stockrow
Friday 6 November 2026
Export EEIQ’s income statement to Excel — free account
EpicQuest Education Group International Limited
EEIQ Consumer Defensive Education & Training Services
EpicQuest Education Group International Limited’s revenue for fiscal 2025 (year ended September 2025) was $8.9 million, up 9.65% from fiscal 2024.
4.12
0.12
+3.00%
Follow EEIQ
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to September
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Mar ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | 6 | 6 | 9 | 9 | 5 | 6 | 6 | 8 | 9 | 12 | +5.5% | — | — | — | — | |
| Gross margin, % | — | 68.29 | 70.82 | 74.39 | 74.16 | 63.79 | 68.07 | 73.70 | 65.17 | 66.29 | 66.23 | (2.0) pt | ||||||
| EBT | — | 2 | 2 | 3 | 1 | (1) | (6) | (7) | (7) | (3) | (11) | n/m | ||||||
| EBT margin, % | — | 25.79 | 27.31 | 31.30 | 15.55 | (26.05) | (99.83) | (118.69) | (84.71) | (28.22) | (87.76) | (54.0) pt | ||||||
| Net income | — | 0 | 1 | 2 | 1 | (1) | (6) | (7) | (7) | (3) | (6) | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | 0.66 | 0.71 | 17.54 | 18.27 | 9.33 | 9.20 | 7.84 | 10.32 | 9.24 | 0.00 | +39.0% | |||||
| Earnings | — | 0.11 | 0.12 | 4.14 | 2.04 | (1.92) | (8.80) | (9.14) | (7.52) | (2.56) | (0.87) | n/m | ||||||
| Cash flow | — | (0.06) | 0.25 | 9.41 | (0.29) | 0.56 | (6.70) | (7.21) | (12.00) | (3.04) | 0.00 | +64.8% | ||||||
| Capex | — | 0.00 | 0.00 | (0.41) | (0.58) | (1.07) | 2.72 | (0.02) | 0.91 | 1.50 | 0.00 | n/m | ||||||
| Free cash flow | — | (0.06) | 0.25 | 9.00 | (0.87) | (0.51) | (3.99) | (7.23) | (11.10) | (1.54) | 0.00 | +51.4% | ||||||
| Book value | — | 0.39 | 0.50 | 13.04 | 15.08 | 26.09 | 23.45 | 15.01 | 13.77 | 14.90 | 0.00 | +57.6% | ||||||
| Shares, m | — | 9 | 9 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | — | (24.1%) | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| P/B | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/Sales | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | (0.89) | (0.34) | 0.09 | (0.22) | 0.09 | (0.2) | ||||||
| EV/FCF | — | 0.00 | 0.00 | 0.00 | 0.00 | (8.01) | 1.40 | 0.30 | (0.06) | 0.23 | (0.17) | (0.7) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | 0 | 2 | 5 | 0 | 0 | (5) | (5) | (9) | (3) | (9) | +25.1% | |||||
| Capex | — | 0 | 0 | 0 | 0 | (1) | 2 | 0 | 1 | 1 | 3 | n/m | ||||||
| Free cash flow | — | 0 | 2 | 4 | 0 | 0 | (3) | (5) | (9) | (1) | (6) | +14.9% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | (1) | 0 | 3 | 4 | 11 | 8 | 2 | (5) | 7 | 6 | n/m | |||||
| Net debt | — | (2) | (4) | (8) | (7) | (16) | (10) | (5) | 1 | (3) | 1 | +6.3% | ||||||
| Shareholders’ equity | — | 3 | 4 | 6 | 7 | 15 | 16 | 11 | 11 | 14 | 13 | +19.6% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | 10.67 | 19.83 | 16.01 | 6.96 | (5.68) | (24.84) | (30.82) | (28.19) | (9.90) | 0.00 | (20.6) pt | |||||
| ROIC | — | 0.00 | 0.00 | 0.00 | 1,085.46 | 0.00 | (78.34) | (70.77) | (38.73) | (23.08) | 0.00 | (23.1) pt | ||||||
| ROE | — | 25.20 | 27.22 | 37.75 | 14.50 | (9.67) | (38.38) | (49.20) | (54.93) | (19.20) | 0.00 | (44.4) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | 39 | 58 | 60 | 60 | 45 | — | +3.6% | |||||
| Revenue/emp, $m | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.14 | 0.11 | 0.10 | 0.14 | 0.20 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Sep 2025 · fundamentals updated 26 Oct 2026
EpicQuest Education Group International Limited vs peers in Education & Training Services (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| EDTK Skillful Craftsman Education Technology Limited | $14.2M | — (loss-making) | — (loss-making) | −87.40% (below 0%: shrinking) | 0.00% | +51.19% (above 0%: growing) | 36.78% | 0.00% | Compare |
| MYND Mynd.ai, Inc. Unsponsored ADR | $12.0M | 1.1× | — (loss-making) | +0.75% (above 0%: growing) | −49.64% (below 0%: shrinking) | −674.71% (below 0%: shrinking) | (39.02%) | (44.55%) | Compare |
| YOUL Youlife Group Inc. | $10.6M | 1.1× | 3.0× | — | n/m | +1,055.84% (above 0%: growing) | — | — | Compare |
| STG Sunlands Technology Group Sponsored ADR | $10.0M | 0.6× | 7.6× | −20.40% (below 0%: shrinking) | −29.01% (below 0%: shrinking) | +135.42% (above 0%: growing) | 85.92% | 20.54% | Compare |
| EEIQ EpicQuest Education Group International Limited | $6.8M | — (loss-making) | — (loss-making) | +10.29% (above 0%: growing) | −700.00% (below 0%: shrinking) | +55.89% (above 0%: growing) | 72.71% | 0.00% | |
| WAFU Wah Fu Education & Technology Group Limited | $6.3M | 3.8× | 19.2× | +24.35% (above 0%: growing) | −85.71% (below 0%: shrinking) | −67.98% (below 0%: shrinking) | 55.32% | 0.00% | Compare |
| VSA VisionSys AI Inc. | $4.3M | — (loss-making) | 1.5× | −22.41% (below 0%: shrinking) | −84.62% (below 0%: shrinking) | +61.90% (above 0%: growing) | 51.14% | (1.25%) | Compare |
| AMBO Ambow Education Holding Ltd. | $3.9M | 2.0× | — (loss-making) | −0.25% (below 0%: shrinking) | n/m | +277.54% (above 0%: growing) | 51.40% | (5.35%) | Compare |
| CLEUF China Liberal Education Holdings Limited | $3.5M | — (loss-making) | — | +387.60% (above 0%: growing) | −66.67% (below 0%: shrinking) | −119.14% (below 0%: shrinking) | 28.66% | 0.00% | Compare |
| Median of peers | $8.1M | 1.1× | 5.3× | −0.25% | −58.15% | +56.55% | 51.14% | 0.00% |