Jianzhi Education Technology Group Co Ltd JZ
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-0.01
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenue | $10.0M | $34.1M | $62.0M | $73.3M | — | — |
| Cost of revenue | $8.3M | $27.7M | $59.8M | $74.1M | — | — |
| Gross profit | $1.8M | $6.4M | $2.3M | -$803.4K | — | — |
| R&D | $460.5K | $791.1K | $1.7M | $2.3M | — | — |
| SG&A | $2.9M | $7.5M | $3.1M | $26.0M | — | — |
| Total operating expenses | $4.2M | $9.2M | $56.2M | $29.3M | — | — |
| Operating income | -$2.4M | -$2.8M | -$53.9M | -$30.1M | — | — |
| Interest expense | $500 | $75.6K | $191.2K | $302.8K | — | — |
| Pre-tax income | -$2.3M | -$2.8M | -$53.9M | -$27.3M | — | — |
| Income tax | $48.6K | $1.8M | $29.8K | $1.6M | — | — |
| Net income | -$2.2M | -$4.6M | -$52.6M | -$28.9M | — | — |
| EPS, basic | -0.01 | -0.03 | -0.43 | -0.24 | — | — |
| EPS, diluted | -0.01 | -0.03 | -0.43 | -0.24 | — | — |
| Shares, diluted (wtd. avg.) | 208.2M | 138.0M | 121.1M | 118.5M | 111.1M | 111.1M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash and equivalents | $1.2M | $1.8M | $2.5M | $9.2M | $8.9M | — |
| Short-term investments | $657.4K | $620.2K | $594.9K | $591.5K | — | — |
| Receivables | $3.2M | $5.0M | $691.8K | $2.5M | — | — |
| Inventory | — | — | — | $57.9K | — | — |
| Total current assets | $12.2M | $10.0M | $17.2M | $51.0M | — | — |
| Property, plant and equipment | $17.3K | $23.9K | $30.1K | $22.3K | — | — |
| Other intangibles | $93.5K | $131.0K | $177.2K | — | — | — |
| Total assets | $15.1M | $13.9M | $21.4M | $105.5M | — | — |
| Accounts payable | $3.2M | $5.1M | $1.6M | $1.2M | — | — |
| Short-term debt | $1.0M | $959.0K | — | — | — | — |
| Total current liabilities | $7.3M | $9.7M | $22.9M | $52.3M | — | — |
| Total liabilities | $7.3M | $9.8M | $23.8M | $52.3M | — | — |
| Retained earnings | -$47.9M | -$45.7M | -$41.1M | $11.9M | — | — |
| Total equity | $6.9M | $3.2M | -$3.3M | $50.8M | — | — |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Operating cash flow | -$1.4M | $1.4M | $2.1M | $13.7M | — | — |
| Depreciation and amortisation | $6.5K | $6.9K | $5.8K | $8.8K | — | — |
| Stock-based compensation | $1.4M | $5.5M | — | — | — | — |
| Capital expenditure | $1.2K | $2.4K | $15.1K | — | — | — |
| Investing cash flow | -$4.1M | -$2.3M | -$7.8M | -$31.7M | — | — |
| Financing cash flow | $4.7M | $104.2K | -$1.0M | $18.3M | — | — |
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 0001213900-26-042787.
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.)
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|
| Revenue | — | — | $73.3M | $62.0M | $34.1M | $10.0M |
| Gross profit | — | — | -$803.4K | $2.3M | $6.4M | $1.8M |
| Net income | — | — | -$28.9M | -$52.6M | -$4.6M | -$2.2M |
Others in SIC 8200
| Ticker | Company | Market cap | P/E | Revenue 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% |