Symbols / NAMI Stock $0.49 -5.20% Jinxin Technology Holding Company

Communication Services • Internet Content & Information • China • NCM
NAMI (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Communication Services
Industry Internet Content & Information
CEO Mr. Jin Xu
Exch · Country NCM · China
Market Cap 38.60M
Enterprise Value 550.15M
Income -27.65M
Sales 416.95M
FCF (ttm) -6.49M
Book/sh 0.26
Cash/sh 0.07
Employees 103
Insider 10d —
IPO Dec 06, 2024
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 0.00%
P/E —
Forward P/E —
PEG —
P/S 0.09
P/B 1.90
P/C —
EV/EBITDA 85.56
EV/Sales 1.32
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%
EPS Gr Q/Q —
Rev Gr Q/Q —
Earnings (next) —
Earnings (prior) —
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 117.07M
Insider Own 0.00%
Instit Own 0.00%
Short Float 0.17%
Short Ratio 0.38
Short Interest 53.03K
52W High 3.98
vs 52W High -87.73%
52W Low 0.41
vs 52W Low 19.07%
Beta —
Impl. Vol. —
Rel Volume 0.13
Avg Volume 58.54K
Volume 7.61K
Target (mean) —
Tgt Median —
Tgt Low —
Tgt High —
# Analysts —
Recom None
Prev Close $0.52
Price $0.49
Change -5.20%
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.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$0.49
Latest analyst target
3. DCF / Fair value
$-1.48
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$0.49
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