枫叶教育2025年度报告

（於開曼群島註冊成立之有限公司）股份代號: 1317 2025 年 度 報 告 2478122331627479 Peter Humphrey OwenJames William Beeke James William Beeke Peter Humphrey Owen Kem Hussain20258 31 Peter Humphrey Owen Peter Humphrey Owen 18242402 Maples Fund Services (Cayman) LimitedP.O. Box 1093, Boundary Hall, Cricket SquareGrand Cayman, KY1-1102Cayman Islands Maples Corporate Services LimitedP.O. Box 309, Ugland HouseGrand Cayman, KY1-1104Cayman Islands 1617 13518116 1317 www.mapleleaf.cn 20219 1 20218 3120218 31202183120218 31 20248 3120258 311,228,500,0001,180,000,0002025831308,900,00020248 3115,500,000293,400,000 20258 31EBITDAEBITDAEBITDAEBITDA690,100,000501,000,00020248 31221,500,0003,500,00047.3%0.7% 2025831 20258 31 20215 1420219 1 EAPCAPESLCSL20258 31(i)EAP(ii)ESL(iii)CSL 66220252025171512,47449Quacquarelli SymondsQS614202592.7% ESLCSL12K-12CISKIS iiiiii 2025530 202511 28 K-1230 ECCTISCogniaECCTISA-LevelIB KISK-12A-LevelKISCISK-12IBCISCISIB20258 31214IB20248 31276IB EBITDAEBITDAEBITDAEBITDA 793,659,000 EBITDAEBITDA EBITDAEBITDA EBITDA 123 EBITDA 1.2.3. EBITDAEBITDAEBITDA ECCTISCogniaECCTISA-LevelIB 20206 2020/2021 KISK-12A-LevelKISCISK-12IBCISCISIB 2024/20256622025171512,47449QS614202592.7% 1+3202341+32024101+31+31+31+32025/202685 23 200511 202422026/202720258 20215 1420219 1 20219 120218 312021 2024/202520258 Kem Hussain20258 31 Teamway International Group Holdings Limited123920258 31 CISKIS 2023/20249,3901,00510.7%2024/20258,385 CISIBCIS 2024/202520258 20258 31 *20258 ESL STEM iiiiii1+3 20236 2025/20262029/2030 20244ECCTIS EAPCAPESLCSL20258 31(i)EAP(ii)ESL(iii)CSL MLES-SIS45K12 ESLCSLK-12CISKIS 20245CTIK12CTI20258202591,100CSL 20258312025202483120241,180,000,0001,228,500,00020252024308,900,00015,500,000 20241,228,500,00048,500,0003.9%20251,180,000,000CIS2025446,600,00037.8%733,400,00062.2% (i)(ii)(iii)2024635,500,00039,300,0006.2%2025596,200,000 2024593,000,0009,200,0001.6%2025583,800,000202448.3%202549.5% (i)(ii)(iii)202426,100,00012.6%202529,400,00020249,600,00016.7%20258,000,000202410,400,000202514,700,00020243,800,00020255,500,000 (i)(ii)(iii)(iv)20244,000,0002025231,000,000(i)202414,600,00020254,800,000(ii)20242025(iii) 2025190,800,0002024(iv) 202523,000,0002024 (i)(ii)202422,900,0002.6%202522,300,000202420251.9% (i)(ii)(iii)(iv)(v)2024289,000,0002.1%2025283,000,000 (i)(ii)20242024213,100,0002025104,200,0002025 2025427,300,000202480,600,000202536.2%20246.6%(i)20244,000,0002025231,000,000(ii)2024213,100,0002025104,200,000 202465,100,0002025118,400,00049,000,000 20252024308,900,00015,500,000 7,400,000CIS202414,600,000 20258 31901,300,00020248 31564,800,000127,400,00020258 31 20258 311,638,600,00020258 31229,500,00014.0%2024 8 3128,600,0001.8% 20248311.0320258310.88 20258 31 20258 31 20258 3120258 31 20258 31 20258 31 20258 31 20258 311,68320248 311,91720258 31484,800,00020248 31512,900,000 (1)201411 28 (2)James William Beeke20052009201420083 1220101 2020144 25 (3)20243 1 199220072009201120203Maple Leaf CIS Holdings Pte. Limited2020319GEM81052020430Kingsley International Sdn. Bhd.20207242021331 7120076201411 2820072014320168 1520169 1 19952003 20208 26Star Readers Pte. Ltd.Canadian International School Pte.Ltd.Sherman InternationalInvestment LimitedSherman Int’lSherman Investment Holdings LimitedSherman InvestmentXV23 Johnston 201410 2019Knowledge Review20198 302004 197852005920136 20052011 2013David Signum International Educational ServicesInc.Beeke James William BeekeBeeke7520144201411 28Beeke20208 26Beeke2020826Canadian International School Pte.Ltd.Beeke20052009BC20142016BeekeBC20168 15Beeke Beeke19711219738(WesternMichigan University)19916BC1991BC20056BC2006 Beeke1996199819982005BCBCBC20099 19958199712000920114201142021120221202211MC CPA LtdMC CPALtd 5320232 2820243 120243 1 271995 20226 1720236 28593 & Middle SchoolHussain2008Cognia, Inc.AdvancEDHussainRise University Systems Kem HussainHussain5520231 1Hussain20258 31 Hussain2220022003Hussain20052019HussainUniversal Academy of Florida20082022HussainHussain20092020Garden of the Sahaba Academy20082020Salah Tawfik Elementary Hussain1993Islamic Universityof Medina1995The University of ManchesterHussain20042008IndependentSchools Institute Owen1986BCBC20115Owen Peter Humphrey OwenOwen782014620141128Owen Owen1976519795 6520231 120238 31 20072011201620171 4319829198319904National WestminsterBank PLCWestdeutscheLandesbank Girozentrale (WestLBAG) Bank 1982198920201999The Poon Kam KaiInstitute of Management2021Harvard Negotiation Master Class 202312002714 5220243 1 1995 28200712018920072011 20217 1111720223 142370202012 18202283113652022103120196212025831Teamway International Group HoldingsLimited123920246 12QuantumPharm Inc.2228 20142016 2018920196000732 28 Patrick ThalheimerThalheimer652023815BC202181520224 1 Thalheimer198419912015 Thalheimer33 20214 283.0520102 20258 31 20076 518242402 201411 28 K-12CISIBKISA-LevelA-LevelIB45 20258 31564,300,000