Symbols / NAMI $0.52 -10.14% Jinxin Technology Holding Company

Communication Services • Internet Content & Information • China • NCM
NAMI Chart
About

Jinxin Technology Holding Company operates as a digital content service provider in the People's Republic of China. The company offers digital version of mainstream textbooks used in primary schools and middle schools; and digital textbooks in Chinese and English subjects used in K-9 schools. It distributes digital and integrated educational contents primarily through Namibox, a learning app; telecom and broadcast operators; and third-party devices. The company was founded in 2014 and is headquartered in Shanghai, the People's Republic of China.

Fundamentals
Scroll to Statements
Sector Communication Services Industry Internet Content & Infor Market Cap 41.20M
Enterprise Value 663.00M Income -27.65M Sales 416.95M
Book/sh 0.25 Cash/sh 0.07 Dividend Yield —
Payout 0.00% Employees 103 IPO —
P/E — Forward P/E — PEG —
P/S 0.10 P/B 2.05 P/C —
EV/EBITDA 103.11 EV/Sales 1.59 Quick Ratio 1.47
Current Ratio 1.67 Debt/Eq 2.46 LT Debt/Eq —
EPS (ttm) -0.06 EPS next Y — EPS Growth —
Revenue Growth 5.30% Earnings — ROA -8.16%
ROE -15.72% ROIC — Gross Margin 19.21%
Oper. Margin -11.47% Profit Margin -6.63% Shs Outstand 79.07M
Shs Float 152.09M Short Float 0.07% Short Ratio 2.15
Short Interest — 52W High 4.59 52W Low 0.41
Beta — Avg Volume 60.61K Volume 41.43K
Target Price — Recom None Prev Close $0.58
Price $0.52 Change -10.14%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$0.52
Latest analyst target
3. DCF / Fair value
$-1.48
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$0.52
Low
—
High
—
Mean
—
News
RSS: Latest NAMI news
Insider Transactions

No recent insider transactions.

Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total Revenue
406.40
+7.00%
379.82
+60.64%
236.44
-4.70%
248.09
Operating Revenue
390.14
+2.72%
379.82
+60.64%
236.44
-4.70%
248.09
Cost Of Revenue
289.45
+31.54%
220.05
+58.10%
139.19
-17.94%
169.61
Reconciled Cost Of Revenue
289.45
+31.54%
220.05
+58.10%
139.19
-17.94%
169.61
Gross Profit
116.94
-26.80%
159.77
+64.28%
97.25
+23.92%
78.48
Operating Expense
88.57
+12.99%
78.39
+50.32%
52.15
-64.85%
148.36
Research And Development
46.61
+31.91%
35.33
+34.07%
26.36
-31.07%
38.23
Selling General And Administration
43.22
-2.62%
44.38
+63.59%
27.13
-75.46%
110.58
Selling And Marketing Expense
19.43
-6.40%
20.76
+79.27%
11.58
-84.66%
75.49
General And Administrative Expense
23.79
+0.71%
23.62
+51.90%
15.55
-55.67%
35.09
Other Gand A
23.79
+0.71%
23.62
+51.90%
15.55
-55.67%
35.09
Other Operating Expenses
-1.26
+5.03%
-1.33
+0.75%
-1.34
-194.08%
-0.46
Total Expenses
378.02
+26.67%
298.44
+55.98%
191.33
-39.83%
317.96
Operating Income
28.38
-65.13%
81.38
+80.42%
45.11
+164.56%
-69.87
Total Operating Income As Reported
27.11
-66.13%
80.05
+82.90%
43.77
+162.23%
-70.33
EBITDA
60.12
-37.75%
96.58
+44.82%
66.69
+198.57%
-67.66
Normalized EBITDA
58.45
-38.74%
95.42
+62.21%
58.82
+192.77%
-63.40
Reconciled Depreciation
29.56
+126.22%
13.07
+14.54%
11.41
+16.29%
9.81
EBIT
30.56
-63.41%
83.51
+51.07%
55.28
+171.36%
-77.47
Total Unusual Items
1.66
+43.20%
1.16
-85.23%
7.87
+284.89%
-4.25
Total Unusual Items Excluding Goodwill
1.66
+43.20%
1.16
-85.23%
7.87
+284.89%
-4.25
Net Income
20.27
-71.25%
70.50
+33.61%
52.76
+165.86%
-80.11
Pretax Income
30.56
-63.41%
83.51
+51.62%
55.08
+170.89%
-77.69
Net Non Operating Interest Income Expense
0.33
-35.48%
0.51
+67.65%
0.31
+72.88%
0.18
Interest Expense Non Operating
0.00
0.00
-100.00%
0.20
-9.82%
0.22
Net Interest Income
0.33
-35.48%
0.51
+67.65%
0.31
+72.88%
0.18
Interest Expense
0.00
0.00
-100.00%
0.20
-9.82%
0.22
Interest Income Non Operating
0.33
-35.48%
0.51
+0.98%
0.51
+26.68%
0.40
Interest Income
0.33
-35.48%
0.51
+0.98%
0.51
+26.68%
0.40
Other Income Expense
1.85
+14.54%
1.62
-83.28%
9.66
+220.83%
-8.00
Other Non Operating Income Expenses
-0.39
-146.95%
0.83
-53.09%
1.78
+169.31%
-2.57
Gain On Sale Of Security
1.66
+43.20%
1.16
-85.23%
7.87
+284.89%
-4.25
Tax Provision
0.00
-100.00%
0.02
0.00
0.00
Tax Rate For Calcs
0.00
-100.00%
0.00
0.00
0.00
Tax Effect Of Unusual Items
0.00
-100.00%
0.00
0.00
0.00
Net Income Including Noncontrolling Interests
30.56
-63.40%
83.49
+51.59%
55.08
+170.89%
-77.69
Net Income From Continuing Operation Net Minority Interest
20.27
-71.25%
70.50
+33.61%
52.76
+165.86%
-80.11
Net Income From Continuing And Discontinued Operation
20.27
-71.25%
70.50
+33.61%
52.76
+165.86%
-80.11
Net Income Continuous Operations
30.56
-63.40%
83.49
+51.59%
55.08
+170.89%
-77.69
Minority Interests
-10.29
+20.83%
-12.99
-461.10%
-2.32
+4.14%
-2.42
Normalized Income
18.61
-73.16%
69.34
+54.44%
44.90
+159.19%
-75.85
Net Income Common Stockholders
20.27
-71.25%
70.50
+33.61%
52.76
+165.86%
-80.11
Diluted EPS
0.72
-34.59%
1.10
+33.61%
0.82
+165.86%
-1.25
Basic EPS
0.72
-34.59%
1.10
+33.61%
0.82
+165.86%
-1.25
Basic Average Shares
25.91
-59.54%
64.04
+0.00%
64.04
+0.00%
64.04
Diluted Average Shares
28.65
-55.27%
64.04
+0.00%
64.04
+0.00%
64.04
Diluted NI Availto Com Stockholders
20.27
-71.25%
70.50
+33.61%
52.76
+165.86%
-80.11
Earnings From Equity Interest
0.58
+251.97%
-0.38
-2341.18%
0.02
+101.45%
-1.18
Line Item Trend 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total Assets
243.28
+38.30%
175.91
+44.92%
121.39
+23.88%
97.99
Current Assets
162.59
+9.98%
147.84
+60.08%
92.35
+24.17%
74.37
Cash Cash Equivalents And Short Term Investments
101.67
-14.05%
118.29
+47.96%
79.95
+28.98%
61.98
Cash And Cash Equivalents
92.59
+23.23%
75.13
+36.74%
54.95
+6.62%
51.53
Cash Equivalents
—
1.04
+0.29%
1.04
+410.34%
0.20
Cash Financial
92.59
+23.23%
75.13
+36.74%
54.95
+6.62%
51.53
Other Short Term Investments
9.09
-78.95%
43.16
+72.63%
25.00
+139.23%
10.45
Receivables
54.65
+278.64%
14.43
+98.84%
7.26
+19.71%
6.06
Accounts Receivable
53.84
+275.42%
14.34
+124.51%
6.39
+29.23%
4.94
Gross Accounts Receivable
53.84
+275.42%
14.34
+124.51%
6.39
+29.23%
4.94
Allowance For Doubtful Accounts Receivable
0.00
0.00
0.00
0.00
Inventory
0.11
-87.32%
0.84
+344.21%
0.19
-75.29%
0.77
Raw Materials
—
—
0.00
0.00
Work In Process
—
—
0.00
0.00
Finished Goods
0.11
-87.32%
0.84
+344.21%
0.19
-75.29%
0.77
Prepaid Assets
3.63
-1.39%
3.68
+73.90%
2.12
-4.86%
2.22
Current Deferred Assets
0.00
-100.00%
9.17
0.00
—
Other Current Assets
2.54
+78.40%
1.42
-50.04%
2.84
-14.75%
3.34
Total Non Current Assets
80.70
+187.40%
28.08
-3.30%
29.04
+22.95%
23.61
Net PPE
7.06
-20.56%
8.89
-23.52%
11.62
+149.44%
4.66
Gross PPE
9.54
-11.95%
10.84
-23.88%
14.24
+103.28%
7.00
Accumulated Depreciation
-2.48
-27.33%
-1.95
+25.46%
-2.62
-11.56%
-2.35
Properties
0.00
0.00
0.00
0.00
Machinery Furniture Equipment
2.75
+26.15%
2.18
-32.46%
3.22
-11.82%
3.65
Other Properties
5.12
-32.36%
7.58
-25.69%
10.19
+217.08%
3.21
Leases
1.68
+53.90%
1.09
+32.16%
0.82
+505.88%
0.14
Goodwill And Other Intangible Assets
61.73
+468.31%
10.86
+24.79%
8.70
-15.21%
10.27
Other Intangible Assets
61.73
+468.31%
10.86
+24.79%
8.70
-15.21%
10.27
Investments And Advances
11.90
+42.99%
8.33
-4.38%
8.71
+0.20%
8.69
Long Term Equity Investment
11.90
+42.99%
8.33
-4.38%
8.71
+0.20%
8.69
Total Liabilities Net Minority Interest
79.45
-73.25%
296.99
-8.99%
326.33
-7.23%
351.75
Current Liabilities
74.79
+49.04%
50.18
-34.86%
77.04
-30.18%
110.34
Payables And Accrued Expenses
45.38
+114.89%
21.12
+41.41%
14.94
+8.71%
13.74
Payables
45.38
+114.89%
21.12
+41.41%
14.94
+8.71%
13.74
Accounts Payable
38.02
+271.96%
10.22
+189.30%
3.53
-22.27%
4.54
Other Payable
2.82
-48.90%
5.51
+73.41%
3.18
-25.61%
4.27
Current Accrued Expenses
—
0.78
-12.57%
0.89
+147.50%
0.36
Total Tax Payable
4.54
-15.53%
5.38
-34.60%
8.22
+78.03%
4.62
Current Debt And Capital Lease Obligation
2.65
+6.70%
2.48
+0.61%
2.46
-26.88%
3.37
Current Capital Lease Obligation
2.65
+6.70%
2.48
+0.61%
2.46
-26.88%
3.37
Current Deferred Liabilities
25.04
-2.98%
25.81
-56.07%
58.75
-36.74%
92.87
Current Deferred Revenue
25.04
-2.98%
25.81
-56.07%
58.75
-36.74%
92.87
Other Current Liabilities
1.73
+121.95%
0.78
-12.57%
0.89
+147.50%
0.36
Total Non Current Liabilities Net Minority Interest
4.66
-98.11%
246.81
-1.00%
249.29
+3.26%
241.41
Long Term Debt And Capital Lease Obligation
2.87
-46.87%
5.40
-31.51%
7.88
0.00
Long Term Capital Lease Obligation
2.87
-46.87%
5.40
-31.51%
7.88
0.00
Other Non Current Liabilities
1.79
—
—
—
Preferred Securities Outside Stock Equity
0.00
-100.00%
241.41
+0.00%
241.41
+0.00%
241.41
Stockholders Equity
131.97
+192.51%
-142.65
+33.13%
-213.31
+17.90%
-259.82
Common Stock Equity
131.97
+192.50%
-142.67
+33.12%
-213.34
+17.89%
-259.82
Capital Stock
0.12
+91.94%
0.06
+0.00%
0.06
+51.22%
0.04
Common Stock
0.12
+190.24%
0.04
+0.00%
0.04
+0.00%
0.04
Preferred Stock
0.00
-100.00%
0.02
+0.00%
0.02
—
Share Issued
1,152.74
+0.00%
1,152.74
+0.00%
1,152.74
+0.00%
1,152.74
Ordinary Shares Number
1,152.74
+0.00%
1,152.74
+0.00%
1,152.74
+0.00%
1,152.74
Additional Paid In Capital
267.63
+1906.79%
13.34
+1.28%
13.17
-0.06%
13.18
Retained Earnings
-143.59
+11.21%
-161.71
+29.54%
-229.50
+18.05%
-280.04
Gains Losses Not Affecting Retained Earnings
7.81
+37.82%
5.67
+91.45%
2.96
-57.72%
7.00
Minority Interest
31.86
+47.69%
21.57
+157.53%
8.38
+38.22%
6.06
Other Equity Adjustments
7.81
+37.82%
5.67
+91.45%
2.96
-57.72%
7.00
Total Equity Gross Minority Interest
163.83
+235.31%
-121.08
+40.92%
-204.94
+19.24%
-253.76
Total Capitalization
131.97
+192.51%
-142.65
+33.13%
-213.31
+17.90%
-259.82
Working Capital
87.79
-10.10%
97.65
+537.54%
15.32
+142.59%
-35.96
Invested Capital
131.97
+192.50%
-142.67
+33.12%
-213.34
+17.89%
-259.82
Total Debt
5.51
-30.01%
7.88
-23.86%
10.34
+206.91%
3.37
Capital Lease Obligations
5.51
-30.01%
7.88
-23.86%
10.34
+206.91%
3.37
Net Tangible Assets
70.24
+145.76%
-153.51
+30.86%
-222.02
+17.80%
-270.08
Tangible Book Value
70.24
+145.75%
-153.53
+30.85%
-222.04
+17.79%
-270.08
Duefrom Related Parties Current
0.80
+791.11%
0.09
-89.66%
0.87
-22.32%
1.12
Dueto Related Parties Current
0.01
-30.00%
0.01
+900.00%
0.00
-99.67%
0.30
Inventories Adjustments Allowances
0.00
0.00
0.00
0.00
Preferred Stock Equity
—
0.02
+0.00%
0.02
—
Line Item Trend 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Operating Cash Flow
25.77
-54.56%
56.70
+69.06%
33.53
+177.81%
-43.10
Cash Flow From Continuing Operating Activities
25.77
-54.56%
56.70
+69.06%
33.53
+177.81%
-43.10
Net Income From Continuing Operations
30.56
-63.40%
83.49
+51.59%
55.08
+170.89%
-77.69
Depreciation Amortization Depletion
29.56
+126.22%
13.07
+14.54%
11.41
+16.29%
9.81
Depreciation And Amortization
29.56
+126.22%
13.07
+14.54%
11.41
+16.29%
9.81
Other Non Cash Items
2.45
-6.41%
2.62
-11.31%
2.95
—
Stock Based Compensation
0.01
-56.25%
0.02
+23.08%
0.01
-60.61%
0.03
Operating Gains Losses
-0.58
-243.32%
0.40
+559.09%
-0.09
-107.49%
1.18
Gain Loss On Sale Of PPE
0.00
-100.00%
0.02
+132.39%
-0.07
—
Change In Working Capital
-36.23
+15.55%
-42.90
-19.74%
-35.83
-251.98%
23.57
Change In Receivables
-40.21
-413.31%
-7.83
-373.07%
-1.66
-102.99%
55.33
Changes In Account Receivables
-39.50
-396.62%
-7.95
-450.07%
-1.45
-102.61%
55.33
Change In Inventory
0.74
+212.69%
-0.65
-212.95%
0.58
-12.41%
0.66
Change In Prepaid Assets
0.05
+103.26%
-1.56
-1547.22%
0.11
-94.32%
1.90
Change In Payables And Accrued Expense
7.44
+556.58%
1.13
-34.55%
1.73
+53.46%
1.13
Change In Accrued Expense
-1.75
-143.04%
-0.72
-27.53%
-0.56
+91.23%
-6.42
Change In Payable
9.18
+396.16%
1.85
-19.31%
2.29
-69.62%
7.55
Change In Account Payable
10.02
+113.83%
4.69
+564.52%
-1.01
-132.70%
3.09
Change In Other Working Capital
-0.77
+97.66%
-32.94
+3.47%
-34.12
+2.43%
-34.97
Change In Other Current Assets
-1.11
-178.29%
1.42
+189.82%
0.49
+204.91%
-0.47
Change In Other Current Liabilities
-2.36
+4.25%
-2.47
+16.62%
-2.96
—
Investing Cash Flow
-30.41
+0.71%
-30.63
-28.42%
-23.85
-0.30%
-23.78
Cash Flow From Continuing Investing Activities
-30.41
+0.71%
-30.63
-28.42%
-23.85
-0.30%
-23.78
Net PPE Purchase And Sale
-1.16
-143.88%
-0.47
+17.57%
-0.57
+13.66%
-0.67
Purchase Of PPE
-1.16
-142.86%
-0.48
+30.81%
-0.69
-3.30%
-0.67
Sale Of PPE
0.00
-100.00%
0.00
-98.23%
0.11
—
Capital Expenditure
-61.48
-368.13%
-13.13
-33.00%
-9.88
+17.94%
-12.03
Net Investment Purchase And Sale
31.07
+271.13%
-18.16
-24.80%
-14.55
-39.23%
-10.45
Purchase Of Investment
-3.00
+83.48%
-18.16
-24.80%
-14.55
-39.23%
-10.45
Sale Of Investment
34.07
—
—
—
Net Business Purchase And Sale
—
—
0.00
+100.00%
-1.30
Purchase Of Business
—
—
0.00
+100.00%
-1.30
Net Intangibles Purchase And Sale
-60.33
-376.60%
-12.66
-37.78%
-9.19
+19.19%
-11.37
Purchase Of Intangibles
-60.33
-376.60%
-12.66
-37.78%
-9.19
+19.19%
-11.37
Net Other Investing Changes
—
0.66
+43.48%
0.46
—
Financing Cash Flow
22.10
+475.91%
-5.88
0.00
0.00
Cash Flow From Continuing Financing Activities
22.10
+475.91%
-5.88
0.00
0.00
Net Common Stock Issuance
22.10
+14344.44%
0.15
0.00
—
Net Other Financing Charges
—
-6.03
-1411.30%
0.46
—
Changes In Cash
17.45
-13.53%
20.19
+108.47%
9.68
+114.48%
-66.88
Effect Of Exchange Rate Changes
0.00
0.00
+100.00%
-6.27
-311.32%
2.97
Beginning Cash Position
75.13
+36.74%
54.95
+6.62%
51.53
-55.36%
115.45
End Cash Position
92.59
+23.23%
75.13
+36.74%
54.95
+6.62%
51.53
Free Cash Flow
-35.72
-182.00%
43.56
+84.11%
23.66
+142.91%
-55.13
Interest Paid Supplemental Data
0.00
0.00
0.00
—
Income Tax Paid Supplemental Data
0.02
0.00
0.00
—
Change In Income Tax Payable
-0.83
+70.65%
-2.85
-178.94%
3.60
-13.41%
4.16
Change In Tax Payable
-0.83
+70.65%
-2.85
-178.94%
3.60
-13.41%
4.16
Common Stock Issuance
22.10
+14344.44%
0.15
0.00
—
Earnings Losses From Equity Investments
-0.58
-251.97%
0.38
+2341.18%
-0.02
-101.45%
1.18
Issuance Of Capital Stock
22.10
+14344.44%
0.15
0.00
—
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category