investorscraft@gmail.com

Intrinsic ValueSkillful Craftsman Education Technology Limited (EDTK)

Previous Close$1.14
Intrinsic Value
Upside potential
Previous Close
$1.14

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Skillful Craftsman Education Technology Limited operates in the education technology sector, focusing on vocational training and skill development in China. The company primarily generates revenue through online and offline educational programs, leveraging digital platforms to deliver courses in high-demand trades such as construction, manufacturing, and IT. Its business model combines tuition fees, corporate training contracts, and licensing agreements, targeting both individual learners and enterprises seeking workforce upskilling. The company operates in a competitive and rapidly evolving market, where regulatory changes and technological advancements significantly influence growth trajectories. While it has established a niche in vocational education, its market position remains challenged by larger, diversified edtech players and traditional educational institutions expanding into digital offerings. The company’s ability to differentiate through specialized content and scalable technology will be critical to sustaining its relevance.

Revenue Profitability And Efficiency

In FY 2024, Skillful Craftsman reported revenue of $2.0 million, reflecting a challenging operating environment. The company recorded a net loss of $4.7 million, with diluted EPS of -$0.31, indicating persistent profitability pressures. Operating cash flow was negative at $2.7 million, underscoring inefficiencies in converting revenue into cash. Capital expenditures were negligible, suggesting limited near-term investments in growth initiatives.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow highlight weak earnings power, exacerbated by high operating costs relative to revenue. With no significant capital expenditures, capital efficiency remains constrained, as the business struggles to generate returns on its existing asset base. The lack of profitability metrics suggests ongoing challenges in achieving sustainable operational leverage.

Balance Sheet And Financial Health

Skillful Craftsman’s balance sheet shows $17.8 million in cash and equivalents, providing some liquidity buffer against its $13.3 million total debt. However, the negative cash flow and net losses raise concerns about long-term solvency if operational trends do not improve. The absence of dividend payments aligns with its focus on preserving capital amid financial strain.

Growth Trends And Dividend Policy

Revenue trends indicate stagnation or decline, with no clear growth catalysts evident in the reported period. The company has not adopted a dividend policy, likely due to its unprofitable status and cash burn. Future growth may depend on strategic pivots or external funding, given the limited organic expansion opportunities in its current form.

Valuation And Market Expectations

The company’s valuation is likely driven by its cash position and niche market exposure, though persistent losses and weak revenue performance may weigh on investor sentiment. Market expectations appear muted, with no immediate catalysts for re-rating absent a turnaround in fundamentals or strategic repositioning.

Strategic Advantages And Outlook

Skillful Craftsman’s focus on vocational education aligns with China’s emphasis on skill development, but execution risks remain high. Its outlook hinges on improving operational efficiency, securing sustainable revenue streams, and potentially diversifying its offerings. Regulatory support for vocational training could provide tailwinds, but competitive pressures and financial constraints pose significant hurdles to near-term recovery.

Sources

10-K filing, CIK 0001782309

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount