Data is not available at this time.
China Education Resources Inc. operates as an educational technology company focused on China's K-12 education sector, serving teachers, students, parents, and administrators through a comprehensive digital ecosystem. The company generates revenue through multiple streams including its flagship education portal cersp.com, which provides online/offline learning systems, training courses, and social media integration specifically tailored for the Chinese education market. Their service offerings encompass a school platform connecting educational stakeholders, online tutoring programs facilitating teacher-student interactions, and digital education products containing textbook materials and supplementary resources. Operating within the competitive Chinese ed-tech landscape, the company has established a niche position by developing and distributing educational textbooks and materials directly to schools and bookstores, creating a hybrid model that combines digital services with traditional educational content distribution. This dual approach allows the company to leverage both technological innovation and established educational publishing channels within China's regulated education system. The company's Vancouver headquarters provide international oversight while its primary operations remain focused on serving the substantial Chinese education market through locally relevant content and platforms.
For FY2020, the company reported revenue of CAD 7.43 million with net income of CAD 0.36 million, translating to a net margin of approximately 4.8%. The diluted EPS stood at CAD 0.0076, reflecting modest profitability. Operating cash flow was positive at CAD 0.23 million, while capital expenditures remained minimal at CAD -5,500, indicating efficient capital deployment with limited investment in fixed assets during the period.
The company demonstrated basic earnings power with positive net income generation. The minimal capital expenditure requirement suggests a capital-light business model typical of digital service providers. The operating cash flow to revenue ratio of approximately 3.1% indicates moderate cash conversion efficiency, though the relationship between operating cash flow and net income warrants monitoring for sustainable earnings quality.
The balance sheet shows CAD 2.41 million in cash and equivalents against total debt of CAD 1.21 million, providing a comfortable liquidity position. The cash-to-debt ratio of approximately 2.0 indicates sufficient short-term financial flexibility. With 47.36 million shares outstanding, the company maintains a modest market capitalization structure for a venture exchange listing.
The company maintains a non-dividend policy, reinvesting earnings back into business operations. Growth trends must be assessed in context of China's evolving educational regulatory environment and competitive ed-tech landscape. The capital structure suggests focus on operational expansion rather than shareholder returns through dividends at this development stage.
With a market capitalization of approximately CAD 0.95 million, the company trades at a price-to-sales multiple of roughly 0.13 based on FY2020 revenue. This valuation reflects the micro-cap nature of the venture exchange listing and likely incorporates market expectations regarding the company's growth prospects within China's competitive education technology sector.
The company's strategic position hinges on its established presence in China's K-12 education market through its integrated platform approach. Key advantages include its dual focus on digital services and traditional educational materials, though success depends on navigating China's regulatory environment and competing effectively with larger ed-tech players. The outlook remains contingent on execution within a rapidly evolving educational technology landscape.
Company financial statementsTSXV filings
show cash flow forecast
| Fiscal year | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |