Goodwill accounts for $15.9 million of the firm's $29.7 million in total assets, highlighting a heavy reliance on intangible valuations rather than tangible infrastructure.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 |
|---|
| Total Current Assets | 11.61M | 24.72M | 11.61M | 19.49M | 6.47M | 24.23M | 31.46M | 32.73M | 31.33M | 40.34M | 56.34M | 62.08M | 61.94M | 76.05M | 328.24K |
| Cash & Short-Term Investments | 1.18M | 700.73K | 1.18M | 407.31K | 520.92K | 12.91M | 16.62M | 20.62M | 21.03M | 26.05M | 24.58M | 21.21M | 20.6M | 43.7M | 328.24K |
| Cash Only | 1.18M | 700.73K | 1.18M | 407.31K | 520.92K | 12.91M | 16.62M | 20.62M | 21.03M | 26.05M | 24.58M | 21.21M | 20.6M | 43.7M | 328.24K |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 106.22K | 164.69K | 106.22K | 7.47M | 3.32M | 8.16M | 11.56M | 10.55M | 8.2M | 10.59M | 23.49M | 32.87M | 35.58M | 30.49M | 0 |
| Days Sales Outstanding | 9.38 | 0.72 | 0.78 | 85.6 | 15.17 | 55.14 | 3.16K | 233.97 | 161.54 | 162.64 | 208.06 | 195.6 | 220.75 | 111.78 | - |
| Inventory | 0 | 0 | 0 | 0 | 444.55K | 1.16M | 1.85M | 1.44M | 1.25M | 1.81M | 2.45M | 3.53M | 793.47K | 665.08K | 0 |
| Days Inventory Outstanding | - | - | - | - | 2.07 | 7.99 | 579.29 | 46.24 | 20.56 | 18.69 | 22.91 | 27.68 | 7.35 | 4.23 | - |
| Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Assets | 18.07M | 18.24M | 18.07M | 2.43M | 9.79M | 13.87M | 31.02M | 28.35M | 29.84M | 40.97M | 34.75M | 47.24M | 52.93M | 37.31M | 57.17M |
| Property, Plant & Equipment | 2.14M | 1.91M | 2.14M | 2.43M | 2.79M | 3.8M | 2.84M | 6.08M | 12.17M | 27.82M | 27.38M | 30.54M | 33.32M | 27.04M | 0 |
| Fixed Asset Turnover | 21.69x | 43.53x | 23.29x | 13.13x | 28.63x | 14.23x | 0.47x | 2.71x | 1.52x | 0.85x | 1.50x | 2.01x | 1.77x | 3.68x | - |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 15.93M | 16.33M | 15.93M | 0 | 0 | 380.09K | 604.97K | 579.9K | 603.5K | 648.65K | 624.89K | 687.04K | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.17M | 57.17M |
| Other Non-Current Assets | 0 | 0 | 0 | 0 | 7M | 9.69M | 10.61M | 7.36M | 2.37M | 2.57M | 1.87M | 14.67M | 19.12M | -46.9M | 0 |
| Total Assets | 29.69M | 42.96M | 29.69M | 21.92M | 16.26M | 38.09M | 62.48M | 61.09M | 61.17M | 81.31M | 91.1M | 109.32M | 114.87M | 113.35M | 57.5M |
| Asset Turnover | 1.79x | 1.93x | 1.68x | 1.45x | 4.91x | 1.42x | 0.02x | 0.27x | 0.30x | 0.29x | 0.45x | 0.56x | 0.51x | 0.88x | - |
| Asset Growth % | 149.72% | 44.72% | 35.45% | 34.83% | -57.33% | -39.02% | 2.27% | -0.13% | -24.77% | -10.75% | -16.67% | -4.83% | 1.34% | 97.15% | - |
| Total Current Liabilities | 8.78M | 18.53M | 8.78M | 6.76M | 3.93M | 7.22M | 7.94M | 6.64M | 6.86M | 7.28M | 7.7M | 8.5M | 9.23M | 16.19M | 148.73K |
| Accounts Payable | 416.99K | 4.43M | 416.99K | 388.13K | 670.97K | 297.03K | 276.72K | 63.55K | 42.06K | 104.26K | 78.99K | 77.65K | 37.38K | 166.05K | 0 |
| Days Payables Outstanding | 13.33 | 22.29 | 3.67 | 5.37 | 3.12 | 2.04 | 86.41 | 2.04 | 0.69 | 1.08 | 0.74 | 0.61 | 0.35 | 1.06 | - |
| Short-Term Debt | 1.64M | 3.7M | 1.64M | 0 | 2.61M | 1.65M | 2.28M | 1.64M | 1.54M | 1.76M | 1.51M | 0 | 0 | 1.97M | 35.65K |
| Deferred Revenue (Current) | 343.12K | 205.08K | 0 | 1.2M | 0 | 218.73K | 257.53K | 173.92K | 47.83K | 69.61K | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 0 | 9.37M | 0 | 0 | -2.61M | 0 | 0 | 4.51M | 0 | 0 | 0 | 0 | 0 | 1.18M | 113.08K |
| Current Ratio | 1.32x | 1.33x | 1.32x | 2.88x | 1.65x | 3.35x | 3.96x | 4.93x | 4.56x | 5.54x | 7.32x | 7.30x | 6.71x | 4.70x | 2.21x |
| Quick Ratio | 1.32x | 1.33x | 1.32x | 2.88x | 1.53x | 3.19x | 3.73x | 4.71x | 4.38x | 5.29x | 7.00x | 6.89x | 6.62x | 4.66x | 2.21x |
| Cash Conversion Cycle | -3.95 | - | - | - | 14.11 | 61.09 | 3.65K | 278.16 | 181.41 | 180.25 | 230.24 | 222.67 | 227.75 | 114.96 | - |
| Total Non-Current Liabilities | 4.46K | 0 | 4.46K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.41K | 15.39K | 3.43M | 3.39M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 8.93K | 0 | 4.46K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.41K | 15.39K | 3.43M | 3.39M |
| Total Liabilities | 8.79M | 18.53M | 8.79M | 6.76M | 3.93M | 7.22M | 7.94M | 6.64M | 6.86M | 7.28M | 7.7M | 8.5M | 9.25M | 19.62M | 3.54M |
| Total Debt | 1.66M | 3.7M | 1.66M | 0 | 2.61M | 1.65M | 2.28M | 1.64M | 1.54M | 1.76M | 1.51M | 0 | 0 | 1.97M | 35.65K |
| Net Debt | 471.48K | 3M | 471.48K | -407.31K | 2.09M | -11.27M | -14.34M | -18.99M | -19.49M | -24.29M | -23.06M | -21.21M | -20.6M | -41.73M | -292.58K |
| Debt / Equity | 0.08x | 0.15x | 0.08x | - | 0.21x | 0.05x | 0.04x | 0.03x | 0.03x | 0.02x | 0.02x | - | - | 0.02x | 0.00x |
| Debt / EBITDA | 0.28x | - | 0.24x | - | - | - | - | 1.50x | - | - | - | - | - | 0.05x | - |
| Net Debt / EBITDA | 0.08x | - | 0.07x | -0.12x | - | - | - | -17.41x | - | - | - | -5.51x | -2.53x | -1.16x | - |
| Interest Coverage | 295.25x | -263.91x | 275.78x | 587.81x | - | - | - | 6.03x | -222.75x | -168.36x | -183.62x | 53.57x | 135.01x | 184.11x | - |
| Total Equity | 20.9M | 24.43M | 20.9M | 15.15M | 12.33M | 30.87M | 54.53M | 54.44M | 54.3M | 74.03M | 83.4M | 100.82M | 105.62M | 93.73M | 53.96M |
| Equity Growth % | 125.17% | 16.89% | 37.93% | 22.95% | -60.07% | -43.39% | 0.16% | 0.26% | -26.65% | -11.24% | -17.27% | -4.55% | 12.68% | 73.7% | - |
| Book Value per Share | 56.54 | 39.33 | 87.86 | 142.83 | 439.80 | 4095.02 | 12061.86 | 12975.31 | 14608.91 | 23872.04 | 28591.75 | 35700.06 | 37400.17 | 33191.25 | 19108.11 |
| Total Shareholders' Equity | 20.9M | 24.43M | 20.9M | 15.15M | 12.33M | 30.87M | 54.53M | 54.44M | 54.3M | 74.03M | 83.4M | 100.82M | 105.62M | 93.73M | 53.96M |
| Common Stock | 899 | 143 | 899 | 606 | 6.06K | 590 | 341 | 259 | 227 | 198 | 177 | 170 | 2.54K | 2.54K | 231 |
| Retained Earnings | -71.33M | -82.33M | -71.33M | -74.41M | -77.45M | -3.96M | 40.41M | 46.07M | 46.18M | 64.15M | 78.96M | 90.88M | 89.89M | 82.98M | -3.11M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 5.26M | 6.43M | 5.26M | 5.74M | 5.95M | 4.25M | 2.81M | -829.46K | 122.32K | 3.19M | -1.62M | 4.31M | 10.1M | 9.7M | 0 |
| Minority Interest | -27 | -45 | -27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquidity and solvency constraints
As reported in recent financial filings, JXG's total assets have fluctuated significantly, reaching $29.7 million by 2024Q4, yet this growth is largely offset by a persistent accumulation of retained earnings deficits, which totaled -$71.3 million, signaling a long-term trend of value destruction rather than capital appreciation.
The trajectory of the balance sheet suggests a business model struggling to retain value, as the expansion in asset size appears driven by operational churn rather than organic growth. Investors should monitor whether the recent asset base stabilization is sustainable or merely a temporary reflection of high-volume, low-margin transactional activity.
Based on the 2024Q4 balance sheet, the company maintains a cash position of only $1.2 million against substantial operational requirements, which, according to historical data, represents a razor-thin buffer that leaves the firm highly susceptible to even minor disruptions in its travel and e-commerce cash collection cycles.
The current ratio of 1.32, while appearing adequate on the surface, masks the underlying reality of a company that lacks the liquid reserves to absorb significant shocks. This tight liquidity position suggests that the firm may be forced to rely on external financing or aggressive working capital management to maintain its daily operations.
According to recent SEC filings, goodwill accounts for $15.9 million of the company's $29.7 million in total assets, indicating that a majority of the firm's reported value is tied to intangible acquisitions rather than tangible infrastructure, which warrants further investigation into potential future impairment risks.
The high proportion of goodwill relative to total assets suggests that the company's balance sheet is heavily reliant on the carrying value of past acquisitions. This concentration of intangibles implies that any failure to achieve expected synergies from its tourism and e-commerce segments could lead to significant write-downs that would further erode the equity base.
As indicated by the company's financial statements, the persistent negative retained earnings of -$71.3 million as of 2024Q4 highlight a structural inability to generate consistent shareholder value, suggesting that the equity base is currently supported more by capital injections than by profitable operational performance.
The ongoing deficit in retained earnings reflects the cumulative impact of years of negative operating margins and the challenges of the company's pivot strategy. Investors should consider that the current equity position may be vulnerable to further dilution if management continues to rely on equity-based financing to bridge the gap between operational cash burn and capital requirements.
Quick answers to the most common questions about buying JXG stock.
As of 2025, JX Luxventure Limited (JXG) had total assets of $43.0M including $24.7M in current assets.
JX Luxventure Limited (JXG) carries total debt of $3.7M, offset by $0.7M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
JX Luxventure Limited (JXG) has total shareholders' equity (book value) of $24.4M ($39.33 book value per share). Book value represents the net worth of the company belonging to common stock holders.
JX Luxventure Limited (JXG) reported a current ratio of 1.33x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.