we continued to build a
comprehensive digital education content database in 2022. Our
library comprises over 39,000 online videos and video courses,
totaling approximately 10,080 hours, with over 75.8% of the content
being self-developed. Our content covers a wide range of
professional development topics, including employability skills,
entrepreneurship guidance, professional skill training, skill
enhancement, and professional certification exams, to meet the
growing demand for online educational content.”
“In 2022, we continued to strengthen our
collaboration with telecom operators. For example, the monthly
subscription purchase volume via telecom operators of our own
mobile video package product ‘Fish Learning launched the fourth
quarter of 2017 reached approximately 31.4 million by December 31,
2022, and total monthly subscription purchases were approximately
2.8 million for the years ended December 31, 2022.
We expect to continue leveraging the telecom operator’s platform to
promote our content and provide subscription services through our
‘Fish Learning’ mobile application. We also collaborated with
another telecom operator in China to offer educational content
redemption services for their mobile users. Approximately 3.4
million times course redemptions were made in fiscal year 2022.
This arrangement generated revenue for us through point rewards
paid by the telecom operator's subsidiary.”
“By December 31, 2022, we received over 5.9
million monthly subscriptions from our Light Class mobile video
package product which we launched with telecom operator partner
since in 2019, more than 570 quarterly subscriptions, and around
0.2 million annual subscriptions obtained from WeChat users and
through the partnership.”
“In addition, we also collaborate with
third-party content providers to supplement our own content
database. These agreements allow us to use their educational videos
and we aim to expand such partnerships.”
“Looking forward we are encouraged by our
revenue growth and remain focused on optimizing our operations,
improving the quality of our educational content, and exploring
opportunities for further growth in the IT related solution
services sector. We will keep committed to enhancing our
performance and delivering value to our stakeholders.”
Fiscal Year 2022 Financial
Results:The following table sets forth a summary of our
(including the VIEs’) consolidated results of operations for the
years indicated, both in absolute amounts and as percentages of
total income from us and the VIEs.
|
|
For the Years Ended December 31, |
|
|
2021 |
|
|
2022 |
|
|
|
|
RMB |
|
RMB |
% Change |
(in RMB million, except earnings per share; differences due
to rounding) |
|
|
|
|
|
Net revenues |
|
473.25 |
|
|
505.72 |
|
6.86 |
% |
Gross profit (loss) |
|
104.20 |
|
|
(5.54 |
) |
(105.32 |
%) |
Gross (loss) margin |
|
22.02 |
% |
|
(1.1 |
%) |
N/A |
|
Income (loss) from operations |
|
50.79 |
|
|
(207.45 |
) |
(508.45 |
%) |
Net income (loss) |
|
52.93 |
|
|
(196.58 |
) |
(471.40 |
%) |
Earnings (loss) per share – basic and diluted |
|
0.43 |
|
|
(1.68 |
) |
(490.70 |
%) |
Net RevenuesNet revenue increased by 6.9% from
RMB473.2 million for the year ended December 31, 2021 to RMB505.7
million (US$73.3 million) for the year ended December 31, 2022.
This increase was primarily driven by the net effects of an
increase of RMB192.6 million (US$27.9 million) in revenue generated
from IT related solution services, partially net off by a decrease
of RMB160.2 million (US$23.2 million) in net revenues from the
provision of educational content services and other services.
- Net revenue from the educational
content service and other services decreased by
RMB160.2 million (US$23.2 million) from
RMB365.1 million for the year ended December 31, 2021 to
RMB204.9 million (US$29.7 million) for the year ended
December 31, 2022. Because there is constant need for updating and
developing educational content, the Company faced the risk of
content becoming outdated before generating profits. Therefore In
2022, Jianzhi adopted conservative strategies, resulting in a
significant decline in revenues and lost subscriptions. The
decrease was primarily due to the absence of new courses and
attractive content, leading to decreased subscriptions from end
customers.
- Net revenue from IT related
solution services increased by RMB192.6 million (US$27.9 million),
or 178.1% from RMB108.2 million for the year ended December 31,
2021 to RMB300.8 million (US$43.6 million) for the year ended
December 31, 2022. The increase was primarily attributable to
acquisition of a cloud-based customer in the year of 2022 which
contributed revenues of RMB 197.5 million (US$28.6 million) in IT
procurement and assembling of equipment.
Cost of RevenuesCost of revenue increased by
38.5% from RMB369.1 million for the year ended December 31, 2021 to
RMB511.3million (US$74.1 million) for the year ended December 31,
2022. The increase of cost of revenues was primarily in line with
the increase of revenues in IT related solution services. Compared
with the revenue growth, the higher percentage of increase in cost
of revenues was mainly attributable to the high equipment purchase
cost we incurred for IT procurement and assembling projects during
the year ended December 31, 2022.
Gross profit (loss)Due to the aforementioned
factors, gross profit declined from RMB104.2 million in 2021 to a
gross loss of RMB5.5 million (US$0.8 million) in 2022. The decrease
was mainly due to the decrease in the gross profits margin for IT
related solution services for the year ended December 31, 2022,
because we completed procurement and assembling equipment projects
with contract value of RMB10.8 million (US$1.7 million) for the new
customer, in which we incurred significant equipment purchasing
cost, resulting in relatively lower gross profit margin.
Operating ExpensesTotal operating expenses rose
from RMB53.4 million in 2021 to RMB202.6million (US$29.4 million)
in 2022.
- Sales and marketing expenses
decreased from RMB7.6 million in 2021 to RMB7.1 million (US$1.0
million) in 2022. This decrease was mainly driven by a decrease of
RMB1.3 million (US$0.2 million) in salary and welfare expenses
because we laid off certain salespersons and reduced marketing and
promotion for educational content services, and there was a
decrease of $0.7 million in travel and entertainment expenses as a
result of decrease in salespersons, partially net off by an
increase of RMB1.3 million (US$0.2 million) in the service fee
which were used in tendering for IT solution service
customers.
- General and administrative expenses
increased from RMB19.5 million in 2021 to RMB179.2 million (US$26.0
million) in 2022. This increase was caused by several factors,
including an impairment of licensed copyrights due to outdated
educational content, impairments of goodwill and customer
relationships related to an acquisition, and changes in allowance
of doubtful accounts due to delayed payments from educational
content customers affected by COVID-19.
- Research and development expenses
decreased from RMB26.4 million in 2021 to RMB15.6 million (US$2.3
million) in 2022. This decrease was primarily due to reductions in
salary and welfare expenses and outsourced labor costs as the VIEs
reduced expenditures on the development of new educational
content.
Income Tax ExpensesIncome tax expenses changed
from RMB4.3 million for the year ended December 31, 2021 to income
tax benefits of RMB11.0 million (US$1.6 million) for the year ended
December 31, 2022, because the Company incurred net operating
losses during the year ended December 31, 2022 which could be
carried forward for the next five years.
Net Income (Loss)As a result of the foregoing,
the Company reported net loss of RMB196.6 million (US$28.5 million)
for the year ended December 31, 2022 compared to net income of
RMB52.9 million for the year ended December 31, 2021.
Recent Development
On November 28, 2022, the Company announced its
subsidiary Shanghai Ang’you Internet Technology Co., Ltd. has
entered into strategic cooperation agreement with Jinqiao
Management Bureau of Shanghai Pilot Free Trade Zone on its
vocational training online platform.
On November 14, 2022, the Company announced it
entered into a “Ten Schools and 100 Enterprises Action Plan”
strategic cooperation agreement with Modern Industry-Education
Integration Promotion Center of Shanghai Pudong New Area (the
“Center”), to jointly develop initiatives to strengthen
collaboration between local governments, schools and enterprises in
order to cultivate cross-border e-commerce talents and create a
platform ecosystem for modern vocational education (the
“Cooperation”).
About Jianzhi Education Technology Group
Company Limited
Headquartered in Beijing and established in
2011, Jianzhi is a leading provider of digital educational content
in China and has been committed to developing educational content
to fulfill the massive demand for high-quality, professional
development training resources in China. Jianzhi started operations
by providing educational content products and IT services to higher
education institutions. Jianzhi also provides products to
individual customers. Leveraging its strong capabilities in
developing proprietary professional development training content
and success in consolidating educational content resources within
the industry, Jianzhi has successfully built up a comprehensive,
multi-dimensional digital educational content database which offers
a wide range of professional development products. Jianzhi embed
proprietary digital education content into the self-developed
online learning platforms, which are provided to a wide range of
customers through its omni-channel sales system. Jianzhi is also
fully committed to the digitalization and informatization of the
education sector in China. For more information, please visit:
www.jianzhi-jiaoyu.com.
Safe Harbor Statement
This press release (the “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. Statements that are not historical facts, including
statements about the Company’s beliefs, plans, and expectations,
are forward-looking statements. Forward-looking statements involve
inherent risks and uncertainties. Further information regarding
these and other risks is included in the Company’s filings with the
SEC. All information provided in this Press Release is as of the
date of this Press Release, and the Company does not undertake any
obligation to update any forward-looking statement, except as
required under applicable law.
For investor and media inquiries, please
contact:
Janice WangWFS Investor Relations Inc.Phone: +86
13811768559+1 628 283 9214Email: services@wealthfsllc.com
JIANZHI EDUCATION TECHNOLOGY GROUP
COMPANY LIMITEDCONSOLIDATED BALANCE
SHEETS(Amounts in Renminbi (“RMB”) and U.S.
dollars (“US$”),except for number of shares and
per share data)
|
|
December 31,2021 |
|
|
December 31,2022 |
|
|
December 31,2022 |
|
|
|
RMB |
|
|
RMB |
|
|
US$ |
|
Assets |
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
61,266,782 |
|
|
|
65,055,278 |
|
|
|
9,432,129 |
|
Accounts receivable, net |
|
|
104,775,266 |
|
|
|
17,173,021 |
|
|
|
2,489,854 |
|
Inventories |
|
|
1,960,277 |
|
|
|
399,439 |
|
|
|
57,913 |
|
Deferred offering expenses |
|
|
8,494,583 |
|
|
|
— |
|
|
|
— |
|
Due from a related party |
|
|
2,473,750 |
|
|
|
1,051,869 |
|
|
|
152,507 |
|
Short-term prepayments |
|
|
288,101,452 |
|
|
|
254,493,399 |
|
|
|
36,898,074 |
|
Short-term investments |
|
|
11,430,000 |
|
|
|
4,080,000 |
|
|
|
591,544 |
|
Prepaid expenses and other current assets |
|
|
5,123,221 |
|
|
|
9,518,326 |
|
|
|
1,380,029 |
|
Total current assets |
|
|
483,625,331 |
|
|
|
351,771,332 |
|
|
|
51,002,050 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Right-of-use assets, net |
|
|
300,024 |
|
|
|
— |
|
|
|
— |
|
Deferred tax assets, net |
|
|
388,321 |
|
|
|
9,176,875 |
|
|
|
1,330,522 |
|
Property and equipment, net |
|
|
214,717 |
|
|
|
153,880 |
|
|
|
22,310 |
|
Educational contents, net |
|
|
206,695,356 |
|
|
|
214,441,814 |
|
|
|
31,091,140 |
|
Intangible assets, net |
|
|
17,187,208 |
|
|
|
— |
|
|
|
— |
|
Goodwill |
|
|
7,712,011 |
|
|
|
— |
|
|
|
— |
|
Long-term prepayments |
|
|
143,494,187 |
|
|
|
151,779,105 |
|
|
|
22,005,902 |
|
Total non-current assets |
|
|
375,991,824 |
|
|
|
375,551,674 |
|
|
|
54,449,874 |
|
Total assets |
|
|
859,617,155 |
|
|
|
727,323,006 |
|
|
|
105,451,924 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
|
24,286,309 |
|
|
|
8,037,004 |
|
|
|
1,165,256 |
|
Contract liabilities |
|
|
327,299,227 |
|
|
|
290,028,010 |
|
|
|
42,050,109 |
|
Salary and welfare payable |
|
|
3,411,486 |
|
|
|
2,302,646 |
|
|
|
333,852 |
|
Income taxes payable |
|
|
3,743,247 |
|
|
|
1,170,795 |
|
|
|
169,749 |
|
Value added tax (“VAT”) and other tax payable |
|
|
2,669,408 |
|
|
|
4,063,389 |
|
|
|
589,136 |
|
Other payables |
|
|
5,276,472 |
|
|
|
2,658,243 |
|
|
|
385,409 |
|
Lease liabilities, current |
|
|
295,367 |
|
|
|
— |
|
|
|
— |
|
Amount due to related parties |
|
|
71,707,642 |
|
|
|
52,711,457 |
|
|
|
7,642,443 |
|
Total current liabilities |
|
|
438,689,158 |
|
|
|
360,971,544 |
|
|
|
52,335,954 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities |
|
|
2,191,500 |
|
|
|
— |
|
|
|
— |
|
Total non-current liabilities |
|
|
2,191,500 |
|
|
|
— |
|
|
|
— |
|
Total liabilities |
|
|
440,880,658 |
|
|
|
360,971,544 |
|
|
|
52,335,954 |
|
|
|
December 31,2021 |
|
|
December 31,2022 |
|
|
December 31,2022 |
|
|
|
RMB |
|
|
RMB |
|
|
US$ |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mezzanine equity: |
|
|
|
|
|
|
|
|
|
Redeemable ordinary shares (US$0.0001 par value; 11,110,000
and nil shares issued and outstanding
as of December 31, 2021 and 2022,
respectively)* |
|
|
45,984,876 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders’ equity |
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary shares (US$0.0001 par value; 500,000,000 shares
authorized, 100,000,000 shares and 121,110,000 issued and
outstanding as of December 31, 2021 and 2022)* |
|
|
63,291 |
|
|
|
77,747 |
|
|
|
12,111 |
|
Additional paid-in capital |
|
|
54,045,908 |
|
|
|
242,093,942 |
|
|
|
35,099,483 |
|
Statutory reserves |
|
|
23,599,304 |
|
|
|
23,599,304 |
|
|
|
3,421,577 |
|
Retained earnings |
|
|
280,983,836 |
|
|
|
81,822,029 |
|
|
|
11,863,081 |
|
Accumulated other comprehensive income |
|
|
400,233 |
|
|
|
2,520,630 |
|
|
|
365,457 |
|
Total Jianzhi Education Technology Group Company Limited’s
shareholders’ equity |
|
|
359,092,572 |
|
|
|
350,113,652 |
|
|
|
50,761,709 |
|
Noncontrolling interests |
|
|
13,659,049 |
|
|
|
16,237,810 |
|
|
|
2,354,261 |
|
Total shareholders’ equity |
|
|
372,751,621 |
|
|
|
366,351,462 |
|
|
|
53,115,970 |
|
Total liabilities, mezzanine equity and shareholders’
equity |
|
|
859,617,155 |
|
|
|
727,323,006 |
|
|
|
105,451,924 |
|
JIANZHI EDUCATION TECHNOLOGY GROUP
COMPANY LIMITEDCONSOLIDATED STATEMENTS OF
OPERATIONS AND COMPREHENSIVE INCOME (LOSS)(Amounts
in Renminbi (“RMB”) and U.S. dollars
(“US$”),except for number of shares and per share
data)
|
|
For the Years Ended December 31, |
|
|
|
2020 |
|
|
2021 |
|
|
2022 |
|
|
2022 |
|
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
US$ |
|
Net revenues |
|
|
404,931,954 |
|
|
|
473,247,283 |
|
|
|
505,724,311 |
|
|
|
73,323,133 |
|
Cost of revenues |
|
|
(275,790,112 |
) |
|
|
(369,052,134 |
) |
|
|
(511,265,334 |
) |
|
|
(74,126,506 |
) |
Gross profit (loss) |
|
|
129,141,842 |
|
|
|
104,195,149 |
|
|
|
(5,541,023 |
) |
|
|
(803,373 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing expenses |
|
|
5,031,526 |
|
|
|
7,576,963 |
|
|
|
7,087,625 |
|
|
|
1,027,609 |
|
General and administrative expenses |
|
|
26,054,063 |
|
|
|
19,476,375 |
|
|
|
179,249,830 |
|
|
|
25,988,783 |
|
Research and development expenses |
|
|
15,584,738 |
|
|
|
26,355,055 |
|
|
|
15,568,768 |
|
|
|
2,257,259 |
|
Total operating expenses |
|
|
46,670,327 |
|
|
|
53,408,393 |
|
|
|
201,906,223 |
|
|
|
29,273,651 |
|
Income (loss) from operations |
|
|
82,471,515 |
|
|
|
50,786,756 |
|
|
|
(207,447,246 |
) |
|
|
(30,077,024 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment income |
|
|
407,827 |
|
|
|
569,737 |
|
|
|
603,058 |
|
|
|
87,435 |
|
Interest income (expenses), net |
|
|
53,596 |
|
|
|
(892,906 |
) |
|
|
(2,088,467 |
) |
|
|
(302,799 |
) |
Other expenses |
|
|
(19,614 |
) |
|
|
(12,563 |
) |
|
|
(286,522 |
) |
|
|
(41,539 |
) |
Government grants |
|
|
4,482,816 |
|
|
|
6,753,388 |
|
|
|
1,656,077 |
|
|
|
240,109 |
|
Total other income, net |
|
|
4,924,625 |
|
|
|
6,417,656 |
|
|
|
(115,854 |
) |
|
|
(16,794 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income tax |
|
|
87,396,140 |
|
|
|
57,204,412 |
|
|
|
(207,563,100 |
) |
|
|
(30,093,818 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax (expense) benefits |
|
|
(485,749 |
) |
|
|
(4,273,788 |
) |
|
|
10,980,054 |
|
|
|
1,591,958 |
|
Net income (loss) |
|
|
86,910,391 |
|
|
|
52,930,624 |
|
|
|
(196,583,046 |
) |
|
|
(28,501,860 |
) |
Net income attributable to noncontrolling
interests |
|
|
4,586,492 |
|
|
|
4,672,355 |
|
|
|
2,578,761 |
|
|
|
373,885 |
|
Net income (loss) attributable to the Jianzhi Education
Technology Group Company Limited’s shareholders |
|
|
82,323,899 |
|
|
|
48,258,269 |
|
|
|
(199,161,807 |
) |
|
|
(28,875,745 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
86,910,391 |
|
|
|
52,930,624 |
|
|
|
(196,583,046 |
) |
|
|
(28,501,860 |
) |
Other comprehensive (loss) income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustments |
|
|
(35,391 |
) |
|
|
211,494 |
|
|
|
2,120,397 |
|
|
|
307,429 |
|
Total other comprehensive (loss) income |
|
|
(35,391 |
) |
|
|
211,494 |
|
|
|
2,120,397 |
|
|
|
307,429 |
|
Total comprehensive income (loss) |
|
|
86,875,000 |
|
|
|
53,142,118 |
|
|
|
(194,462,649 |
) |
|
|
(28,194,431 |
) |
Net comprehensive income attributable to noncontrolling
interests |
|
|
4,586,492 |
|
|
|
4,672,355 |
|
|
|
2,578,761 |
|
|
|
373,885 |
|
Comprehensive income (loss) attributable to the Jianzhi
Education Technology Group Company Limited’s
shareholders |
|
|
82,288,508 |
|
|
|
48,469,763 |
|
|
|
(197,041,410 |
) |
|
|
(28,568,316 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted* |
|
|
0.74 |
|
|
|
0.43 |
|
|
|
(1.68 |
) |
|
|
(0.24 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted* |
|
|
111,110,000 |
|
|
|
111,110,000 |
|
|
|
118,512,959 |
|
|
|
118,512,959 |
|
JIANZHI EDUCATION TECHNOLOGY GROUP
COMPANY LIMITEDCONSOLIDATED STATEMENTS OF CASH
FLOWS(Amounts in Renminbi (“RMB”) and U.S. dollars
(“US$”)
|
|
For the Years Ended December 31, |
|
|
|
2020 |
|
|
2021 |
|
|
2022 |
|
|
2022 |
|
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
US$ |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
86,910,391 |
|
|
|
52,930,624 |
|
|
|
(196,583,046 |
) |
|
|
(28,501,860 |
) |
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation of property and equipment |
|
|
538,303 |
|
|
|
78,000 |
|
|
|
60,837 |
|
|
|
8,821 |
|
Amortization of educational contents |
|
|
24,375,147 |
|
|
|
45,296,565 |
|
|
|
91,542,454 |
|
|
|
13,272,408 |
|
Impairment of educational contents |
|
|
|
|
|
|
|
|
|
|
106,182,780 |
|
|
|
15,395,056 |
|
Amortization of intangible assets |
|
|
7,805,096 |
|
|
|
6,656,298 |
|
|
|
16,840,435 |
|
|
|
2,441,634 |
|
Impairment of intangible assets |
|
|
|
|
|
|
|
|
|
|
12,139,226 |
|
|
|
1,760,022 |
|
Impairment of goodwill |
|
|
|
|
|
|
|
|
|
|
7,712,011 |
|
|
|
1,118,136 |
|
Amortization of operating lease right-of-use assets |
|
|
3,592,290 |
|
|
|
2,362,967 |
|
|
|
300,024 |
|
|
|
43,499 |
|
Provision (Reversal of provision) for doubtful accounts |
|
|
210,433 |
|
|
|
(119,539 |
) |
|
|
34,901,498 |
|
|
|
5,060,242 |
|
Deferred tax benefit |
|
|
(45,415 |
) |
|
|
(649,078 |
) |
|
|
(10,980,054 |
) |
|
|
(1,591,958 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(31,439,946 |
) |
|
|
10,148,705 |
|
|
|
52,700,747 |
|
|
|
7,640,890 |
|
Inventories |
|
|
1,877,720 |
|
|
|
15,655 |
|
|
|
1,560,838 |
|
|
|
226,300 |
|
Prepaid expenses and other current assets |
|
|
357,319 |
|
|
|
(2,197,407 |
) |
|
|
3,127,291 |
|
|
|
453,415 |
|
Short-term prepayments |
|
|
12,940,022 |
|
|
|
(285,437,271 |
) |
|
|
33,608,121 |
|
|
|
4,872,720 |
|
Accounts payable |
|
|
7,921,537 |
|
|
|
1,059,057 |
|
|
|
(16,249,305 |
) |
|
|
(2,355,928 |
) |
Salary and welfare payable |
|
|
415,648 |
|
|
|
9,831 |
|
|
|
(1,108,840 |
) |
|
|
(160,767 |
) |
Contract liabilities |
|
|
(9,365,507 |
) |
|
|
319,904,579 |
|
|
|
(37,271,217 |
) |
|
|
(5,403,819 |
) |
Income taxes payable |
|
|
(903,026 |
) |
|
|
2,822,268 |
|
|
|
(2,572,452 |
) |
|
|
(372,970 |
) |
Value added tax (“VAT”) and other tax payable |
|
|
(4,325,138 |
) |
|
|
(1,122,235 |
) |
|
|
1,393,981 |
|
|
|
202,108 |
|
Other payables |
|
|
455,342 |
|
|
|
(1,964,796 |
) |
|
|
(2,787,853 |
) |
|
|
(404,202 |
) |
Lease liabilities |
|
|
(3,566,734 |
) |
|
|
(2,020,636 |
) |
|
|
(295,367 |
) |
|
|
(42,824 |
) |
Net cash provided by operating activities |
|
|
97,753,482 |
|
|
|
147,773,587 |
|
|
|
94,222,109 |
|
|
|
13,660,923 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of short-term investments |
|
|
(140,145,000 |
) |
|
|
(24,405,127 |
) |
|
|
(3,850,000 |
) |
|
|
(558,198 |
) |
Proceeds from redemption of short-term investment |
|
|
90,305,000 |
|
|
|
83,655,127 |
|
|
|
11,200,000 |
|
|
|
1,623,847 |
|
Purchase of property and equipment |
|
|
(39,980 |
) |
|
|
(76,280 |
) |
|
|
— |
|
|
|
— |
|
Purchase of educational contents |
|
|
(98,899,372 |
) |
|
|
(64,811,320 |
) |
|
|
(176,597,637 |
) |
|
|
(25,604,251 |
) |
Purchase of intangible assets |
|
|
(3,669,811 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Prepayment for educational contents |
|
|
(12,407,962 |
) |
|
|
(139,002,868 |
) |
|
|
(46,223,984 |
) |
|
|
(6,701,848 |
) |
Lonas made to a third party |
|
|
— |
|
|
|
— |
|
|
|
(3,015,018 |
) |
|
|
(437,137 |
) |
Net cash used in investing activities |
|
|
(164,857,125 |
) |
|
|
(144,640,468 |
) |
|
|
(218,486,639 |
) |
|
|
(31,677,587 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment to related parties |
|
|
(26,697 |
) |
|
|
— |
|
|
|
(17,064,116 |
) |
|
|
(2,474,064 |
) |
Borrowing from related parties |
|
|
75,604 |
|
|
|
48,808,057 |
|
|
|
— |
|
|
|
— |
|
Net proceeds raised in connection with initial public offering |
|
|
— |
|
|
|
— |
|
|
|
146,982,044 |
|
|
|
21,310,393 |
|
Payments of issuance cost in relation with initial public
offering |
|
|
— |
|
|
|
(8,621,261 |
) |
|
|
(481,408 |
) |
|
|
(69,798 |
) |
Advance to a related party for issuance costs in relation with
initial public offering |
|
|
— |
|
|
|
(2,512,809 |
) |
|
|
— |
|
|
|
— |
|
Refund from a related party for issuance costs in relation with
initial public offering |
|
|
— |
|
|
|
— |
|
|
|
1,421,881 |
|
|
|
206,153 |
|
Deposits made to a redeemable ordinary shareholder |
|
|
— |
|
|
|
— |
|
|
|
(4,296,606 |
) |
|
|
(622,949 |
) |
Net cash provided by financing activities |
|
|
48,907 |
|
|
|
37,673,987 |
|
|
|
126,561,795 |
|
|
|
18,349,735 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents and
restricted cash held in foreign currencies |
|
|
(264,826 |
) |
|
|
(489,011 |
) |
|
|
1,491,231 |
|
|
|
216,210 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents and
restricted cash |
|
|
(67,319,562 |
) |
|
|
40,318,095 |
|
|
|
3,788,496 |
|
|
|
549,281 |
|
Cash and cash equivalents and restricted cash at beginning
of the year |
|
|
88,268,249 |
|
|
|
20,948,687 |
|
|
|
61,266,782 |
|
|
|
8,882,848 |
|
Cash and cash equivalents and restricted cash at end of the
year |
|
|
20,948,687 |
|
|
|
61,266,782 |
|
|
|
65,055,278 |
|
|
|
9,432,129 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flows
information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for income taxes |
|
|
1,436,662 |
|
|
|
2,617,807 |
|
|
|
1,177,693 |
|
|
|
170,749 |
|
Cash paid for interest expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash Investing and Financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transfer of prepaid issuance cost to additional paid-in
capital |
|
|
— |
|
|
|
— |
|
|
|
8,943,892 |
|
|
|
1,296,742 |
|
Jianzhi Education Techno... (NASDAQ:JZ)
Gráfica de Acción Histórica
De Dic 2024 a Ene 2025
Jianzhi Education Techno... (NASDAQ:JZ)
Gráfica de Acción Histórica
De Ene 2024 a Ene 2025