Scienjoy Holding Corp SJ
Acquisition Limited is a British Virgin Islands exempted company incorporated on May 2, 2018 as a blank check company for the
purpose of entering into a merger, share exchange, asset acquisition, stock purchase, recapitalization, reorganization or other
similar business combination, with one or more target businesses. Our efforts to identify a prospective target business will not
be limited to a particular industry or geographic region, although the Company intends to focus on operating businesses in and
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $177.5M | $186.8M | $206.3M | $283.2M | $262.0M | $187.3M | — | — |
| Cost of revenue | $145.1M | $153.2M | $179.2M | $242.1M | $214.2M | $147.1M | — | — |
| Gross profit | $32.5M | $33.6M | $27.1M | $41.1M | $47.8M | $40.2M | — | — |
| R&D | $11.9M | $12.4M | $10.6M | $9.8M | $11.0M | $4.9M | — | — |
| SG&A | $12.7M | $10.5M | $10.6M | $8.8M | $10.2M | $5.2M | — | — |
| Operating income | -$11.3M | $5.6M | $3.2M | — | — | — | -$936.7K | — |
| Pre-tax income | -$96.6M | $5.4M | -$3.7M | $30.9M | $27.6M | $28.1M | — | — |
| Income tax | $11.5M | $1.7M | $1.2M | $2.6M | $879.0K | $1.1M | — | — |
| Net income | -$84.0M | $5.4M | -$4.3M | $28.3M | $26.7M | $27.0M | $151.4K | — |
| EPS, basic | -2.01 | 0.13 | -0.11 | 0.71 | 0.87 | 1.16 | — | — |
| EPS, diluted | -2.01 | 0.13 | -0.11 | 0.71 | 0.87 | 1.01 | -0.35 | — |
| Shares, diluted (wtd. avg.) | $41.8M | $41.6M | $40.6M | $39.3M | $30.8M | $26.8M | $20.0M | $20.0M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $44.0M | $36.1M | $28.1M | $25.4M | $37.8M | $34.4M | $21.1M | $52.9K |
| Short-term investments | $1.2M | $5.2M | $4.4M | $5.9M | $6.1M | — | — | — |
| Receivables | $6.2M | $31.0M | $36.8M | $45.9M | $32.4M | $35.0M | — | — |
| Total current assets | $54.8M | $74.6M | $81.3M | $94.1M | $102.4M | $71.5M | $12.4K | $52.9K |
| Property, plant and equipment | $321.0K | $271.0K | $309.0K | $397.0K | $263.0K | $208.0K | — | — |
| Goodwill | — | $25.0M | $25.7M | $25.1M | $14.4M | $14.1M | — | — |
| Other intangibles | — | $55.5M | $58.1M | $60.8M | $37.0M | $36.7M | — | — |
| Total assets | $101.6M | $192.5M | $204.0M | $217.8M | $170.9M | $124.4M | $58.6M | $367.1K |
| Accounts payable | $2.4M | $4.9M | $10.3M | $16.9M | $13.5M | $10.3M | — | — |
| Total current liabilities | $15.2M | $22.0M | $33.0M | $38.5M | $34.7M | $42.5M | $221.9K | $402.8K |
| Long-term debt | — | — | $2.3M | $2.2M | $1.3M | — | — | — |
| Total liabilities | $16.7M | $30.1M | $42.1M | $49.2M | $43.9M | $54.0M | $2.7M | $402.8K |
| Retained earnings | $13.2M | $90.8M | $88.6M | $96.4M | $75.2M | $49.4M | $90.6K | -$60.8K |
| Total equity | $88.0M | $164.3M | $162.1M | $168.3M | $127.0M | $70.4M | $5.0M | -$35.7K |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $10.1M | $9.4M | $14.5M | $8.3M | $18.2M | $23.8M | -$715.7K | — |
| Depreciation and amortisation | $171.0K | $154.0K | $174.0K | $167.0K | $117.0K | $85.0K | — | — |
| Stock-based compensation | $1.1M | $1.4M | $1.9M | $1.7M | $5.0M | — | — | — |
| Capital expenditure | $120.0K | $135.0K | $69.0K | $312.0K | $218.0K | $167.0K | — | — |
| Investing cash flow | -$868.0K | -$2.7M | -$9.5M | -$16.4M | -$18.1M | -$6.3M | -$57.5M | — |
| Financing cash flow | -$14.0K | -$18.0K | -$735.0K | -$1.7M | $2.4M | -$3.6M | $58.2M | — |
| Buybacks | — | $101.0K | $385.0K | — | — | — | — | — |
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 0001213900-26-047123.
Others in SIC 7374
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| ADP | AUTOMATIC DATA PROCESSING INC | $110.29B | 25.4x | 6.7% |
| WDAY | Workday, Inc. | $48.00B | 75.6x | 13.1% |
| RDDT | Reddit, Inc. | $29.71B | 59.0x | 69.4% |
| VRSK | Verisk Analytics, Inc. | $24.34B | 28.7x | 6.6% |
| TOST | Toast, Inc. | $19.62B | 60.6x | 24.1% |
| APLD | Applied Digital Corp. | $7.69B | — | 167.5% |
| HNGE | Hinge Health, Inc. | $7.29B | — | 50.6% |
| RNG | RingCentral, Inc. | $6.17B | 152.9x | 4.8% |