CALLAN JMB INC. CJMB
JMB is a vertically integrated logistics and fulfillment company which provides thermal management logistics solutions to the life sciences
industry through a combination of proprietary packaging, information technology and specialized cold chain logistics knowhow. We provide
a system that utilizes advanced predictive technology to revolutionize the supply chain by guaranteeing the safety, effectiveness, and
potency of every product handled to ensure product integrity, and to provide immediate response in time-sensitive industries while ensuring
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenue | $5.7M | $6.6M | $13.2M | — |
| Cost of revenue | $3.6M | $4.0M | $7.6M | — |
| Gross profit | $2.1M | $2.6M | $5.6M | — |
| SG&A | $8.6M | $4.8M | $3.4M | — |
| Operating income | -$7.0M | -$2.3M | $2.2M | — |
| Interest expense | $2.7K | $5.4K | $8.1K | — |
| Pre-tax income | -$8.0M | -$2.3M | $2.2M | — |
| Income tax | $3.0K | $25.4K | $23.0K | — |
| Net income | -$8.0M | -$2.3M | $2.2M | — |
| EPS, basic | -1.82 | -0.87 | — | — |
| EPS, diluted | -1.82 | -0.87 | — | — |
| Shares, diluted (wtd. avg.) | $4.4M | $2.6M | — | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Cash and equivalents | $2.1M | $2.1M | $5.2M | — |
| Receivables | $343.2K | $622.9K | $2.9M | — |
| Inventory | $243.3K | $158.4K | $114.7K | — |
| Total current assets | $3.1M | $3.3M | $8.5M | — |
| Property, plant and equipment | $799.5K | $876.7K | $974.2K | — |
| Total assets | $5.8M | $5.1M | $9.7M | — |
| Accounts payable | $564.0K | $371.7K | $416.1K | — |
| Short-term debt | — | $0 | $17.1K | — |
| Total current liabilities | $1.4M | $1.3M | $769.7K | — |
| Total liabilities | $3.4M | $1.9M | $910.3K | — |
| Retained earnings | -$10.3M | -$2.3M | — | — |
| Total equity | $2.3M | $3.2M | $8.8M | $14.0M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Operating cash flow | -$4.5M | $540.4K | $7.0M | — |
| Depreciation and amortisation | $152.0K | $143.7K | $102.8K | — |
| Stock-based compensation | $1.6M | — | — | — |
| Capital expenditure | $616.9K | $46.2K | $490.0K | — |
| Investing cash flow | -$616.9K | -$46.2K | -$490.0K | — |
| Financing cash flow | $5.2M | -$3.6M | -$7.5M | — |
| Dividends paid | — | $3.3M | $7.4M | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001493152-26-014292.
Others in SIC 7389
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| MA | Mastercard Inc | $510.86B | 35.1x | 16.4% |
| RPAY | Repay Holdings Corp | $323.15B | — | -1.2% |
| UBER | Uber Technologies, Inc | $154.74B | 16.0x | 18.3% |
| ACN | Accenture plc | $114.31B | 15.4x | 7.4% |
| MELI | MERCADOLIBRE INC | $100.30B | 50.2x | 34.3% |
| DASH | DoorDash, Inc. | $91.98B | 99.4x | 27.9% |
| PYPL | PayPal Holdings, Inc. | $48.48B | 10.2x | 4.3% |
| EBAY | EBAY INC | $46.02B | 23.8x | 7.9% |