NETCLASS TECHNOLOGY INC
Description
NetClass Technology Inc, through its subsidiaries, offers IT solutions to schools, corporations, other institutions, and corporate customers in the People's Republic of China. The company's solutions include teaching management, campus management, data storage, computing system, online teaching, blockchain system, AI assisted learning system, application software development, and SaaS subscription services. It also offers IT consulting and data analysis solutions. In addition, the company operates mobile learning platform, EDC blockchain system, lecturer evaluation system, English writing checking system, and artificial language intelligence assisted learning systems. NetClass Technology Inc was incorporated in 2022 and is based in Shanghai, the People's Republic of China. NetClass Technology Inc operates as a subsidiary of Dragonsoft Holding Limited.
About
Earnings estimate
| Number of analysts | — | — | — | — |
|---|---|---|---|---|
| Average estimate | — | — | — | — |
| Low estimate | — | — | — | — |
| High estimate | — | — | — | — |
| Last year EPS | — | — | — | — |
Growth estimates
Analyst Ratings
| Date | Firm | Action | Rating | Price Target |
|---|
Income statement
| 2023 | 2022 | 2021 | |
|---|---|---|---|
| Fiscal date | 2023-09-30 | 2022-09-30 | 2021-09-30 |
| Total reported revenue | 11.09M | 9.26M | 11.56M |
| Cost of revenue | 8.73M | 6.22M | 7.58M |
| Gross profit | 2.36M | 3.04M | 3.98M |
| Operating expense | |||
| Research & development | 567,809 | 828,311 | 406,754 |
| Selling general and admin | 1.41M | 2.16M | 2.36M |
| Other operating expenses | — | — | — |
| Operating income | 386,703 | 48,370 | 1.21M |
| Non operating interest income | |||
| Income | — | — | — |
| Expense | 4,558 | 8,572 | 11,911 |
| Other income expense | 37,415 | 24,353 | 34,286 |
| Pretax income | 419,560 | 64,151 | 1.23M |
| Tax provision | 257,331 | -68,536 | 163,481 |
| Net income | 162,229 | 132,687 | 1.07M |
| Basic EPS | — | 0.01 | 0.06 |
| Diluted EPS | — | 0.01 | 0.06 |
| Basic average shares | — | 18.75M | 18.75M |
| Diluted average shares | — | 18.75M | 18.75M |
| EBITDA | 558,904 | 191,287 | 1.37M |
| Net income from continuing op. | 162,229 | 132,687 | 1.07M |
| Minority interests | — | — | 41 |
| Preferred stock dividends | — | — | — |
Balance sheet
| 2023 | 2022 | 2021 | |
|---|---|---|---|
| Fiscal date | 2023-09-30 | 2022-09-30 | 2021-09-30 |
| Total assets | 6.54M | 4.35M | 4.22M |
| Current assets | |||
| Cash | 524,601 | 208,206 | 1.04M |
| Cash equivalents | — | — | — |
| Cash and cash equivalents | 524,601 | 208,206 | 1.04M |
| Other short term investments | — | — | — |
| Accounts receivable | 2.29M | 3.37M | 2.51M |
| Other receivables | 1.90M | — | — |
| Inventory | — | — | 162,177 |
| Prepaid assets | 1.06M | 94,573 | 86,974 |
| Restricted cash | — | 93,499 | — |
| Assets held for sale | — | — | — |
| Hedging assets | — | — | — |
| Other current assets | 440,527 | 37,936 | 34,034 |
| Non current assets | |||
| Properties | 630,247 | 590,759 | 652,104 |
| Land and improvements | — | — | — |
| Machinery furniture equipment | 40,591 | 41,639 | 45,963 |
| Construction in progress | — | — | — |
| Leases | — | — | — |
| Accumulated depreciation | -567,606 | -486,928 | -416,906 |
| Goodwill | — | — | — |
| Investment properties | — | — | — |
| Financial assets | — | — | — |
| Intangible assets | — | — | — |
| Investments and advances | — | — | — |
| Other non current assets | 123,371 | 184,785 | 100,103 |
| Total liabilities | 2.10M | 1.94M | 1.69M |
| Current liabilities | |||
| Accounts payable | 1.15M | 1.01M | 1.01M |
| Accrued expenses | 236,462 | 292,794 | 102,686 |
| Short term debt | 41,650 | 130,938 | 98,552 |
| Deferred revenue | 184,222 | 302,433 | 413,012 |
| Tax payable | 288,450 | 92,721 | 70,389 |
| Pensions | — | — | — |
| Other current liabilities | — | — | — |
| Non current liabilities | |||
| Long term debt | 12,706 | — | — |
| Provision for risks and charges | — | — | — |
| Deferred liabilities | — | — | — |
| Derivative product liabilities | — | — | — |
| Other non current liabilities | — | — | — |
| Shareholders equity | |||
| Common stock | 3,940 | 3,750 | 3,750 |
| Retained earnings | -164,809 | -327,038 | -445,024 |
| Other shareholders equity | -217,304 | -187,865 | 45,535 |
| Total shareholders equity | 4.44M | 2.41M | 2.53M |
| Additional paid in capital | 4.82M | 2.92M | 2.92M |
| Treasury stock | — | — | — |
| Minority interest | — | — | — |
Cash flow statement
| 2023 | 2022 | 2021 | |
|---|---|---|---|
| Operating Activities | |||
| Net Income | 162,229 | 132,687 | 1.07M |
| Depreciation | 134,786 | 118,564 | 130,831 |
| Deferred Taxes | 58,716 | -102,129 | 99,758 |
| Stock-Based Compensation | — | — | — |
| Other Non-Cash Items | 222,361 | — | — |
| Accounts Receivable | 1.08M | -1.21M | -714,033 |
| Accounts Payable | 174,802 | 107,335 | -528,422 |
| Other Assets & Liabilities | -153,060 | 81,612 | 6,740 |
| Operating Cash Flow | 1.68M | -875,819 | 61,379 |
| Investing Activities | |||
| Capital Expenditures | — | — | -3,482 |
| Net Intangibles | — | — | 23,055 |
| Net Acquisitions | — | — | — |
| Purchase of Investments | — | — | — |
| Sale of Investments | — | — | — |
| Investing Cash Flow | — | — | -3,482 |
| Financing Activities | |||
| Long-Term Debt Issuance | — | — | — |
| Long-Term Debt Payments | -132,035 | -132,429 | -97,600 |
| Other Financing Charges | -20,878 | -170,791 | 67,372 |
| Financing Cash Flow | -284,948 | -258,007 | -127,828 |
| Other Cash Details | |||
| End Cash Position | 524,601 | 301,705 | 1.04M |
| Income Tax Paid | 578 | 1,621 | — |
| Interest Paid | 5,781 | 9,683 | 13,993 |
| Free Cash Flow | 391,876 | -571,449 | 742,321 |
Top Institutional Holders
| Holder | Date Reported | Shares | Value | % Held |
|---|
Article
Article
Article