Bojun Education Company Income Statement

Financials in millions CNY. Fiscal year is September - August.

Millions CNY. Fiscal year is Sep - Aug.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug '25 Aug 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Revenue	378.79	429.76	81.31	33.6	-
Revenue Growth (YoY)	-11.86%	428.58%	141.95%	-	-
Cost of Revenue	234.11	224.86	69.39	16.84	23.7
Gross Profit	144.68	204.9	11.92	16.77	-23.7
Selling, General & Admin	181.21	152.33	38.21	34.65	31.47
Operating Expenses	181.21	152.33	38.21	34.65	31.47
Operating Income	-36.53	52.57	-26.29	-17.89	-55.17
Interest Expense	-109.76	-102.39	-10.44	-5.78	-5.3
Interest & Investment Income	2.06	1.98	0.08	5.72	0.25
Earnings From Equity Investments	-	-	-0	0.03	-0.01
Currency Exchange Gain (Loss)	-1.26	-0.1	0.36	0.3	-9.67
Other Non Operating Income (Expenses)	-14.62	-9.87	3.55	10.05	-13.96
EBT Excluding Unusual Items	-160.11	-57.81	-32.73	-7.57	-83.86
Impairment of Goodwill	-12.11	-	-	-	-
Gain (Loss) on Sale of Investments	0.38	-0.01	-	-	-
Gain (Loss) on Sale of Assets	-1.01	0.67	-0	0.08	0.03
Asset Writedown	-17.68	-	-	-	-546.33
Other Unusual Items	-	19.23	85.65	0.18	-
Pretax Income	-190.52	-37.92	52.91	-7.31	-630.15
Income Tax Expense	6.51	2.39	1.87	2.09	-1.14
Earnings From Continuing Operations	-197.03	-40.31	51.05	-9.4	-629.02
Earnings From Discontinued Operations	-	-	-	-	-133.68
Net Income to Company	-197.03	-40.31	51.05	-9.4	-762.7
Minority Interest in Earnings	67.42	0.74	-	-	-
Net Income	-129.62	-39.57	51.05	-9.4	-762.7
Net Income to Common	-129.62	-39.57	51.05	-9.4	-762.7
Shares Outstanding (Basic)	903	903	822	822	822
Shares Outstanding (Diluted)	903	903	822	822	822
Shares Change (YoY)	-	9.89%	-	-	-
EPS (Basic)	-0.14	-0.04	0.06	-0.01	-0.93
EPS (Diluted)	-0.14	-0.04	0.06	-0.01	-0.93
Free Cash Flow	-272.07	-1.23	7.88	-114.06	-72.18
Free Cash Flow Per Share	-0.30	-0.00	0.01	-0.14	-0.09
Gross Margin	38.20%	47.68%	14.66%	49.89%	-
Operating Margin	-9.64%	12.23%	-32.33%	-53.23%	-
Profit Margin	-34.22%	-9.21%	62.79%	-27.98%	-
Free Cash Flow Margin	-71.83%	-0.29%	9.69%	-339.43%	-
EBITDA	74.84	155.69	-15.11	-9.07	-37.61
EBITDA Margin	19.76%	36.23%	-18.58%	-26.99%	-
D&A For EBITDA	111.37	103.12	11.18	8.82	17.57
EBIT	-36.53	52.57	-26.29	-17.89	-55.17
EBIT Margin	-9.64%	12.23%	-32.33%	-53.23%	-
Effective Tax Rate	-	-	3.52%	-	-
Advertising Expenses	13.89	16.37	-	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.