Company Revenue Increases 22% as Compared to
the Year-Ago Period
MIDDLETOWN, Ohio, Oct. 7, 2024
/PRNewswire/ -- EpicQuest Education Group International Limited
(NASDAQ: EEIQ), ("EpicQuest Education", "EEIQ" or the
"Company"), a provider of comprehensive education solutions for
domestic and international students seeking college and university
degrees in the US, Canada and the
UK, today announced its first half financial results for the six
months ended March 31, 2024 and an
operations update.
"We are pleased to announce a 22% increase in revenue for first
half of our fiscal year as compared to the year-ago period. This
increase was primarily due to the success of our innovative
foundational and collaborative programs that we offer abroad where
international students study in their home countries as they
prepare for possible study abroad. In addition to this representing
a unique revenue stream for the Company, this also creates a
potential pool of future students to attend our owned and operated
Davis University and EduGlobal College," commented EpicQuest
Education CEO Jianbo Zhang.
"Although our gross margin decreased due to establishing
relationships with new recruitment agencies and higher
administrative costs, we believe that we will achieve synergies in
future periods that could lower our operating costs. We are
confident that we are meeting the current challenges of the
education sector by offering practical academic programming in an
array of technical fields that lead to good and stable
careers."
"We specialize in providing individualized academic journeys to
our students which include co-op programs that can rationalize
tuition costs while helping to secure employment. We are also in
the process of developing an AI-powered tutoring and learning
platform for adaptive learning and real-time feedback which has the
potential to improve student engagement and achievement. We believe
that our innovative business model offers a solid return on
investment for both our students and our shareholders," concluded
CEO Jianbo Zhang.
First Half 2024 Financial Results Ended March 31, 2024
Revenues were $4.16 million
for the first half of fiscal 2024 compared to $3.42 million for the first half of fiscal 2023,
representing an increase of $0.74
million, or 21.7%. The increase in revenue was mainly due to
an increase in students enrolling in the Company's international
foundational and collaborative programs that are offered by Davis
University and EduGlobal College.
Gross profit was $2.40
million for the first half of fiscal 2024 compared to
$2.65 million for the same period of
2023, representing a decrease of $0.25
million, or 9.3%. The decrease was primarily due to the
$0.99 million increase in costs of
services for the first half of fiscal 2024 compared to the same
period of 2023. This was attributable to increased recruiting costs
as our business returned to normal operations. As a result, our
gross margin decreased to 57.7% for the first half ended
March 31, 2024, from 77.5% for the
same period of 2023.
Operating Expenses were $6.55
million for the first half of fiscal 2024 compared to
$5.84 million for the same period of
2023, representing an increase of $0.71
million, or 12.1%. The increase was due to a 46.7% increase
in selling expenses to $0.70 million
from $0.47 million for the same
period of 2023 and a 9.0% increase in general and administrative
expenses to $5.85 million from
$5.37 million. Selling expenses
include marketing, advertising, commissions and travel expenses
incurred due to an increase in recruiting activities. General and
administrative expenses in both periods are due to non-cash
expenses attributable to share-based compensation granted to
directors, officers and employees for retention purposes following
the Company's IPO in March of 2021, as well as professional fees
that were primarily related to the Company's expansion
efforts.
Operating loss was $4.14
million for the first half of fiscal 2024 compared to an
operating loss of $3.19 million for
the same period of 2023. This was due to the higher costs of
services as well as higher operating costs and expenses in the
current period.
Income tax recovery was $0.11
million for the first half of fiscal 2024 as compared to
income tax recovery of $0.16 million
for the same period of 2023.
Net loss was $3.52 million
for the first half of fiscal 2024 compared to a net loss of
$3.00 million for the same period of
2023, which was due to factors as discussed above.
Net Loss Per Basic and Diluted Share for the first half
of fiscal 2024 was $0.26 compared to
a net loss of $0.24 per basic and
diluted share for the same period of 2023. The weighted average
number of shares used in the computation of basic and diluted
earnings per share for the first half of 2024 was 12,370,905 shares
compared to 11,469,800 shares for basic and diluted earnings per
share in the prior year period.
Financial Condition
As of March 31, 2024, the Company
had $0.59 million in cash and cash
equivalents, a decrease of $4.38
million or 88.2% as compared to $4.97
million as of September 30,
2023. As of March 31, 2024,
working capital was $4.47 million
(current assets minus current liabilities) and the current ratio
(current assets divided by current liabilities) was 1.71, as
compared to working capital of $1.83
million and a current ratio of 1.27 as of September 30, 2023. Stockholders' equity as of
March 31, 2024 was $7.09 million, a decrease of $2.06 million or 22.5% as compared to
$9.14 million as of September 30, 2023.
Liquidity and Capital Resources
Net cash used in operating activities for the six months
ended March 31, 2024 was $10.07 million as compared
to $4.34 million for the six months ended March 31,
2023. This increase was primarily due to the changes in net income
and other working capital balances. Changes in these balances
are included in the changes in assets and liabilities presented in
the consolidated statement of cash flows.
Net cash provided by investing activities was $4.49 million
for the six months ended March 31, 2024 as compared
to $0.56 million for the six months ended March 31,
2023. The net cash provided by investing activities for the six
months ended March 31, 2024, was attributable to a joint
venture related to two soccer games that is being scheduled for the
Argentina World Cup Champion team. For the six months ended
March 31, 2024, we received
$3.74 million in cash for this joint
venture, and $0.76 million in
proceeds resulting from the sale of property and equipment adjacent
to the campuses of Miami University
Regionals.
Net cash provided by financing activities was $1.21
million for the six months ended March 31, 2024 as
compared to net cash used in financing activities of $1.45 million for the six months
ended March 31, 2023. For the six months ended March 31, 2024, we raised $0.8 million through equity financing, and we
borrowed $0.41 million from a third
party. The net cash used in investing activities for the six
months ended March 31, 2023 was attributable to the
purchase price allocation of acquiring 70% of the holding company
of Davis University on December 1,
2022, when the change of control on Davis College became effective. As the tuition and
service fees are paid at the beginning of each academic year, the
Company shall seek additional financing for the purpose of new
projects, such as those related to an artificial intelligence-based
learning platform.
Operations Update
Our current operations provide a diversified revenue stream that
balances both our owned and operated colleges and our extensive
recruiting relationships. We believe that our educational niche
provides practical educational programming that meaningfully
connects to students who may not ordinarily pursue higher education
but who see our programs as an effective way to reach their career
goals. We believe that this positive and effective business model
is a successful one for providing a solid return on investment for
our students.
North America Recruiting Update
We recruit domestically and internationally for our owned and
operated schools. Our domestic recruitment for Davis University
("Davis"), located in Toledo,
Ohio. extends to the entire state of Ohio, and we have enlisted industry and local
partners to diversify our student population. Our domestic
recruiting for EduGlobal College ("EduGlobal"), located in
Vancouver, Canada, has been
enhanced by our recently announced cooperative diploma programs.
The co-op programs, which began for the Fall semester in
September 2024, entail students
alternating between attending academic semesters with working at
paid, full-time jobs. We believe that this will enhance our
domestic recruiting efforts since the co-op programs provides
students with a great hybrid approach and students with a
potentially high return on investment. We recruit international
students directly for Davis and EduGlobal through our recruiting
office based overseas in Sri
Lanka, as well as through authorized recruiting agents, and
offer international students the opportunity to study in our
schools and other North America
institutions through our innovative foundational programs.
We also recruit for the English Language Center of Miami University which offers international
students the potential entrée into an elite US university with
world-class facilities and an outstanding academic faculty. We have
a long-term recruitment relationship with the Miami University Regionals for the Middletown and Hamilton campuses which dates back to 2013.
The English Language Center at Miami
University Regionals continues to be a popular option for
international students as it offers a clear pathway to achieving
both a bachelor's and advanced university degrees. In 2024, 100
students are expected to attend in-person classes in the English
Language Program at the Miami
University Regional Campuses Our recruitment of
international students for enrollment at our owned and operated
schools, as well as for Miami
University Regionals, represents an important revenue stream
for the company.
International Foundational and Collaborative Programs
We have established several programs internationally that
provide a current revenue stream for the company while developing
an internationally based recruitment pool for our owned and
operated Davis University and EduGlobal College. Foundational
programs are a course of study for international students to
acquire the skills needed to ensure their success at colleges and
universities. We believe that Davis' two-year foundational programs
are able to secure sustainable revenue because the retention rate
of students from the first to the second year is usually close to
100%. In addition, our collaborative programs represent academic
programs that are developed in collaboration with elite educational
institutions around the world intended to create premier academic
programming in specific courses of study. Our current international
foundational and collaborative programs include:
Peking University. We expect to have up to 80
students registered for enrollment in our foundational program in
2024 at Peking University, a preeminent university in China. This compares with only 12 students
that were enrolled in our foundational program at Peking University
in September 2023, though recruiting
for this new Company program only began in August 2023.
Shanghai Jiao Tong University. An agreement was
entered into to establish a foundational program on one of its main
campuses, effective May 8, 2024 to
December 31, 2026. It is expected
that 50 students will enroll in this first year of the program in
2024. Starting in the 2025 academic year, the program is expected
to consist of at least 100 students. The two-year program
enables students to apply for admission to Davis University and
attend two years at its Toledo,
Ohio campus where they can apply their course credits to
achieve a four-year bachelor's degree. It can also serve as a means
of admission to one of Davis' pathway programs with schools such as
Northeastern University, Central Michigan University and Sofia University, among others.
Davis University Collaborative Programs Update
Chongqing Institute of Technology and Business.
Davis has an ongoing collaboration program with Chongqing Institute
of Technology and Business for graphic design which provides Davis
students the opportunity to take coursework at Chongqing College for three years with no
additional coursework required on Davis' campus in Toledo. As of September
2024, there were 150 Davis students enrolled in both the
first and second year of the program, with an additional 100
students expected to enroll in September of 2025. Upon completion
of the program, Davis students receive a diploma from Chongqing College and an associate degree
certificate from Davis. In addition, upon graduation, Davis
students can choose to transfer to its Bachelor of Science program
in Toledo, Ohio, or university
partners to pursue bachelor's degrees.
Shijiazhuang College of
Applied Technology. A recently announced agreement between
Davis and Shijiazhuang College of
Applied Technology ("Shijiazhuang
College") outlines a proposed collaboration for the two schools to
mutually develop an Advertising and Art Design diploma program, to
be taught in both Toledo, Ohio,
and Hebei Province, China; the goal is to enroll 100 students
every year for seven years. The program's recruitment in
China will be officially included
in China's National Admission Plan
to General Universities and Colleges, and student candidates who
achieve the general diploma admission score will be selected for
this program through the official admission procedure in
China. Graduates of the three-year
program will receive a Hebei Province Higher Vocational College
Graduation Certificate from Shijiazhuang College and an Associate's Degree
from Davis.
Guangdong Communications Polytechnic. A recently
announced agreement between Davis and Guangdong Communications
Polytechnic outlines a proposed collaboration for the two schools
to jointly run the Modern Logistics Management specialty education
program at Davis. This program has been formally approved by the
Guangdong Provincial Department of Education which enables Davis to
recruit up to 100 students starting in September 2025 through September 2027; up to 300 students in total may
be enrolled into this program.
Peking University School of Education. Davis
entered into an agreement with Peking University School of
Education in August 2023 for a
two-year continuing education and training program. During the
first two years of the program, Davis
College students take course work on the main campus of
Peking University; the remainder of the course work is to be taken
at the Davis campus in Toledo,
Ohio. The education program with Peking University, a
preeminent university in China,
began on September 1, 2023, with an
enrollment to be capped at 50 Davis students. Peking University is
regarded as one of the largest and highest ranked universities in
China.
Our strategic plan is to achieve sustainable growth through our
strategy of internationalization. This refers to Davis and
EduGlobal, our owned and operated colleges, as well as our
recruiting relationship with Miami
University. To achieve our strategic goals, we are focused
on broadening our academic programming and diversifying and growing
our student base. We believe that our strategy of
internationalization, which also includes working collaborations
around the world, brings out the very best in academia and student
achievement.
About EpicQuest Education Group International
Limited
EpicQuest Education Group International Limited ("EpicQuest
Education" or the "Company") provides comprehensive education
solutions for domestic and international students seeking
university and college degrees in the US, Canada and the UK. The Company owns and
operates EduGlobal College, based in British Columbia, Canada, which focuses on
English proficiency educational programming for students pursuing
academic degrees. The Company operates and is a 70% owner of
Davis College, a career training
college located in Toledo, Ohio.
In addition, the Company has a recruiting relationship with the
Miami University Regional campuses,
where it maintains residential facilities, a full-service
cafeteria, recreational facilities, shuttle buses and an office for
the regional campuses that provides study abroad and post-study
services for its students; these facilities are not owned,
maintained, operated or are a part of Miami
University. The Company is also a recruiting agent for the
University of the West of Scotland
(through The Education Group (London) Ltd) and Coventry University, both of which are located
in the UK. EpicQuest Education has also established a wholly owned
subsidiary, Gilmore Inv LLC, in Ohio, that will offer international
educational programs related to kinesiology and recreation
education. The Company also established a company in Ohio, SouthGilmore LLC that has been formed to
organize sports-related entertainment projects, which is 40% owned
by Gilmore. For more information,
please visit www.epicquesteducation.com/.
Safe Harbor Statement
Certain of the statements made in this press release are
"forward-looking statements" within the meaning and protections of
Section 27A of the Securities Act of 1933, as amended, and Section
21E of the Securities Exchange Act of 1934, as amended.
Forward-looking statements include, without limitation, the ability
of the Company to achieve the enrollment goals outlined and the
ability of the Company to achieve meaningful future revenue
increases. Forward-looking statements include statements with
respect to our beliefs, plans, objectives, goals, expectations,
anticipations, assumptions, estimates, intentions, and future
performance, and involve known and unknown risks, uncertainties and
other factors, which may be beyond our control, and which may cause
the actual results, performance, capital, ownership or achievements
of the Company to be materially different from future results,
performance or achievements expressed or implied by such
forward-looking statements. All statements other than statements of
historical fact are statements that could be forward-looking
statements. You can identify these forward-looking statements
through our use of words such as "may," "will," "anticipate,"
"assume," "should," "indicate," "would," "believe," "contemplate,"
"expect," "estimate," "continue," "plan," "point to," "project,"
"could," "intend," "target" and other similar words and expressions
of the future.
All written or oral forward-looking statements attributable to
us are expressly qualified in their entirety by this cautionary
notice, including, without limitation, those risks and
uncertainties described in our most recent Form 20-F and otherwise
in our SEC reports and filings. Such reports are available upon
request from the Company, or from the Securities and Exchange
Commission, including through the SEC's Internet website at
http://www.sec.gov. We have no obligation and do not undertake to
update, revise or correct any of the forward-looking statements
after the date hereof, or after the respective dates on which any
such statements otherwise are made.
FINANCIAL TABLES FOLLOW
EPICQUEST EDUCATION
GROUP INTERNATIONAL LTD
CONSOLIDATED BALANCE SHEETS AS OF MARCH 31,
2024 and SEPTEMBER 30, 2023 (US$, except share data and
per share data, or otherwise noted)
|
|
|
March 31,
2024
|
|
|
September 30,
2023
|
|
|
|
US$
|
|
|
US$
|
|
Assets
|
|
(Unaudited)
|
|
|
(Audited)
|
|
Current
Assets
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
|
587,031
|
|
|
|
4,966,839
|
|
Restricted
cash
|
|
|
338,712
|
|
|
|
338,712
|
|
Receivables,
net
|
|
|
168,222
|
|
|
|
36,503
|
|
Other
receivable
|
|
|
115,078
|
|
|
|
107,179
|
|
Prepaid
expenses
|
|
|
8,626,693
|
|
|
|
2,326,185
|
|
Inventory
|
|
|
45,030
|
|
|
|
41,185
|
|
Income tax
receivable
|
|
|
897,861
|
|
|
|
894,743
|
|
Total current
assets
|
|
|
10,778,627
|
|
|
|
8,711,346
|
|
Non-current
assets
|
|
|
|
|
|
|
|
|
Property and equipment,
net
|
|
|
1,653,409
|
|
|
|
2,041,242
|
|
Right-of-use
assets
|
|
|
832,775
|
|
|
|
1,117,554
|
|
Intangible
assets
|
|
|
4,575,135
|
|
|
|
4,686,228
|
|
Goodwill
|
|
|
2,652,772
|
|
|
|
2,652,766
|
|
Total
assets
|
|
|
20,492,718
|
|
|
|
19,209,136
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
|
|
|
Accounts payable and
other liabilities
|
|
|
2,710,991
|
|
|
|
2,121,051
|
|
Loan payable
|
|
|
409,956
|
|
|
|
-
|
|
Income tax
payable
|
|
|
-
|
|
|
|
1,872
|
|
Due to related
party
|
|
|
140,000
|
|
|
|
140,000
|
|
Lease liabilities –
current
|
|
|
424,704
|
|
|
|
559,375
|
|
Deferred
revenue
|
|
|
2,627,427
|
|
|
|
4,057,517
|
|
Total current
liabilities
|
|
|
6,313,078
|
|
|
|
6,879,815
|
|
Non-current
liabilities
|
|
|
|
|
|
|
|
|
Lease liabilities – non
current
|
|
|
406,289
|
|
|
|
571,131
|
|
Deferred income tax
liabilities
|
|
|
706,214
|
|
|
|
824,480
|
|
Total
liabilities
|
|
|
7,425,581
|
|
|
|
8,275,426
|
|
|
|
|
|
|
|
|
|
|
Commitments and
contingencies
|
|
|
|
|
|
|
|
|
Shareholders'
equity
|
|
|
|
|
|
|
|
|
Common shares,
US$0.0015873 par value, 31,500,000 shares authorized,
12,818,173 and 11,998,173 shares issued and outstanding as of March
31,
2024 and September 30, 2023, respectively
|
|
|
20,347
|
|
|
|
19,045
|
|
Additional paid-in
capital
|
|
|
19,388,914
|
|
|
|
18,232,263
|
|
Deficit
|
|
|
(12,279,190)
|
|
|
|
(9,071,818)
|
|
Accumulated other
comprehensive loss
|
|
|
(43,970)
|
|
|
|
(36,284)
|
|
Total shareholders'
equity
|
|
|
7,086,101
|
|
|
|
9,143,206
|
|
Noncontrolling
interests
|
|
|
5,981,036
|
|
|
|
1,790,504
|
|
Total liabilities
and shareholders' equity
|
|
|
20,492,718
|
|
|
|
19,209,136
|
|
EPICQUEST EDUCATION
GROUP INTERNATIONAL LTD
CONSOLIDATED
STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS FOR THE
SIX MONTHS ENDED MARCH 31, 2024 AND 2023 (US$, except
share data and per share data, or otherwise noted)
|
|
|
For The
Six Months
Ended
|
|
|
For The
Six Months
Ended
|
|
|
|
March 31,
2024
|
|
|
March 31,
2023
|
|
|
|
US$
|
|
|
US$
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
Revenues
|
|
|
4,162,650
|
|
|
|
3,420,669
|
|
Costs of
services
|
|
|
1,759,229
|
|
|
|
769,619
|
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
|
|
2,403,421
|
|
|
|
2,651,050
|
|
|
|
|
|
|
|
|
|
|
Operating costs and
expenses:
|
|
|
|
|
|
|
|
|
Selling
expenses
|
|
|
696,052
|
|
|
|
474,169
|
|
General and
administrative
|
|
|
5,850,927
|
|
|
|
5,367,085
|
|
Total operating
costs and expenses
|
|
|
6,546,979
|
|
|
|
5,841,254
|
|
|
|
|
|
|
|
|
|
|
Income from
operations
|
|
|
(4,143,558)
|
|
|
|
(3,190,204)
|
|
|
|
|
|
|
|
|
|
|
Other (income)
expenses:
|
|
|
|
|
|
|
|
|
Other income
|
|
|
(493,554)
|
|
|
|
(1,655)
|
|
Interest
income
|
|
|
(19,948)
|
|
|
|
(20,833)
|
|
Foreign exchange
gain
|
|
|
-
|
|
|
|
(5)
|
|
Total other (income)
expenses
|
|
|
(513,502)
|
|
|
|
(22,493)
|
|
|
|
|
|
|
|
|
|
|
Loss before
provision for income taxes
|
|
|
(3,630,056)
|
|
|
|
(3,167,711)
|
|
|
|
|
|
|
|
|
|
|
Current income tax
expense
|
|
|
5,124
|
|
|
|
8,553
|
|
Deferred income tax
expense (recovery)
|
|
|
(118,266)
|
|
|
|
(172,975)
|
|
Income taxes expense
(recovery)
|
|
|
(113,142)
|
|
|
|
(164,422)
|
|
|
|
|
|
|
|
|
|
|
Net
loss
|
|
|
(3,516,914)
|
|
|
|
(3,003,289)
|
|
Net loss attributable
to noncontrolling interest
|
|
|
(309,542)
|
|
|
|
(305,928)
|
|
Net loss attributable
to common stockholders
|
|
|
(3,207,372)
|
|
|
|
(2,697,361)
|
|
Foreign currency
translation adjustment
|
|
|
(7,686)
|
|
|
|
(4,154)
|
|
Total Comprehensive
loss
|
|
|
(3,524,600)
|
|
|
|
(3,007,443)
|
|
|
|
|
|
|
|
|
|
|
Basic & diluted
net loss per share
|
|
$
|
(0.26)
|
|
|
$
|
(0.24)
|
|
|
|
|
|
|
|
|
|
|
Weighted average
number of ordinary shares-basic and diluted
|
|
|
12,370,905
|
|
|
|
11,469,800
|
|
EPICQUEST EDUCATION
GROUP INTERNATIONAL LTD
CONSOLIDATED
STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS
ENDED MARCH 31, 2024 AND 2023
(US$, except share
data and per share data, or otherwise noted)
|
|
|
For The
Six Months
Ended
March 31,
|
|
|
For The
Six Months
Ended
March 31,
|
|
|
|
2024
|
|
|
2023
|
|
|
|
US$
|
|
|
US$
|
|
Cash Flows from
Operating Activities:
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
Net loss
|
|
|
(3,516,914)
|
|
|
|
(3,003,289)
|
|
Adjustments for items
not affecting cash:
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
227,319
|
|
|
|
163,863
|
|
Stock-based
compensation expenses
|
|
|
1,120,299
|
|
|
|
900,877
|
|
Accretion of finance
lease
|
|
|
-
|
|
|
|
3,546
|
|
Net (gain)/loss from
disposal of fixed assets
|
|
|
(477,115)
|
|
|
|
-
|
|
Deferred income tax
expense
|
|
|
(118,266)
|
|
|
|
(172,975)
|
|
Changes in operating
assets and liabilities
|
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
(139,617)
|
|
|
|
235,640
|
|
Operating leases
|
|
|
(14,734)
|
|
|
|
(51,592)
|
|
Inventory
|
|
|
(3,845)
|
|
|
|
(16,350)
|
|
Prepaid expenses
|
|
|
(6,300,508)
|
|
|
|
(176,420)
|
|
Accounts payable &
accrued liabilities
|
|
|
589,942
|
|
|
|
(225,407)
|
|
Deferred
revenue
|
|
|
(1,430,090)
|
|
|
|
(2,364,570)
|
|
Income tax(payable)/
receivable
|
|
|
(4,990)
|
|
|
|
360,126
|
|
Student
deposits
|
|
|
-
|
|
|
|
6,000
|
|
Net cash used in
operating activities
|
|
|
(10,068,519)
|
|
|
|
(4,340,551)
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from
Investing Activities:
|
|
|
|
|
|
|
|
|
Purchase of property
and equipment
|
|
|
(8,398)
|
|
|
|
(7,641)
|
|
Long term investment
received for SouthGilmore
|
|
|
3,737,728
|
|
|
|
|
|
Net cash acquired from
business acquisitions
|
|
|
-
|
|
|
|
562,791
|
|
Proceeds from sale of
property and equipment
|
|
|
757,115
|
|
|
|
-
|
|
Net cash provided by
investing activities
|
|
|
4,486,445
|
|
|
|
555,150
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from
Financing Activities:
|
|
|
|
|
|
|
|
|
Proceeds from financing
offering
|
|
|
800,000
|
|
|
|
-
|
|
Proceeds borrowed from
related parties
|
|
|
409,956
|
|
|
|
-
|
|
Repayment of lease
liabilities
|
|
|
-
|
|
|
|
(15,001)
|
|
Share
buyback
|
|
|
-
|
|
|
|
(1,250,007)
|
|
Acquisition of
additional interest in subsidiary
|
|
|
-
|
|
|
|
(187,505)
|
|
Net cash provided by
(used in) financing activities
|
|
|
1,209,956
|
|
|
|
(1,452,513)
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate
change on cash
|
|
|
(7,690)
|
|
|
|
(3,973)
|
|
Net decrease in cash,
cash equivalents and restricted cash
|
|
|
(4,379,808)
|
|
|
|
(5,241,887)
|
|
Cash, cash equivalents
and restricted cash, beginning of period
|
|
|
5,305,551
|
|
|
|
11,443,059
|
|
Cash, cash equivalents
and restricted cash, end of period
|
|
|
925,743
|
|
|
|
6,201,172
|
|
EPICQUEST EDUCATION
GROUP INTERNATIONAL LTD
CONSOLIDATED
STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY SIX MONTHS
ENDED MARCH 31, 2023 AND 2024
|
|
|
Common
shares
|
|
|
Common
shares
amount
|
|
|
Additional
paid-in capital
|
|
|
Accumulated
other
comprehensive
loss
|
|
|
NCI
|
|
|
Deficit
|
|
|
Total
equity
|
|
Balance as of
September 30, 2022
|
|
|
11,350,704
|
|
|
|
18,017
|
|
|
|
17,526,546
|
|
|
|
(28,939)
|
|
|
|
2,180,108
|
|
|
|
(2,416,788)
|
|
|
|
17,278,944
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(305,928)
|
|
|
|
(2,697,361)
|
|
|
|
(3,003,289)
|
|
Share
buyback
|
|
|
(201,614)
|
|
|
|
(320)
|
|
|
|
(1,249,687)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,250,007)
|
|
Share-based
compensation
|
|
|
559,083
|
|
|
|
888
|
|
|
|
1,028,592
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,029,480
|
|
Stock option
compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
123,397
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
123,397
|
|
Acquisition of
business
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
453,635
|
|
|
|
|
(453,635)
|
|
|
-
|
|
Acquisition of
additional interest in
subsidiary
|
|
|
-
|
|
|
|
-
|
|
|
|
(208,321)
|
|
|
|
-
|
|
|
|
20,817
|
|
|
|
-
|
|
|
|
(187,504)
|
|
Translation
adjustment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(4,154)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(4,154)
|
|
Balance as of March
31, 2023 (unaudited)
|
|
|
11,708,173
|
|
|
|
18,585
|
|
|
|
17,220,527
|
|
|
|
(33,093)
|
|
|
|
2,348,632
|
|
|
|
(5,567,784)
|
|
|
|
13,986,867
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
shares
|
|
|
Common
shares
amount
|
|
|
Additional
paid-in capital
|
|
|
Accumulated
other
comprehensive
loss
|
|
|
NCI
|
|
Retained
earnings
|
|
Total
equity
|
|
Balance as of September
30, 2023
|
|
|
11,998,173
|
|
|
|
19,045
|
|
|
|
18,232,263
|
|
|
|
|
(36,284)
|
|
|
|
1,790,504
|
|
|
|
(9,071,818)
|
|
|
|
10,933,710
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
(309,542)
|
|
|
|
(3,207,372)
|
|
|
|
(3,516,914)
|
|
Share issued for
acquisition
|
|
|
400,000
|
|
|
|
635
|
|
|
|
799,365
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
800,000
|
|
Share-based
compensation
|
|
|
420,000
|
|
|
|
667
|
|
|
|
524,533
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
525,200
|
|
Stock option
compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
595,099
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
595,099
|
|
Long term investment
received for Gilmore
|
|
|
-
|
|
|
|
-
|
|
|
|
(762,346)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(762,346)
|
|
Acquisition of 40%
interest in SouthGilmore
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
4,500,074
|
|
|
|
-
|
|
|
|
4,500,074
|
|
Translation
adjustment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
(7,686)
|
|
|
|
-
|
|
|
|
|
|
|
|
(7,686)
|
|
Balance as of March 31,
2024 (unaudited)
|
|
|
12,818,173
|
|
|
|
20,347
|
|
|
|
19,388,914
|
|
|
|
|
(43,970)
|
|
|
|
5,981,036
|
|
|
|
(12,279,190)
|
|
|
|
13,067,137
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contacts:
EpicQuest Education Group International Limited
+1
513-649-8350
info@epicquesteducation.com
Investor Relations:
Precept Investor Relations LLC
David Rudnick
+1 646-694-8538
david.rudnick@preceptir.com
Source: EpicQuest Education Group International
Limited
View original content to download
multimedia:https://www.prnewswire.com/news-releases/epicquest-education-announces-first-half-fiscal-year-2024-financial-results-and-operations-update-302269008.html
SOURCE EpicQuest Education Group International Limited