Jiuzi Holdings, Inc. JZXN
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-29.38
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $2.9M | $1.4M | $5.9M | $5.9M | $9.3M | $258.8K | $839.7K | — |
| Cost of revenue | $2.9M | $1.3M | $4.6M | $6.3M | $4.9M | $2.2M | $3.1M | — |
| Gross profit | $20.1K | $72.1K | $1.3M | -$393.5K | $4.4M | $6.0M | $4.9M | — |
| SG&A | $1.3M | $1.3M | $2.8M | $3.2M | $2.9M | $1.3M | $1.1M | — |
| Total operating expenses | $10.0M | $55.7M | $4.5M | $3.2M | — | — | — | — |
| Operating income | -$10.0M | -$55.7M | -$4.5M | -$3.2M | $1.1M | $4.4M | $3.7M | — |
| Interest expense | $107.3K | $107.3K | $312.8K | $1.3M | $11 | $3.9K | $1.8K | — |
| Pre-tax income | -$10.2M | -$55.8M | -$4.8M | -$4.5M | $1.1M | — | — | — |
| Income tax | — | — | $66.2K | $71 | $539.8K | — | — | — |
| Net income | -$10.2M | -$59.1M | -$9.4M | -$16.8M | $778.0K | $3.4M | $3.2M | — |
| EPS, basic | — | — | -2.31 | -13.69 | 0.83 | 0.23 | 0.22 | — |
| EPS, diluted | -29.38 | -264.18 | -1,200.89 | -160.47 | 0.83 | 0.23 | 0.22 | — |
| Shares, diluted (wtd. avg.) | 346,866 | 223,833 | 7,818 | 104,895 | 976,692 | 15.0M | 15.0M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $4.6M | $943.4K | $665.4K | $2.0M | $7.3M | $764.5K | — | — |
| Short-term investments | — | — | — | $834.3K | $1.2M | — | — | — |
| Receivables | $805.4K | $278.9K | $9.2K | $39.3K | $6.6K | $14.9K | — | — |
| Inventory | — | — | $955.5K | $628.2K | $266.1K | $154.6K | — | — |
| Total current assets | $16.6M | $10.6M | $10.5M | $12.2M | $22.2M | $6.5M | — | — |
| Property, plant and equipment | $58.2K | — | $339.6K | $637.0K | $373.1K | $101.9K | — | — |
| Other intangibles | — | — | $11.8K | $12.4K | $18.1K | $16.4K | — | — |
| Total assets | $17.2M | $10.6M | $11.4M | $15.3M | $28.2M | $11.9M | — | — |
| Accounts payable | $802.2K | $189.4K | — | — | $15.7K | $872 | — | — |
| Total current liabilities | $2.9M | $2.2M | $6.7M | $8.3M | $4.0M | $3.7M | — | — |
| Long-term debt | — | — | $2.1M | $2.1M | $1.9M | $1.2M | — | — |
| Total liabilities | $3.1M | $2.2M | $7.1M | $9.2M | $5.8M | $3.7M | — | — |
| Retained earnings | -$88.0M | -$77.8M | -$18.7M | -$9.3M | $7.5M | $6.8M | — | — |
| Total equity | $14.1M | $8.4M | $4.3M | $6.1M | $22.3M | $8.2M | $4.7M | $1.4M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$1.0M | -$50.6M | -$5.5M | -$8.9M | -$4.8M | $515.3K | -$1.1M | — |
| Depreciation and amortisation | — | — | $75.8K | $209.3K | $55.2K | $20.2K | $8.6K | — |
| Stock-based compensation | — | $12.4M | $1.7M | $60.0K | — | — | — | — |
| Capital expenditure | $66.5K | — | — | $19.3K | $306.6K | $26.8K | $7.1K | — |
| Investing cash flow | -$66.5K | -$89.5K | $1.3M | $236.9K | -$1.5M | -$26.3K | -$10.2K | — |
| Financing cash flow | $4.7M | $51.2M | $3.2M | $3.6M | $12.8M | -$164.1K | $386.1K | — |
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 0001213900-26-019888.
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 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | — | $839.7K | $258.8K | $9.3M | $5.9M | $5.9M | $1.4M | $2.9M |
| Gross profit | — | $4.9M | $6.0M | $4.4M | -$393.5K | $1.3M | $72.1K | $20.1K |
| Net income | — | $3.2M | $3.4M | $778.0K | -$16.8M | -$9.4M | -$59.1M | -$10.2M |
Others in SIC 5500
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| CVNA | CARVANA CO. | $41.49B | 6.8x | 48.6% |
| CPRT | COPART INC | $26.85B | 18.2x | 9.7% |
| CASY | CASEYS GENERAL STORES INC | $25.88B | 36.5x | 10.2% |
| PAG | PENSKE AUTOMOTIVE GROUP, INC. | $13.94B | 15.0x | -0.2% |
| MUSA | Murphy USA Inc. | $9.83B | 22.2x | -4.2% |
| KMX | CARMAX INC | $7.32B | 30.7x | -1.8% |
| LAD | LITHIA MOTORS INC | $6.50B | 9.1x | 4.0% |
| AN | AUTONATION, INC. | $5.32B | 9.5x | 3.2% |