Visionary Education Technology Holdings Group Inc. Reports Fiscal Year 2023 Financial Results

    0
    186

    TORONTO, Aug. 16, 2023 /PRNewswire/ — Visionary Education Technology Holdings Group Inc. (the “Company”) (NASDAQ:VEDU), a private education provider located in Canada, with subsidiaries in Canada and market partners in China, today announced its financial results for the fiscal year ended March 31, 2023.

    Fiscal Year 2023 Financial Highlights

    • Revenues was approximately $8.4 million in fiscal year 2023, compared to $5.2 million in fiscal year 2022.
    • Gross profit margin was 44.6% in fiscal year 2023, compared to 49.8% in fiscal year 2022.
    • Income from operations was $430,785 in fiscal year 2023, compared to $1.0 million in fiscal year 2022.
    • Net loss was $3,572,108 in fiscal year 2023, compared to net loss of $56,474 in fiscal year 2022.

    Fiscal Year 2023 Financial Results

    Revenues

    Revenues increased by $3.2 million, or 60.7%, to approximately $8.4 million in fiscal 2023 from approximately $5.2 million in fiscal 2022. The increase in revenue was principally due to increase of rent revenue of $4.8 million in fiscal 2023, offset by no sales of land in fiscal 2023. In fiscal 2022, the Company had $2.3 million from the sales of vacant land.

    Revenue from rent increased by $4.8 million, or 208.5%, from $2.3 million in fiscal 2022 to $7.1 million in fiscal 2023. The increase in rent revenue was mainly due to the revenue generated from the newly incorporated subsidiary with has office building for rent revenue. In fiscal 2023, it generated rent income of $4.9 million.

    Revenue from tuition income increased by $0.7 million, or 100.5%, from $0.7 million in fiscal 2022 to $1.3 million in fiscal 2023. The increase in revenue was mainly from newly acquired Max the Mutt College of Animation, a Private Career College offers diplomas in Classical & Computer Animation & Production, Illustration & Storytelling for Sequential Arts, and Concept Art for Animation & Video Games. Revenue from Lowell Academy, a private high school offers high school education, decreased by $39,000, and the revenue from our online learning platform, Toronto ESchool, decreased slightly.

    Gross profit and Gross Margin

    Our gross profit increased by $1.2 million, or 44.1%, to $3.7 million in fiscal 2023 from $2.6 million in fiscal 2022.

    Gross profit margin was 44.6% in fiscal 2023, as compared with 49.8% in fiscal 2022. The decrease of 6.5% in the gross profit margin was primarily attributable to the lower gross profit margin for our rental business segment because of the increased costs in connection with the newly purchased office buildings and the lower gross profit margin from our education segment due to higher staffing costs.

    General and administrative expenses

    General and administrative expenses increased by $790,146, or 180.7%, from $437,278 in fiscal 2022 to $1,227,424 in fiscal 2023. The increase was mainly due to increased amortization, repair and maintenance and utility expenses from our newly acquired office buildings. Our general and administrative expenses represented 14.6% and 8.3% of our total revenue for fiscal 2023 and fiscal 2022, respectively.

    Professional fees

    professional fees increased by $617,799, or 176.2%, from $350,636 in fiscal 2022 to $968,435 in fiscal 2023, representing 11.5% and 6.7% of our total revenue for fiscal 2023 and fiscal 2022, respectively. The increase was mainly due to the increased legal fees and accounting fees.

    Salaries and compensations

    Salaries and compensations increased by $344,130 or 43.4%, from $792,546 in fiscal 2022 to $1,1,36,676 in fiscal 2023, representing 13.5% and 15.1% of our total revenue for fiscal 2023 and 2022, respectively. The significant increase was mainly due to the expansion of our educational business and the increased compensation that we paid during fiscal 2023 to attract and retain experienced senior management and professional employee team.

    Interest expense, net

    Interest expense increased by $2,048,610, from $906,398 in fiscal 2022 to $2,955,008 in fiscal 2023. The significant increase in interest expense was mainly due to newly acquired Moatfield property which has a bank loan with principal of $44.3 million, and also two new 2nd mortgages with principal balance of 6.7 million and increased mortgage interest rate in fiscal 2023.

    Government subsidies

    We received $109,723 and $490,171 from the Canada Emergency Wage Subsidy program and Canada Emergency Rent Subsidy program in fiscal 2023 and 2022, respectively.

    Impairment expenses

    In fiscal 2022, we recorded impairment loss of $379,165 for the intangible assets and goodwill in connection with the private high schools and Conbridge College, a private college because we are in the process of improving the efficiency of the operations, streamlining the business lines to focus on its core education sector, and optimizing the structure of the vocational educational business. There was no such impairment loss record based on our assessment in fiscal 2023.

    Warrants expense

    We recorded $893,878 debt component and $443,208 embedded derivatives at the inception date on September 19, 2022 and recognized day 1 loss of $1,565,570 due to fair value assessment. From the inception date to March 31, 2023, we further recorded loss on change in fair value of warrants liabilities of $251,237 for share warrants. There was no warrant liabilities or corresponding changes in valuation in fiscal 2022.

    Loss on convertible debenture valuation

    In fiscal 2023, we recorded loss of $157,010 on change in fair value of a convertible note with a debt component and the embedded derivative components issued on September 19, 2022. There was no convertible note or corresponding changes in valuation in fiscal 2022.

    Other income

    We had other income of $23,605 and $20,709 in fiscal 2023 and 2022, respectively, mainly from referral commissions.

    Loss before income taxes

    We had loss before income taxes of approximately $4.4 million in fiscal 2023, as compared to income before income taxes of approximately $0.3 million in fiscal 2022. The increase of net loss before income taxes was primarily attributable to the decreased revenues and gross profit, increased operating expenses, as well as increased other expenses as discussed above.

    Recovery for current and deferred income taxes

    We had an income tax recovery of $64,768 in fiscal 2023, as compared to provision for income taxes was $312,767 in fiscal 2022. Income tax recovery was noted mainly due to we had loss before tax, and loss was carried back to prior years. We also had a deferred income tax recovery of $797,096 in fiscal 2023, due to non-capital loss generated at two subsidiaries which to be carried forward to future years to offset their future net income before income tax.

    Net income (loss)

    We had net loss of $3,572,108 and $56,474 for fiscal 2023 and fiscal 2022 respectively. The increase of net loss was primarily attributable to the increased operating expenses, interest expenses, as well as increased other expenses as discussed above.

    Balance Sheet

    The Company had cash balance of $651,490 as of March 31, 2023 ($741,868 as of March 31, 2022).

    Cash Flow

    Net cash provided by operating activities was approximately $335,919 in fiscal 2023, compared to cash provided by operating activities of approximately $6.4 million in fiscal 2022. The decrease in net cash provided by operating activities was primarily attributable to the following factors:

    • Due from related parties decreased by approximately $99,334 in fiscal 2023, compared with an increase of approximately $2.1 million in fiscal 2022. The decrease in fiscal year is minimal.
    • Accrued liabilities increased by approximately $50,206 in fiscal 2023 compared with an increase of approximately $0.9 million in fiscal 2022. The decrease was mainly due to high legal and professional expenses in connection with the initial public offering (“IPO”) process in year 2022.        

    Offset by:

    • The increase in our net loss. We had net loss of $3,572,108 in fiscal 2023, a decrease of approximately $3.0 million from approximately 56,474 in fiscal 2022.

    Net cash used in investing activities was approximately $63.4 million in fiscal 2023, compared to net cash used in investing activities of $24.3 million in fiscal 2022. The increase in net cash used in investing activities was primarily attributable to the purchase of office buildings for approximately $62.7 million to acquire the properties located on 95-105 Moatfield Drive, Toronto, and $410,000 deposit made on a property in New York State, as well as the payments made to acquire additional shares of MTM from its non-controlling interest.

    Net cash provided in financing activities was approximately $63.4 million in fiscal 2023, compared to net cash used in financing activities of approximately $17.5 million in fiscal 2022. The increase in net cash provided in financing activities in fiscal 2023 was primarily attributable to the mortgages of $45.4 we obtained from Bank of China and private mortgages of total $6.8 million. In connection with the purchase of the two office buildings, on September 23, 2022, we obtained bank loans of $45.4 million (C$60.0 million) from Bank of China. The loans have two-year terms with a flexible interest rate of prime +1% per annum, with equal monthly instalments of blended principal and interest over an amortization period of 25 years. In February 2023, we borrowed additional $3.7 million (C$5 million) as second mortgage to support our daily operation. The loan term is 1 year with a fixed rate of 13%, the interest is payable on monthly basis and the principal is only due to the end of 1 year term. The 2nd mortgage is secured by the two office buildings and also personally guaranteed by our controlling shareholder Ms. Zhou. Due to 2nd mortgage, our covenant at Bank of China was in default and the first mortgage balance of $44.1 million from Bank of China was treated as current liabilities as at March 31, 2023.

    Recent Development

    On June 22, 2023, Visionary Education Technology Holdings Group Inc. (the “Company”) sold its office building located at 41 Metropolitan Road E., Toronto, Canada (the “41 Metropolitan Building”) for CAD18 million to an unrelated purchaser for cash. The 41 Metropolitan Building was acquired by the Company in 2019 when the Company acquired 123 Real Estate Development Ontario Ltd., an affiliated company under common ownership with Ms. Fan Zhou, our chairman and chief executive officer. The 41 Metropolitan Building carried mortgages in the aggregate amount of approximately CAD13.6 million. The net proceeds of cash to the Company from the sale of the 41 Metropolitan Building was approximately CAD3.3 million. The Company sold its 41 Metropolitan Building to reduce its real estate holdings.

    In July 2023, the Company received offer for purchasing its two office buildings located at 200 and 260 Town Center, Markham, Canada for CAD $25.3 million to two unrelated purchasers for cash. The two office buildings were acquired by the Company in 2021, and the ownership of two office buildings is under the Animation and NeoCanaan respectively. The transaction is estimated to close by August 31, 2023.

    On May 24, 2022, the Company entered a purchase agreement to purchase a property in New York State for a total price of $4.1 million. The Company has made a deposit of $410,000 at agreement signing. The closing date of the purchase has been deferred to September 25, 2023. The deposit is non-refundable. If the Company cannot raise enough funding to close the property, Ms. Zhou will refund the deposit amount to the Company.

    About Visionary Education Technology Holdings Group Inc.

    Visionary Education Technology Holdings Group Inc., headquartered in Toronto, Canada, is a private education provider located in Canada, with subsidiaries in Canada and market partners in China, that offers high-quality education resources to students around the globe. The Company aims to provide access to secondary, college, undergraduate and graduate and vocational education to students in Canada through technological innovation so that more people can learn, grow and succeed to their full potential. As a fully integrated provider of educational programs and services in Canada, the Company has been serving and will continue to serve both Canadian and international students. For more information, visit the Company’s website at https://ir.visiongroupca.com/.

    Forward-Looking Statements

    All statements other than statements of historical fact in this announcement are forward-looking statements. These forward-looking statements involve known and unknown risks and uncertainties and are based on the Company’s current expectations and projections about future events that the Company believes may affect its financial condition, results of operations, business strategy and financial needs. Investors can identify these forward-looking statements by words or phrases such as “believes,” “expects,” “anticipates,” “estimates,” “intends,” “would,” “continue,” “should,” “may,” or similar expressions. The Company undertakes no obligation to update or revise publicly any forward-looking statements to reflect subsequent occurring events or circumstances, or changes in its expectations, except as may be required by law. Although the Company believes that the expectations expressed in these forward-looking statements are reasonable, it cannot assure you that such expectations will turn out to be correct, and the Company cautions investors that actual results may differ materially from the anticipated results and encourages investors to review other factors that may affect its future results in the Company’s registration statement and in its other filings with the SEC.

    For more information, please contact:

    Visionary Education Technology Holdings Group Inc.
    Investor Relations Department
    Email: ir@farvision.ca

    VISIONARY EDUCATION TECHNOLOGY HOLDINGS GROUP INC.

    CONSOLIDATED BALANCE SHEETS

    (IN U.S. DOLLARS) 

    March 31,

    2023

    2022

    ASSETS

    CURRENT ASSETS

    Cash

    $

    651,490

    $

    741,868

    Restricted cash – Current

    500,000

    Short-term investments

    51,723

    56,021

    Accounts receivable, net

    89,248

    1,653

    Prepaid and other receivable

    525,429

    179,647

    Due from related parties

    191,595

    432,676

    Loan receivable – current

    131,036

    Assets held for sale

    20,335,836

    Total current assets

    22,345,321

    1,542,901

    Restricted cash – non-current

    140,391

    67,821

    Property, plant and equipment, net

    69,568,551

    23,240,470

    Right of use assets

    690,932

    958,477

    Intangible assets, net

    966,533

    1,082,061

    Acquisition deposits

    760,000

    7,364,241

    Deferred tax assets

    778,552

    Goodwill

    951,346

    1,030,399

    Deferred offering cost

    940,214

    TOTAL ASSETS

    $

    96,201,626

    $

    36,226,584

    LIABILITIES AND EQUITY

    CURRENT LIABILITIES

    Accounts payable

    $

    1,025,892

    $

    278,544

    Accrued liabilities

    1,820,872

    1,465,318

    Other tax payable

    932,402

    1,435,045

    Due to related parties

    4,165,912

    7,219,022

    Deferred revenue

    1,321,673

    532,520

    Lease liability – current

    196,996

    211,600

    Liabilities related to assets held for sale

    19,709,383

    Bank loans – current

    47,694,700

    542,264

    Other loan payable- current

    467,976

    Convertible notes

    1,214,375

    Derivative liability – current

    378,132

    Income tax payable

    1,528,630

    1,598,153

    Total current liabilities

    80,456,943

    13,282,466

    Deferred tax liabilities

    225,060

    243,762

    Lease liability, non-current

    493,936

    746,877

    Bank loans, non-current

    18,278,316

    Other loan payable, non-current

    741,469

    Derivative liability, non-current

    1,565,570

    TOTAL LIABILITIES

    83,482,978

    32,551,421

    Commitments

    EQUITY

    Common shares, no par value, unlimited shares authorized, 39,250,000
    and 35,000,000 issued and outstanding as of March 31, 2023 and
    March 31, 2022, respectively and additional paid-in capital

    14,106,238

    665,985

    (Deficits) retained earnings

    (886,765)

    2,587,747

    Accumulated other comprehensive (loss) income

    (549,736)

    185,179

    Total shareholders’ equity attributable to the Company

    12,669,737

    3,438,911

    Noncontrolling interest

    48,911

    236,252

    Total shareholders’ equity

    12,718,648

    3,675,163

    TOTAL LIABILITIES AND EQUITY

    $

    96,201,626

    $

    36,226,584

    VISIONARY EDUCATION TECHNOLOGY HOLDINGS GROUP INC.

    CONSOLIDATED STATEMENTS OF INCOME (LOSS)

    AND COMPREHENSIVE INCOME (LOSS)

    (IN U.S. DOLLARS)

    For the Years Ended March 31,

    2023

    2022

    2021

    Revenue – rent

    $

    7,090,140

    $

    2,298,198

    $

    674,898

    Revenue – tuition

    1,342,371

    669,442

    358,241

    Revenue – construction

    8,117

    78,219

    Revenue – sales of land

    2,272,704

    6,613,863

    Total Revenues

    8,432,511

    5,248,461

    7,725,221

    Cost of revenue – rent

    3,899,012

    1,322,188

    256,981

    Cost of revenue – tuition

    770,179

    319,913

    124,762

    Cost of revenue – construction

    4,663

    19,529

    Cost of revenue – sales of land

    990,261

    3,058,175

    Total cost of revenues

    4,669,191

    2,637,025

    3,459,447

    Gross Profit

    3,763,320

    2,611,436

    4,265,774

    Operating expenses:

    General and administrative expenses

    1,227,424

    437,278

    132,224

    Professional fees

    968,435

    350,636

    211,517

    Salaries

    1,136,676

    792,546

    193,247

    Total operating expenses

    3,332,535

    1,580,460

    536,988

    Income from operations

    430,785

    1,030,976

    3,728,786

    Other (expense) income

    Interest expense

    (2,955,008)

    (906,398)

    (141,690)

    Accretion interest

    (320,497)

    Impairment loss

    (379,165)

    Government subsidies

    109,723

    490,171

    84,657

    Loss on warranties

    (1,565,570)

    Loss on convertible debenture valuation

    (157,010)

    Other income

    23,605

    20,709

    245,019

    Total other (expense) income, net

    (4,864,757)

    (774,683)

    187,986

    Income (loss) before income taxes

    (4,433,972)

    256,293

    3,916,772

    Provision for income taxes – current

    64,768

    (312,767)

    (1,003,126)

    Recovery for income taxes – deferred

    797,096

    Net (loss) income

    (3,572,108)

    (56,474)

    2,913,646

    Less: net loss (income) attributable to
    noncontrolling interest

    97,596

    66,223

    (46,789)

    Net (loss) income attributable to Visionary
    Education Technology Holdings Group

    (3,474,512)

    9,749

    2,866,857

    Other comprehensive (loss) income:

    Foreign currency translation (loss) gain

    (750,768)

    26,333

    164,684

    Comprehensive (loss) income

    (4,322,876)

    (30,141)

    3,078,330

    Less: comprehensive loss (income) attributable to
    noncontrolling interest

    113,451

    61,774

    (23,626)

    Comprehensive (loss) income attributable to Visionary
    Education Technology Holdings Group

    $

    (4,209,425)

    $

    31,633

    $

    3,054,704

    Earnings (Loss) Per share

    Basic and diluted

    $

    (0.09)

    $

    (0.00)

    $

    0.08

    Weighted Average Shares Outstanding*

    Basic and diluted

    38,689,560

    35,000,000

    35,000,000

    VISIONARY EDUCATION TECHNOLOGY HOLDINGS GROUP INC.

    CONSOLIDATED STATEMENTS OF CASH FLOWS

    (IN U.S. DOLLARS)

    For the Years Ended March 31,

    2023

    2022

    2021

    Cash flows from operating activities:

    Net (loss) income

    $

    (3,572,108)

    $

    (56,474)

    $

    2,913,646

    Adjustments to reconcile net income to net cash
    provided by operating activities:

    Depreciation and amortization

    1,361,211

    494,729

    53,763

    Gain recognized on government subsidy

    22,883

    (45,450)

    Amortization on finance fee on bank loan

    173,180

    Amortization of intangible assets

    33,285

    Loss on warrants

    1,565,570

    Amortization on convertible notes valuation

    157,010

    Deferred income tax recovery

    (797,096)

    Accretion cost

    320,497

    Impairment loss on intangible assets and goodwill

    379,165

    Changes in operating assets and liabilities:

    Accounts receivable

    (89,812)

    202,741

    (174,982)

    Accounts receivable from related party

    113,504

    167,550

    (272,700)

    Inventories

    842,346

    2,686,597

    Prepayments and other current assets

    (368,129)

    (97,322)

    (77,657)

    Due from related party

    99,334

    2,114,745

    (2,692,545)

    Accounts payables

    787.029

    227,370

    37,367

    Accrued liabilities

    50,206

    854,071

    114,453

    Other tax payable

    (401,894)

    406,999

    877,215

    Deferred revenue

    849,778

    329,113

    9,796

    Taxes payable

    54,354

    473,607

    1,010,214

    Net cash provided by operating activities

    335,919

    6,361,523

    4,439,717

    Cash flows from investing activities:

    Acquisition of business

    (471,550)

    (151,500)

    Acquisition deposit

    (17,016,884)

    (2,378,418)

    Purchase of property, plant and equipment

    (62,701,573)

    Purchase additional shares from NCI

    (75,650)

    (31,808)

    Loan advance to related parties

    425,770

    (377,785)

    Refund of land deposit

    52,668

    Short-term investment

    (55,860)

    Loan advance from (to) unrelated parties

    123,864

    (2,979)

    (121,200)

    Acquisition deposits

    (760,000)

    (7,215,396)

    Net cash used in investing activities

    (63,413,359)

    (24,284,231)

    (3,060,711)

    Cash flows from financing activities:

    Proceeds from bank loan

    22,506

    85,909

    136,350

    Proceeds from mortgage

    45,390,000

    12,768,000

    6,060,000

    Finance costs on mortgage

    (445,665)

    (49,928)

    (30,300)

    Proceed from private mortgage

    6,808,500

    Repayment of other loan

    (231,820)

    Proceed from issue of convertible notes

    1,115,000

    Proceeds from initial public offering, net of
    share issuance costs

    14,380,467

    (451,049)

    Repayment of mortgage principal

    (721,261)

    (469,921)

    (2,565,470)

    Proceeds (Repayment) of shareholder advance

    (2,446,085)

    5,652,248

    (3,995,358)

    Net cash provided by (used in) financing activities

    63,871,642

    17,535,259

    (394,778)

    Effect of exchange rate changes on cash

    (312,010)

    6,522

    96,528

    Net increase (decrease) in cash

    482,192

    (380,927)

    1,080,756

    Cash and restricted cash, beginning of the year

    809,689

    1,190,616

    109,860

    Cash and restricted cash, end of the year

    $

    1,291,881

    $

    809,689

    $

    1,190,616

    SUPPLEMENTAL DISCLOSURES OF CASH FLOW
    INFORMATION:

    Cash paid for income tax

    $

    28,753

    $

    $

    Cash paid for interest

    $

    2,538,486

    $

    906,398

    $

    117,708

    Source: Visionary Education Technology Holdings Group Inc.