JIADE Ltd JDZG

Industrials SIC 8200 - Services-Educational Services NAICS Educational Services derived Nasdaq

Last close —
Market cap —
52-week range — - —

No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.

Valuation FY2025 figures against the last close

P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS-5.49

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022
Revenue $3.7M$2.6M——
Cost of revenue $2.0M$775.2K——
Gross profit $1.7M$1.8M——
R&D $305.3K$97.2K——
SG&A $2.5M$747.3K——
Total operating expenses $3.4M$917.7K——
Operating income -$1.7M$874.8K——
Interest expense $43.1K$14.8K——
Pre-tax income -$1.5M$842.9K——
Income tax $26.6K$74.8K——
Net income -$1.5M$767.6K——
EPS, basic -5.490.03——
EPS, diluted -5.490.03——
Shares, diluted (wtd. avg.) 275,685122,679111,17922.2M

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022
Cash and equivalents $2.8M$560.0K$970.2K—
Receivables $894.6K$1.4M——
Total current assets $12.6M$4.3M——
Property, plant and equipment $608.5K$79.6K——
Goodwill $3.8M———
Other intangibles $3.4M$2.3M——
Total assets $20.6M$11.1M——
Total current liabilities $3.1M$1.3M——
Total liabilities $3.3M$1.4M——
Retained earnings $1.1M$2.5M——
Total equity $17.2M$9.7M——

Cash flow

Fiscal year FY2025FY2024FY2023FY2022
Operating cash flow -$13.3K-$692.0K——
Depreciation and amortisation $369.9K$45.4K——
Stock-based compensation $895.5K———
Capital expenditure $623.7K$81.2K——
Investing cash flow -$8.0M-$6.5M——
Financing cash flow $10.3M$6.8M——

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 0001104659-26-041971.

Plot the figures US dollars

Income statement Revenue Cost of revenue Gross profit R&D SG&A Total operating expenses Operating income Interest expense Pre-tax income Income tax Net income EPS, basic EPS, diluted Shares, diluted (wtd. avg.)
Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity
Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks
  • Revenue
  • Gross profit
  • Net income
Revenue, Gross profit, Net income by fiscal year, in US dollars The same figures are in the table below this chart. -2M 0 2M 4M Revenue, FY2024: 2.6M Gross profit, FY2024: 1.8M Net income, FY2024: 767.6K Revenue, FY2025: 3.7M Gross profit, FY2025: 1.7M Net income, FY2025: -1.5M FY2022 FY2023 FY2024 FY2025
Fiscal year FY2022FY2023FY2024FY2025
Revenue — — $2.6M $3.7M
Gross profit — — $1.8M $1.7M
Net income — — $767.6K -$1.5M

Others in SIC 8200

TickerCompanyMarket capP/ERevenue growth
LAUR LAUREATE EDUCATION, INC. $5.38B 20.7x 8.6%
GHC Graham Holdings Co $5.18B 18.3x 2.5%
CVSA Covista Inc. $4.49B 18.7x 9.3%
LOPE Grand Canyon Education, Inc. $4.24B 21.1x 7.1%
LRN Stride, Inc. $3.30B 11.1x 4.7%
PRDO PERDOCEO EDUCATION Corp $2.12B 14.0x 24.2%
STRA Strategic Education, Inc. $1.82B 15.1x 4.0%
UTI UNIVERSAL TECHNICAL INSTITUTE INC $1.20B 19.3x 14.0%