Jinxin Technology Holding Company American Depositary Shares(NAMI)Earnings, Financials & Key Ratios
NAMI•NASDAQ
$0.39
$11M mkt cap·3.6× P/E·Price updated May 6, 2026
AboutJinxin Technology Holding Company, a digital content service provider that creates and develops digital self-learning contents and leisure reading materials 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. Jinxin Technology Holding Company was founded in 2014 and is based in Shanghai, China.Show more
- Revenue$406M+7.0%
- EBITDA$57M-39.1%
- Net Income$20M-71.2%
- EPS (Diluted)0.73-73.2%
- Gross Margin28.78%-31.6%
- EBITDA Margin13.95%-43.1%
- Operating Margin6.67%-68.3%
- Net Margin4.99%-73.1%
- ROE94.83%
- Debt/Equity0.03
NAMI Key Insights
Jinxin Technology Holding Company American Depositary Shares (NAMI) fundamental analysis — strengths, weaknesses & financial health based on data analysis
✓Strengths
- ✓Company is almost debt free
- ✓Excellent 3Y average ROE of 94.8%
- ✓High quality earnings: Operating CF exceeds net income
- ✓Trading at only 0.5x book value
- ✓Efficient asset utilization: 1.7x turnover
✗Weaknesses
- ✗Negative free cash flow
- ✗Weak momentum: RS Rating 10 (bottom 10%)
- ✗Shares diluted 10.6% in last year
- ✗Trading more than 30% below 52-week high
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
NAMI Price & Volume
Jinxin Technology Holding Company American Depositary Shares (NAMI) stock price & volume — 10-year historical chart
Loading chart...
NAMI Growth Metrics
Jinxin Technology Holding Company American Depositary Shares (NAMI) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Revenue CAGR
10 Years-
5 Years-
3 Years17.88%
TTM-
Profit CAGR
10 Years-
5 Years-
3 Years-
TTM-
EPS CAGR
10 Years-
5 Years-
3 Years-
TTM-
Return on Capital
10 Years128.7%
5 Years128.7%
3 Years128.7%
Last Year18.43%
NAMI Peer Comparison
Jinxin Technology Holding Company American Depositary Shares (NAMI) competitors in Digital Media Publishers and Audio — business model, growth, and fundamentals comparison
| Company | Market Cap | Stock Price | P/E Ratio (TTM) | Revenue Growth 1Y | Net Margin | Return on Equity (ROE) | FCF Yield | Debt / Equity |
|---|---|---|---|---|---|---|---|---|
 CLPS | 25.89M | 0.93 | -3.56 | 15.17% | -1.27% | -6.06% | 0.59 | |
 RCON | 17.7M | 0.89 | -1.29 | -3.73% | -64.25% | -9.15% | 0.08 | |
 CNET | 1.99M | 0.75 | -0.40 | -49.52% | -33.36% | -60.34% | 0.03 | |
 AIXI | 7.9M | 0.75 | -0.47 | 18.84% | -45.89% | |||
 BTBT | 621.7M | 1.93 | 9.65 | 264.59% | 21.41% | 0.03 | ||
 EDTK | 15.93M | 1.00 | -5.26 | -55.29% | -416.15% | -133.28% | 0.05 | |
 GOTU | 759.78M | 1.97 | -4.87 | 55.99% | -6.4% | -21.76% | 0.25 | |
 TAL | 773.5M | 11.44 | 9.08 | 51.22% | 6.45% | 4.72% | 0.09 |
Compare NAMI vs Peers
Jinxin Technology Holding Company American Depositary Shares (NAMI) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
NAMI Income Statement
Jinxin Technology Holding Company American Depositary Shares (NAMI) annual income statement — 10-year revenue, gross profit & net income history
10Y historyFree accessUpdated daily
| Line item | Dec'21 | Dec'22 | Dec'23 | Dec'24 |
|---|---|---|---|---|
| Sales/Revenue | 248.09M | 236.44M | 379.82M | 406.4M |
| Revenue Growth % | - | -4.7% | 60.64% | 7% |
| Cost of Goods Sold | 169.61M | 139.19M | 220.05M | 289.45M |
| COGS % of Revenue | 68.36% | 58.87% | 57.94% | 71.22% |
| Gross Profit | 78.48M▲ 0% | 97.25M▲ 23.9% | 159.77M▲ 64.3% | 116.94M▼ 26.8% |
| Gross Margin % | 31.64% | 41.13% | 42.06% | 28.78% |
| Gross Profit Growth % | - | 23.92% | 64.28% | -26.8% |
| Operating Expenses | 148.81M | 53.49M | 79.72M | 89.83M |
| OpEx % of Revenue | 59.98% | 22.62% | 20.99% | 22.1% |
| Selling, General & Admin | 110.58M | 27.13M | 44.38M | 43.22M |
| SG&A % of Revenue | 44.57% | 11.48% | 11.69% | 10.64% |
| Research & Development | 38.23M | 26.36M | 35.33M | 46.61M |
| R&D % of Revenue | 15.41% | 11.15% | 9.3% | 11.47% |
| Other Operating Expenses | 0 | 0 | 0 | 0 |
| Operating Income | -70.33M▲ 0% | 43.77M▲ 162.2% | 80.05M▲ 82.9% | 27.11M▼ 66.1% |
| Operating Margin % | -28.35% | 18.51% | 21.08% | 6.67% |
| Operating Income Growth % | - | 162.23% | 82.9% | -66.13% |
| EBITDA | -60.52M | 55.18M | 93.12M | 56.67M |
| EBITDA Margin % | -24.39% | 23.34% | 24.52% | 13.95% |
| EBITDA Growth % | - | 191.17% | 68.77% | -39.14% |
| D&A (Non-Cash Add-back) | 9.81M | 11.41M | 13.07M | 29.56M |
| EBIT | -77.47M | 55.28M | 83.51M | 30.56M |
| Net Interest Income | 177K | 306K | 513K | 331K |
| Interest Income | 401K | 508K | 513K | 331K |
| Interest Expense | 224K | 202K | 0 | 0 |
| Other Income/Expense | -7.37M | 11.31M | 3.46M | 3.45M |
| Pretax Income | -77.69M▲ 0% | 55.08M▲ 170.9% | 83.51M▲ 51.6% | 30.56M▼ 63.4% |
| Pretax Margin % | -31.32% | 23.29% | 21.99% | 7.52% |
| Income Tax | 0 | 0 | 21K | 0 |
| Effective Tax Rate % | 0% | 0% | 0.03% | 0% |
| Net Income | -80.11M▲ 0% | 52.76M▲ 165.9% | 70.5M▲ 33.6% | 20.27M▼ 71.2% |
| Net Margin % | -32.29% | 22.32% | 18.56% | 4.99% |
| Net Income Growth % | - | 165.86% | 33.61% | -71.25% |
| Net Income (Continuing) | -77.69M | 55.08M | 83.49M | 30.56M |
| Discontinued Operations | 0 | 0 | 0 | 0 |
| Minority Interest | 6.06M | 8.38M | 21.57M | 31.86M |
| EPS (Diluted) | -3.06▲ 0% | 2.00▲ 165.4% | 2.72▲ 36.0% | 0.73▼ 73.2% |
| EPS Growth % | - | 165.36% | 36% | -73.16% |
| EPS (Basic) | -3.06 | 2.30 | 3.06 | 0.79 |
| Diluted Shares Outstanding | 25.9M | 25.9M | 25.9M | 28.65M |
| Basic Shares Outstanding | 26.65M | 26.65M | 26.11M | 28.15M |
| Dividend Payout Ratio | - | - | - | - |
NAMI Balance Sheet
Jinxin Technology Holding Company American Depositary Shares (NAMI) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'21 | Dec'22 | Dec'23 | Dec'24 |
|---|---|---|---|---|
| Total Current Assets | 74.37M | 92.35M | 147.84M | 162.59M |
| Cash & Short-Term Investments | 61.98M | 79.95M | 118.29M | 101.67M |
| Cash Only | 51.53M | 54.95M | 75.13M | 92.59M |
| Short-Term Investments | 10.45M | 25M | 43.16M | 9.09M |
| Accounts Receivable | 6.06M | 7.26M | 14.43M | 54.65M |
| Days Sales Outstanding | 8.92 | 11.2 | 13.87 | 49.08 |
| Inventory | 769K | 190K | 844K | 107K |
| Days Inventory Outstanding | 1.65 | 0.5 | 1.4 | 0.13 |
| Other Current Assets | 3.34M | 2.84M | 10.59M | 2.54M |
| Total Non-Current Assets | 23.61M | 29.04M | 28.08M | 80.7M |
| Property, Plant & Equipment | 4.66M | 11.62M | 8.89M | 7.06M |
| Fixed Asset Turnover | 53.24x | 20.34x | 42.72x | 57.55x |
| Goodwill | 0 | 0 | 0 | 0 |
| Intangible Assets | 10.27M | 8.7M | 10.86M | 61.73M |
| Long-Term Investments | 8.69M | 8.71M | 8.33M | 11.9M |
| Other Non-Current Assets | 0 | 0 | 0 | 0 |
| Total Assets | 97.99M▲ 0% | 121.39M▲ 23.9% | 175.91M▲ 44.9% | 243.28M▲ 38.3% |
| Asset Turnover | 2.53x | 1.95x | 2.16x | 1.67x |
| Asset Growth % | - | 23.88% | 44.92% | 38.3% |
| Total Current Liabilities | 110.34M | 77.04M | 50.18M | 74.79M |
| Accounts Payable | 4.54M | 3.53M | 10.22M | 38.02M |
| Days Payables Outstanding | 9.78 | 9.26 | 16.95 | 47.94 |
| Short-Term Debt | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 92.87M | 58.75M | 25.81M | 25.04M |
| Other Current Liabilities | 0 | 0 | 0 | 1.73M |
| Current Ratio | 0.67x | 1.20x | 2.95x | 2.17x |
| Quick Ratio | 0.67x | 1.20x | 2.93x | 2.17x |
| Cash Conversion Cycle | 0.79 | 2.44 | -1.68 | 1.27 |
| Total Non-Current Liabilities | 241.41M | 249.29M | 246.81M | 4.66M |
| Long-Term Debt | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 7.88M | 5.4M | 2.87M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 241.41M | 241.41M | 241.41M | 1.79M |
| Total Liabilities | 351.75M | 326.33M | 296.99M | 79.45M |
| Total Debt | 3.37M | 10.34M | 7.88M | 5.51M |
| Net Debt | -48.16M | -44.6M | -67.26M | -87.07M |
| Debt / Equity | - | - | - | 0.03x |
| Debt / EBITDA | - | 0.19x | 0.08x | 0.10x |
| Net Debt / EBITDA | - | -0.81x | -0.72x | -1.54x |
| Interest Coverage | -313.96x | 216.67x | - | - |
| Total Equity | -253.76M▲ 0% | -204.94M▲ 19.2% | -121.08M▲ 40.9% | 163.83M▲ 235.3% |
| Equity Growth % | - | 19.24% | 40.92% | 235.31% |
| Book Value per Share | -9.80 | -7.91 | -4.67 | 5.72 |
| Total Shareholders' Equity | -259.82M | -213.31M | -142.65M | 131.97M |
| Common Stock | 41K | 41K | 41K | 119K |
| Retained Earnings | -280.04M | -229.5M | -161.71M | -143.59M |
| Treasury Stock | 0 | 0 | 0 | 0 |
| Accumulated OCI | 7M | 2.96M | 5.67M | 7.81M |
| Minority Interest | 6.06M | 8.38M | 21.57M | 31.86M |
NAMI Cash Flow Statement
Jinxin Technology Holding Company American Depositary Shares (NAMI) cash flow — operating, investing & free cash flow history
| Line item | Dec'21 | Dec'22 | Dec'23 | Dec'24 |
|---|---|---|---|---|
| Cash from Operations | -43.1M | 33.53M | 56.7M | 25.77M |
| Operating CF Margin % | -17.37% | 14.18% | 14.93% | 6.34% |
| Operating CF Growth % | - | 177.81% | 69.06% | -54.56% |
| Net Income | -77.69M | 55.08M | 83.49M | 30.56M |
| Depreciation & Amortization | 9.81M | 11.41M | 13.07M | 29.56M |
| Stock-Based Compensation | 33K | 13K | 16K | 7K |
| Deferred Taxes | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 1.18M | 2.87M | 3.02M | 1.87M |
| Working Capital Changes | 23.57M | -35.83M | -42.9M | -36.23M |
| Change in Receivables | 55.33M | -1.66M | -7.83M | -40.21M |
| Change in Inventory | 661K | 579K | -654K | 737K |
| Change in Payables | 3.09M | -1.01M | 4.69M | 10.02M |
| Cash from Investing | -23.78M | -23.85M | -30.63M | -30.41M |
| Capital Expenditures | -666K | -688K | -476K | -1.16M |
| CapEx % of Revenue | 0.27% | 0.29% | 0.13% | 0.28% |
| Acquisitions | -1.3M | 0 | 0 | 0 |
| Investments | - | - | - | - |
| Other Investing | -11.37M | -8.61M | -12M | -60.33M |
| Cash from Financing | 0 | 0 | -5.88M | 22.1M |
| Debt Issued (Net) | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | 0 | 0 | 153K | 1000K |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 |
| Other Financing | 0 | 0 | -6.03M | 0 |
| Net Change in Cash | -63.91M▲ 0% | 3.41M▲ 105.3% | 20.19M▲ 491.4% | 17.45M▼ 13.5% |
| Free Cash Flow | -55.13M▲ 0% | 23.66M▲ 142.9% | 43.56M▲ 84.1% | -35.72M▼ 182.0% |
| FCF Margin % | -22.22% | 10.01% | 11.47% | -8.79% |
| FCF Growth % | - | 142.91% | 84.11% | -182% |
| FCF per Share | -2.13 | 0.91 | 1.68 | -1.25 |
| FCF Conversion (FCF/Net Income) | 0.54x | 0.64x | 0.80x | 1.27x |
| Interest Paid | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 21K |
NAMI Key Ratios
Jinxin Technology Holding Company American Depositary Shares (NAMI) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Return on Equity (ROE) | - | - | - | 94.83% |
| Gross Margin | 31.64% | 41.13% | 42.06% | 28.78% |
| Net Margin | -32.29% | 22.32% | 18.56% | 4.99% |
| Debt / Equity | - | - | - | 0.03x |
| Interest Coverage | -313.96x | 216.67x | - | - |
| FCF Conversion | 0.54x | 0.64x | 0.80x | 1.27x |
| Revenue Growth | - | -4.7% | 60.64% | 7% |
NAMI Frequently Asked Questions
Jinxin Technology Holding Company American Depositary Shares (NAMI) stock FAQ — growth, dividends, profitability & financials explained
Growth & Financials
Jinxin Technology Holding Company American Depositary Shares (NAMI) reported $406.4M in revenue for fiscal year 2024. This represents a 64% increase from $248.1M in 2021.
Jinxin Technology Holding Company American Depositary Shares (NAMI) grew revenue by 7.0% over the past year. This is steady growth.
Yes, Jinxin Technology Holding Company American Depositary Shares (NAMI) is profitable, generating $20.3M in net income for fiscal year 2024 (5.0% net margin).
Dividend & Returns
Jinxin Technology Holding Company American Depositary Shares (NAMI) has a return on equity (ROE) of 94.8%. This is excellent, indicating efficient use of shareholder capital.
Jinxin Technology Holding Company American Depositary Shares (NAMI) had negative free cash flow of $35.7M in fiscal year 2024, likely due to heavy capital investments.
Explore More NAMI
Jinxin Technology Holding Company American Depositary Shares (NAMI) financial analysis — history, returns, DCA and operating performance tools
Total Return Calculator
Historical returns with dividends reinvested
DCA Calculator
Dollar cost averaging vs lump sum
Dividend History
Yield, growth, payout safety & DRIP
Earnings History
EPS trends, net income & profitability
Price History
Long-term charts & historical price data
Revenue History
Sales growth patterns & revenue breakdown
Financial Ratios
30 years of market, efficiency and balance-sheet ratios
Valuation
DCF intrinsic value, peer multiples & estimates