← All companies Manual AAPG → Education Services AFYA →
AACG, ATA Creativity Global
Revenue is Overseas Art Study Services (91%) and Other Educational Services (9%).
The business
What it sells, where the money comes from, the kind of company it is.
The business in brief
read the 10-K →What this business is and what moves its needle, from its own SEC filings.
- What it is
- A diversified business; where the profit really comes from, and whether it is earned or bought, is what the segment detail settles.
- Situation
- Unprofitable. No sustained operating profit across the record; an earnings multiple has nothing to rest on. What the record does show is revenue, the gross-margin trajectory, and the burn against the cash on hand.
- What moves the needle
- Operating margin has run around −33% through the cycle on a 49% gross margin, the operating line in the red even at its best — so the lever is whether the spending below the gross line can come down enough to clear a profit: revenue growth against the cost curve, and the cash runway until it does. On its own account, the filing leans hardest on concentrated dependence, set against the numbers in what the filing emphasizes, below.
- Is it a good business?
- Return on capital has rarely cleared the cost of capital (median −62%, above 15% in 0 of 8 years). Owner earnings, the cash-based check, have been thin too. This is price-taker territory, where the balance sheet and the cycle matter more than any multiple; the rest is in the 10-K.
Every line is arithmetic on the company's filings, shown in full in the sections below.
Where the money comes from
read the 20-F →The biggest segment, Overseas Art Study Services, is also where the profit is made: 91% of revenue and 83% of segment operating profit.
- Overseas Art Study Services91%CN¥243M83% of profit
- Other Educational Services9%CN¥25M17% of profit
From the segment footnote of the company's own 20-F. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.
The record
Ten years of arithmetic, read across the cycle.
The record, 2017–2025
realized figures from each filing · older years to the left| 2017’17 | 2018’18 | 2019’19 | 2020’20 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | 2025’25 | TTMTTMDec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | ||||||||||
| CN¥7M | CN¥1M | CN¥98M | CN¥162M | CN¥202M | CN¥207M | CN¥222M | CN¥268M | CN¥268M | CN¥268M | RevenueRevenue |
| 33% | — | 37% | 39% | 52% | 50% | 52% | 53% | 49% | 49% | Gross marginGross mgn |
| (CN¥72M) | (CN¥68M) | (CN¥118M) | (CN¥107M) | (CN¥66M) | (CN¥57M) | (CN¥41M) | (CN¥43M) | (CN¥64M) | (CN¥64M) | Operating incomeOp. inc. |
| −969.9% | n/m | −120.5% | −66.3% | −32.8% | −27.4% | −18.7% | −16.1% | −23.9% | −23.9% | Operating marginOp. mgn |
| (CN¥26M) | CN¥851M | (CN¥129M) | (CN¥101M) | (CN¥36M) | (CN¥49M) | (CN¥34M) | (CN¥36M) | (CN¥48M) | (CN¥48M) | Net incomeNet inc. |
| Cash flow & returns | ||||||||||
| CN¥62M | (CN¥313M) | (CN¥58M) | (CN¥28M) | (CN¥32M) | (CN¥15M) | CN¥9M | (CN¥3M) | (CN¥16M) | (CN¥16M) | Operating cash flowOp. cash |
| CN¥10M | CN¥13M | CN¥18M | CN¥30M | CN¥23M | CN¥23M | CN¥22M | CN¥24M | CN¥21M | CN¥21M | DepreciationDeprec. |
| CN¥77M | (CN¥1.2B) | CN¥54M | CN¥43M | (CN¥18M) | CN¥11M | CN¥20M | CN¥9M | CN¥11M | CN¥11M | Working capital & otherWC & other |
| CN¥3M | CN¥7M | CN¥1M | CN¥5M | CN¥4M | CN¥2M | CN¥2M | CN¥20M | CN¥1M | CN¥1M | CapexCapex |
| 43.4% | 531.2% | 1.3% | 3.0% | 2.2% | 0.8% | 1.0% | 7.5% | 0.5% | 0.5% | Capex / revenueCapex/rev |
| CN¥58M | (CN¥320M) | (CN¥59M) | (CN¥33M) | (CN¥36M) | (CN¥16M) | CN¥7M | (CN¥23M) | (CN¥17M) | (CN¥17M) | Owner earningsOwner earn. |
| 789.4% | n/m | −60.5% | −20.2% | −17.9% | −7.8% | 2.9% | −8.7% | −6.4% | −6.4% | Owner earnings marginOE mgn |
| CN¥58M | (CN¥320M) | (CN¥59M) | (CN¥33M) | (CN¥36M) | (CN¥16M) | CN¥7M | (CN¥23M) | (CN¥17M) | (CN¥17M) | Free cash flowFCF |
| 789.4% | n/m | −60.5% | −20.2% | −17.9% | −7.8% | 2.9% | −8.7% | −6.4% | −6.4% | Free cash flow marginFCF mgn |
| -18% | -63% | -64% | -99% | -45% | -51% | -62% | -79% | — | — | ROICROIC |
| -7% | 308% | -43% | -51% | -19% | -34% | -30% | -45% | -150% | -150% | Return on equityROE |
| Balance sheet | ||||||||||
| CN¥53M | CN¥191M | CN¥154M | CN¥113M | CN¥71M | CN¥55M | CN¥60M | CN¥37M | CN¥85M | CN¥85M | Cash & investmentsCash+inv |
| CN¥53K | CN¥440K | CN¥215K | CN¥2M | CN¥938K | CN¥6M | CN¥2M | CN¥3M | CN¥298K | CN¥298K | ReceivablesReceiv. |
| CN¥53K | CN¥440K | CN¥215K | CN¥2M | CN¥938K | CN¥6M | CN¥2M | CN¥3M | CN¥298K | CN¥673K | Operating working capitalOper. WC |
| CN¥367M | CN¥213M | CN¥184M | CN¥121M | CN¥75M | CN¥65M | CN¥70M | CN¥67M | CN¥111M | CN¥111M | Current assetsCur. assets |
| CN¥142M | CN¥20M | CN¥265M | CN¥275M | CN¥268M | CN¥293M | CN¥314M | CN¥354M | CN¥345M | CN¥345M | Current liabilitiesCur. liab. |
| 2.6× | 10.8× | 0.7× | 0.4× | 0.3× | 0.2× | 0.2× | 0.2× | 0.3× | 0.3× | Current ratioCurr. ratio |
| CN¥32M | CN¥0 | CN¥200M | CN¥195M | CN¥195M | CN¥196M | CN¥196M | CN¥196M | CN¥162M | CN¥162M | GoodwillGoodwill |
| CN¥568M | CN¥335M | CN¥676M | CN¥576M | CN¥507M | CN¥474M | CN¥449M | CN¥457M | CN¥408M | CN¥408M | Total assetsAssets |
| CN¥365M | CN¥276M | CN¥300M | CN¥198M | CN¥188M | CN¥143M | CN¥113M | CN¥80M | CN¥32M | CN¥32M | Shareholders’ equityEquity |
| Per share | ||||||||||
| 45.8M | 45.8M | 50.9M | 62.7M | 62.7M | 62.8M | 62.8M | 63.0M | 63.4M | 63.6M | Shares out (diluted)Shares |
| CN¥0.16 | CN¥0.03 | CN¥1.92 | CN¥2.59 | CN¥3.22 | CN¥3.30 | CN¥3.53 | CN¥4.26 | CN¥4.23 | CN¥4.22 | Revenue / shareRev/sh |
| CN¥-0.57 | CN¥18.57 | CN¥-2.54 | CN¥-1.61 | CN¥-0.58 | CN¥-0.77 | CN¥-0.54 | CN¥-0.57 | CN¥-0.76 | CN¥-0.76 | EPS (diluted)EPS |
| CN¥1.27 | CN¥-6.98 | CN¥-1.16 | CN¥-0.52 | CN¥-0.58 | CN¥-0.26 | CN¥0.10 | CN¥-0.37 | CN¥-0.27 | CN¥-0.27 | Owner earnings / shareOE/sh |
| CN¥1.27 | CN¥-6.98 | CN¥-1.16 | CN¥-0.52 | CN¥-0.58 | CN¥-0.26 | CN¥0.10 | CN¥-0.37 | CN¥-0.27 | CN¥-0.27 | Free cash flow / shareFCF/sh |
| CN¥0.07 | CN¥0.16 | CN¥0.03 | CN¥0.08 | CN¥0.07 | CN¥0.03 | CN¥0.04 | CN¥0.32 | CN¥0.02 | CN¥0.02 | Cap. spending / shareCapex/sh |
| CN¥7.97 | CN¥6.02 | CN¥5.89 | CN¥3.17 | CN¥2.99 | CN¥2.28 | CN¥1.80 | CN¥1.27 | CN¥0.51 | CN¥0.50 | Book value / shareBVPS |
| 8-yr | 5-yr | |
|---|---|---|
| Revenue / share | +50.4%/yr | +10.3%/yr |
| Capital spending / share | −14.4%/yr | −23.7%/yr |
| Book value / share | −29.2%/yr | −30.7%/yr |
The record, charted
FY2016–2025Each measure over its full record; the current point and the worst year marked.
Owner earnings vs. net income
Owner earningsNet incomeThe accountant's number, and the cash an owner can take; the gap is the tell.
Where the cash went
ReinvestBuybacksDividendsAcquisitionsRetainedEach year's operating cash, by what management did with it: the mix, and how it drifts.
Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.
In fiscal 2025 the business turned a CN¥48M loss into (CN¥17M) of owner earnings: more cash than the profit line showed, after the non-cash charges and the capital it put back in.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Reported net income | (CN¥48M) | (CN¥36M) | (CN¥34M) | (CN¥49M) | (CN¥36M) |
| Depreciation & amortizationnon-cash charge added back | +CN¥21M | +CN¥24M | +CN¥22M | +CN¥23M | +CN¥23M |
| Working capital & othertiming of cash in and out, other non-cash items | +CN¥11M | +CN¥9M | +CN¥20M | +CN¥11M | −CN¥18M |
| Cash from operations | (CN¥16M) | (CN¥3M) | CN¥9M | (CN¥15M) | (CN¥32M) |
| Capital expenditurecash put back in to keep running and to grow | −CN¥1M | −CN¥20M | −CN¥2M | −CN¥2M | −CN¥4M |
| Owner earnings | (CN¥17M) | (CN¥23M) | CN¥7M | (CN¥16M) | (CN¥36M) |
| Owner-earnings marginowner earnings ÷ revenue | -6% | -9% | 3% | -8% | -18% |
Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position .
Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.
Quality & stewardship
Returns, the balance sheet, capital allocation, and pay.
Owner’s Scorecard
Will it survive?
- No meaningful interest burdenLittle or no interest expense reported
What this means
Little or no interest expense reported, the business isn't leaning on lenders to operate.
- Net cashCash CN¥85M − debt CN¥16M
What this means
Cash and short-term investments exceed every dollar of debt by CN¥69M, on net the company owes nothing, and can act from strength when others can't. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.
- Not enough data
What this means
The filing data didn't include the inputs for this check.
Is it a good business?
- Not meaningful hereInvested capital (CN¥37M) = debt CN¥16M + equity CN¥32M − cashIndustry peers: median 8%
What this means
Invested capital is near zero or negative, usually years of buybacks pulling equity down. ROIC explodes or flips sign and stops meaning anything. Judge this one on Owner Earnings instead.
- Consumes cash through the cycle9-yr median margin, range -23886%–789%; latest (CN¥17M) = operating cash (CN¥16M) − maintenance capex CN¥1MIndustry peers: median 10%
What this means
What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's -6% of revenue this year, a -9% median across 9 years.
- Are earnings backed by cash? (CN¥16M)Loss, and burning cashNet income (CN¥48M) · cash from operations (CN¥16M)
What this means
The company reported a net loss, so a conversion ratio isn't meaningful. What matters then is whether operations still threw off cash, here, they did not.
How is the cash used?
- No surplus to allocate
What this means
The business didn't generate positive Owner Earnings this year, so any distributions came from the balance sheet or borrowing, not from operations.
- Investing or harvesting? 0.06×HarvestingCapex CN¥1M ÷ depreciation CN¥21M
What this means
Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.
Graham’s defensive tests · 0 of 5 met
Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.
- Adequate size —Revenue ≥ $2B (a dollar floor) · CN¥268M
What this means
Big enough to weather a storm. Graham's floor is a dollar figure — about $2B of revenue as a conservative modern stand-in. This company reports in its home currency and we carry no exchange rate, so we show the figure and leave the size bar for you to apply rather than convert it with a number we don't have.
- Strong liquidity MissCurrent ratio ≥ 2× · 0.32×
What this means
Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.
- Conservative debt MissDebt ≤ working capital · CN¥16M vs (CN¥233M) WC
What this means
Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.
- Earnings stability MissA profit every year (10-yr record) · 8 loss years
What this means
Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.
- Dividend record MissUninterrupted dividends · 1 of 10 yrs
What this means
An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.
- Earnings growth MissEarnings +33% over the record · −114%
What this means
At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.
- Moderate price —P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
What this means
Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are CN¥-0.61/share (latest year CN¥-0.75), the averaged base the calculator's gate runs on, and book value is CN¥0.50/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.
Durability & moat, 2017–2025
Whether the record’s returns held, and what the capital reinvested earned.
- Profitable years 1 of 9
What this means
Lost money in 8 year(s), look at what happened there before trusting the average.
- Operating margin −2052% → −20% (3-yr avg ends)
What this means
Through the cycle the operating margin widened — about −2052% early to −20% lately, median −33% — pricing power intact or improving.
- Worst year 2018 · −5064.4% op. margin
What this means
Operations went underwater in 2018, understand why before trusting the good years.
- Share count +4.2%/yr
What this means
The share count is rising, dilution works against you on a per-share basis.
- Dividend record paid
What this means
Paid a dividend in 1 of the years on record.
Does AI threaten the moat?
Moderate contestabilityAI is likely to reshape costs and some products here without clearly contesting or sparing the core moat; how the company itself frames it is the tell.
The filing raises AI among its risks, but in other terms (security, regulation, energy or the like), not as a competitor to its product.
The question is whether a moat the record shows as durable outlasts a technology that lowers the cost of part of what the firm sells. The durability is read in the record above, the filing's own framing of AI beside it; the industry label decides nothing on its own.
Read from the filing's own risk factors, paired with the industry's structure under its SIC code; the durability is read above, the price below.
All figures as filed; the source filing is linked above.
Current Position
as of fiscal year-end, Dec 31, 2025Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.
- Cash & short-term investmentsCN¥85M
- ReceivablesCN¥298K
- InventoryCN¥374K
- Other current assetsCN¥25M
- Debt due within a yearCN¥1M
- Other current liabilitiesCN¥344M
From the company's latest filing.
Acquisitions & goodwill
from the balance sheet & the 10-year cash-flow recordGoodwill grows only when a company acquires and falls only when it concedes it overpaid. The size of that bet, the cash put into buying rather than building, and how much has already been written off.
None written down over the record; the goodwill is still carried at full cost. That is the deals holding their value on the books so far; whether they keep doing so is the test an owner watches, since the write-down, when it comes, is the admission the price was too high.
Goodwill, acquired intangibles and equity from the latest balance sheet; acquisition spend and write-downs summed across the 10-year record, from the company's own filings.
Peers, Education Services
The same industry, side by side on owner economics. Each figure is a through-cycle median, so a peak or trough year can’t distort it; the group median at the foot is the line to read each against.
| Company | Revenue | Gross margin | Op. margin | ROIC | Owner earn. margin |
|---|---|---|---|---|---|
| GHCGraham Holdings Company | $4.9B | — | 4.6% | 3% | 5% |
| LRNStride Inc. | $2.4B | 35% | 5.8% | 11% | 11% |
| STRAStrategic Education Inc. | $1.3B | — | 10.9% | 6% | 9% |
| LOPEGrand Canyon Education Inc. | $1.1B | — | 28.1% | 27% | 24% |
| PRDOPerdoceo Education Corporation | $846M | — | 19.7% | 16% | 17% |
| UTIUniversal Technical Institute Inc | $836M | — | 1.5% | 2% | 4% |
| AACGATA Creativity Global | CN¥268M | 49% | -32.8% | -62% | -9% |
| Group median | — | — | 5.8% | 6% | 9% |
The price
What a price has to assume.
What the price implies
reverse-DCFEnter the US price, in dollars: the NYSE/Nasdaq quote you hold. Per the filing's own cover, “American Depositary Shares, each representing two common”; ATA Creativity Global reports in CNY, so every figure in this tool is stated per ADS and translated at CNY 1 = $0.147 (2026-07-17, reference rate) so your dollar quote reconciles exactly. The record tables elsewhere on this page remain as filed, in CNY.
ATA Creativity Global is profitable, but owner earnings are negative this year because capital spending currently outruns operating cash, a build-out, so the owner-earnings reverse-DCF has no positive base to grow. We read the price from both ends instead: type a price to see the steady-state profitability it demands, then set the mature margin you would believe and weigh the two against each other. Nothing leaves your browser unless you enter it in your notebook.
Revenue, delivered10%/yr’20→’25
Enter a price to run it.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
Two reads of one future. From your price: the owner earnings the company must reach, valued at a mature multiple and discounted back at your rate, expressed as the margin it implies on revenue grown at your rate. From your belief: the mature margin you would credit, set on the dial above. When the margin the price demands runs above the one you would believe, you are paying for a future taken on faith. For a deep cyclical at a trough, normalized through-cycle earnings are the better lens; this mode is for the genuinely unprofitable, and for the profitable business whose capital spending currently outruns its cash.
Manual order: its page in the Manual AAPG →
Industry order: the Education Services chapter AFYA →