Jinxin Technology Holding Co NAMI

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-0.01

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022
Revenue $59.1M$55.7M——
Cost of revenue $52.5M$39.7M——
Gross profit $6.5M$16.0M——
R&D $7.4M$6.4M——
SG&A $10.9M$3.3M——
Total operating expenses $21.4M$12.3M——
Operating income -$14.9M$3.7M——
Interest expense $4.0K———
Pre-tax income -$14.4M$4.2M——
Income tax $14.0K———
Net income -$13.5M$2.8M——
EPS, basic -0.010.01——
EPS, diluted -0.010.00——
Shares, diluted (wtd. avg.) 1.25B515.6M466.2M466.2M

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022
Cash and equivalents $9.2M$13.2M$10.3M—
Short-term investments $2.1M$1.2M——
Receivables $3.9M$7.4M——
Inventory $328.0K$15.0K——
Total current assets $17.2M$22.3M——
Property, plant and equipment $250.0K$266.0K——
Other intangibles $6.5M$8.5M——
Total assets $27.5M$33.3M——
Accounts payable $4.4M$5.2M——
Short-term debt $2.1M———
Total current liabilities $11.3M$10.2M——
Total liabilities $11.8M$10.9M——
Retained earnings -$34.0M-$19.7M——
Total equity $12.0M$18.1M——

Cash flow

Fiscal year FY2025FY2024FY2023FY2022
Operating cash flow -$3.5M$3.5M——
Depreciation and amortisation $5.5M$4.0M——
Stock-based compensation $6.0M$1.0K——
Capital expenditure $112.0K$158.0K——
Investing cash flow -$3.4M-$4.2M——
Financing cash flow $2.6M$3.0M——

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 0001213900-26-048243.

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. -20M 0 20M 40M 60M Revenue, FY2024: 55.7M Gross profit, FY2024: 16M Net income, FY2024: 2.8M Revenue, FY2025: 59.1M Gross profit, FY2025: 6.5M Net income, FY2025: -13.5M FY2022 FY2023 FY2024 FY2025
Fiscal year FY2022FY2023FY2024FY2025
Revenue — — $55.7M $59.1M
Gross profit — — $16.0M $6.5M
Net income — — $2.8M -$13.5M

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%