GSUN

MKT CAP:$1M

Golden Sun Education Group Limited

Market Cap

$1M

Consumer Defensive·Education & Training Services·🇨🇳 China·NASDAQ

Consumer Def.·Education·🇨🇳·NASDAQ

Stock Price

$0.65-$0.51 (-43.79%)

Apr 22, 2026

Company Details

Golden Sun Education Group Limited, through its subsidiaries, provides education and management services in the People's Republic of China. It operates through two segments, primary and secondary school services, tutoring, and other Service...

CEO

Xueyuan Weng

IPO Date

Jun 22, 2022

Website

www.jtyjyjt.com

Key Metrics TTM

Revenue

$16M

-43.4% YoY

Net Income

-$9M

EPS (Diluted)

-$4.96

Free Cash Flow

-$20M

Revenue / Share

$8.24

Gross Margin

25.5%

Operating Margin

-53.3%

Net Margin

-58.2%

FCF Margin

-122.9%

P/S

0.1x

P/E

—

Earnings Reports

Q4 2024

Feb 14, 2025

$6M+145.4%EPS -$0.98

Q2 2024

Aug 2, 2024

$4M+5.1%EPS -$0.89

FY 2023

Feb 7, 2024

$6MEPS -$3.08

Q4 2023

Feb 7, 2024

$3M-27.2%EPS -$1.11

Q2 2023

Oct 12, 2023

$4M-51.1%EPS -$1.98

Revenue & Profitability

Quarter	Revenue	Gross Profit	Operating Income
Q2 19	$8M	$4M	$3M
Q4 19	$7M	$4M	$2M
Q2 20	$7M	$3M	$2M
Q4 20	$7M	$3M	-$38.3K
Q2 21	$11M	$6M	$2M
Q2 22	$7M	$4M	$984.8K
Q4 22	$4M	$856.4K	-$3M
Q2 23	$4M	$1M	-$4M
Q4 23	$3M	$551.6K	-$2M
Q2 24	$4M	$2M	-$1M
Q4 24	$6M	$729.9K	-$1M

Valuation

Quarter	P/S	P/E
Q2 19	—	—
Q4 19	—	—
Q2 20	—	—
Q4 20	0.0x	0.3x
Q2 21	0.0x	0.4x
Q2 22	0.0x	0.6x
Q4 22	0.0x	—
Q2 23	0.0x	—
Q4 23	0.1x	—
Q2 24	0.1x	—
Q4 24	0.1x	—

Operating Cash Flow

Quarter	Operating CF	Free CF
Q2 19	$2M	$2M
Q4 19	$5M	$4M
Q2 20	-$2M	-$3M
Q4 20	$3M	$2M
Q2 21	$527.9K	$385.0K
Q2 22	-$476.1K	-$636.7K
Q4 22	$1M	$1M
Q2 23	-$3M	-$3M
Q4 23	-$5M	-$5M
Q2 24	-$3M	-$4M
Q4 24	-$2M	-$2M
Q2 25	-$9M	-$9M

Capital Expenditures

Quarter	CapEx
Q2 19	$265.5K
Q4 19	$327.1K
Q2 20	$879.6K
Q4 20	$814.8K
Q2 21	$143.0K
Q2 22	$160.6K
Q4 22	$13.5K
Q2 23	$167.3K
Q4 23	$110.0K
Q2 24	$2M
Q4 24	$100.6K
Q2 25	$6.4K

CapEx

OpEx vs Revenue Growth (YoY)

Quarter	Revenue Growth	OpEx Growth
Q2 21	+44.5%	+71.3%
Q2 22	-2.2%	+17.3%
Q4 22	-49.8%	+7.9%
Q2 23	-47.9%	+11.5%
Q4 23	-76.7%	-47.0%
Q2 24	-48.5%	-21.3%
Q4 24	+78.7%	+27.6%

Stock-Based Compensation

Quarter	SBC ($)	% of Revenue
Q2 19	$0	0.0%
Q4 19	$0	0.0%
Q2 20	$0	0.0%
Q4 20	$0	0.0%
Q2 21	$0	0.0%
Q2 22	$0	0.0%
Q4 22	$0	0.0%
Q2 23	$912.5K	25.9%
Q4 23	$912.5K	34.7%
Q2 24	$0	0.0%
Q4 24	$0	0.0%
Q2 25	$0	—

OpEx Breakdown

Quarter	G&A	S&M
Q2 19	$1M	$314.6K
Q4 19	$770.2K	$142.5K
Q2 20	$802.1K	$93.4K
Q4 20	$8.4K	$301.8K
Q2 21	$2M	$390.0K
Q2 22	$1M	$461.1K
Q4 22	$1M	$355.9K
Q2 23	$2M	$297.6K
Q4 23	$1M	$253.4K
Q2 24	$1M	$55.3K
Q4 24	$2M	$373.0K

War Chest

Quarter	Cash	Short-term Investments	Total
Q4 19	$3M	$0	$3M
Q2 20	$2M	$0	$2M
Q4 20	$3M	$0	$3M
Q2 21	$5M	$0	$5M
Q4 21	$1M	$0	$1M
Q2 22	$602.9K	$0	$602.9K
Q4 23	$7M	$0	$7M
Q2 24	$2M	$0	$2M
Q4 24	$839.6K	$0	$839.6K
Q2 25	$137.1K	$0	$137.1K
Q4 25	$775.3K	$0	$775.3K

Shares Outstanding

Quarter	Shares (Diluted)	QoQ Change	YoY Change
Q2 19	2M	—	—
Q4 19	2M	0.0%	—
Q2 20	2M	0.0%	—
Q4 20	2M	0.0%	—
Q2 21	2M	-27.7%	-27.7%
Q2 22	2M	+16.0%	-16.1%
Q4 22	2M	-8.8%	-23.5%
Q2 23	2M	+16.7%	-10.8%
Q4 23	2M	+3.1%	+27.2%
Q2 24	2M	+3.8%	+13.8%
Q4 24	2M	0.0%	+24.9%

Shares Outstanding

Revenue Per Employee

Period	Revenue/Employee	Employees
Q2 19	—	—
Q4 19	—	—
Q2 20	—	—
Q4 20	—	—
Q2 21	—	—
Q2 22	—	—
Q4 22	$9.6K	377
Q2 23	$9.4K	377
Q4 23	$8.3K	316
Q2 24	$11.7K	316
Q4 24	$29.7K	217

Revenue / Employee