v3.26.1
Leases
12 Months Ended
Dec. 31, 2025
Leases [Abstract]  
Leases
18.Leases

 

The Group as a lessor

 

The Group entered into lease agreements as lessor with both third parties and a related party.

 

   For the years ended December 31, 
   2023   2024   2025 
Rental Income            
Third parties            
Lishui Boyuan Education Consulting Co., Ltd.   
-
    
-
    628,931 
Langfang Lizhi Education Consulting Co., Ltd.   
-
    
-
    330,189 
Langfang Xingrun Aviation Service Co., Ltd.   
-
    
-
    16,509 
Zhejiang Huapu Yifang Technology Co., Ltd.   
-
    
-
    4,666 
Langfang Quantong Logistics Co., Ltd.   
-
    
-
    2,830 
                
Related party               
Lianwai Kindergarten   754,285    754,285    377,143 
Total   754,285    754,285    1,360,268 

 

The Group continued leasing its space to Lianwai Kindergarten for their operation of kindergarten care service after the disposal in November, 2018. The original lease term expired on 31 December 2025 (Note 20). On the same date, the Group entered into a new one-year lease agreement with Lianwai Kindergarten.

 

The Group as a lessee

 

On July 31, 2024, the Group entered into a six-year lease agreement with Hebei Petroleum Technical College for educational use. Following the early termination of the agreement in 2025, the Group is required to complete campus relocation and vacate the property by January 15, 2026.

 

On December 31, 2025, the Group entered into another lease agreement with AVIC China Railway Education Technology Co., Ltd for education use, with a lease term from December 31, 2025 to March 30, 2031.

 

   As of December 31, 
   2024   2025 
         
Operating right-of-use assets   51,906,613    54,080,188 
           
Operating lease payment liabilities, current   9,208,569    10,479,626 
Operating lease payment liabilities, non-current   38,352,135    38,439,295 
Total   47,560,704    48,918,921 

The weighted average discount rate of the operating lease was 3.84% and 3.78% as of December 31, 2024 and 2025. The weighted average remaining lease term was 5.45years and 4.59 year as of December 31, 2024 and 2025. Cash paid for operating lease was RMB11,628,836 and RMB11,552,022 for the years ended December 31, 2024 and 2025. Operating right-of-use assets obtained in exchange for operating lease payment liabilities was RMB 55,593,928 and RMB11,194,513 for the year ended December 31, 2024 and 2025.

 

For the years ended December 31 2023, 2024 and 2025, the lease expense was as follows:

  

   For the years ended December 31, 
   2023   2024   2025 
             
Operating leases expense   4,454,857    7,076,506    10,736,663 
Short-term lease expense   1,295,043    377,430    308,926 
Total   5,749,900    7,453,936    11,045,589 

 

Because most of the leases do not provide an implicit rate of return, the Group used the incremental borrowing rate based on the information available at lease commencement date in determining the present value of lease payments.

 

The following is a schedule of future minimum payments under the Group’s operating leases as of December 31, 2025:

 

For the years ended December 31,  RMB 
2026   12,169,810 
2027   12,830,189 
2028   12,830,189 
2029   12,830,189 
Thereafter   2,452,830 
Total lease payments   53,113,207 
Less: imputed interest   (4,194,286)
Total operating lease liabilities   48,918,921