学大教育 (000526.SZ) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	3.3B	3.2B	2.8B	2.2B	1.8B
Cost of Revenue	2.2B	2.1B	1.8B	1.4B	1.3B
Gross Profit	1.1B	1.1B	962.7M	807.7M	504.0M
Operating Expenses
R&D Expense	35.1M	35.4M	35.0M	27.0M	23.5M
SG&A Expense	—	—	—	—	—
General & Admin Expense	471.0M	475.6M	438.2M	346.7M	257.3M
Selling & Marketing Expense	251.2M	246.0M	189.0M	164.3M	117.2M
Other Expenses	—	—	—	—	—
Total Operating Expenses	831.9M	830.3M	727.1M	607.7M	472.9M
Cost and Expenses	3.0B	3.0B	2.6B	2.0B	1.8B
Operating Income (EBIT)	294.0M	273.8M	251.6M	226.1M	62.6M
Non-Operating
Interest Income	—	—	—	—	—
Interest Expense	—	—	—	—	—
Net Interest Income	—	—	—	—	—
Other Non-Op Income/Expense	—	—	—	—	—
Non-Operating Income (excl Interest)	—	—	—	—	—
EBT (Pre-Tax Income)	290.9M	270.0M	238.9M	220.8M	53.7M
Income Tax Expense	84.8M	80.8M	62.7M	68.5M	42.7M
Bottom Line
Net Income	212.0M	195.1M	179.7M	153.8M	13.5M
Earnings from Cont. Ops	206.1M	189.2M	176.2M	152.3M	11.0M
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	212.0M	195.1M	179.7M	153.8M	13.5M
Per Share
Basic EPS	CN¥1.78	CN¥1.64	CN¥1.52	CN¥1.31	CN¥0.12
Diluted EPS	CN¥1.78	CN¥1.62	CN¥1.50	CN¥1.31	CN¥0.12
Revenue Per Share	CN¥27.72	CN¥27.15	CN¥23.55	CN¥18.79	CN¥15.26
Shares
Basic Shares Outstanding	119.6M	118.8M	118.3M	117.8M	117.8M
Diluted Shares Outstanding	119.6M	118.8M	118.3M	117.8M	117.8M
Profitability Metrics
EBITDA	—	384.8M	339.2M	316.5M	213.7M
D&A	—	111.0M	87.6M	90.4M	151.1M
EBIT	—	—	—	—	—

As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Mar 1, 2026