Symbols / NAMI Stock $0.40 -6.78% 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 31.33M
Enterprise Value 571.66M
Income -94.35M
Sales 413.02M
FCF (ttm) -29.22M
Book/sh 0.26
Cash/sh 0.06
Employees —
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 0.08
P/B 1.55
P/C —
EV/EBITDA -8.73
EV/Sales 1.38
Quick Ratio 1.35
Current Ratio 1.53
Debt/Eq 18.32
LT Debt/Eq —
EPS (ttm) -0.18
EPS next Y —
EPS Growth —
Revenue Growth -1.90%
EPS Gr Q/Q —
Rev Gr Q/Q —
Earnings (next) —
Earnings (prior) —
ROA -29.92%
ROE -73.67%
ROIC —
Gross Margin 11.03%
Oper. Margin -39.28%
Profit Margin -22.84%
Shs Outstand 79.07M
Shs Float 135.40M
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 -90.05%
52W Low 0.38
vs 52W Low 3.07%
Beta —
Impl. Vol. —
Rel Volume 0.21
Avg Volume 58.95K
Volume 12.41K
Target (mean) —
Tgt Median —
Tgt Low —
Tgt High —
# Analysts —
Recom None
Prev Close $0.42
Price $0.40
Change -6.78%
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
$0.40
Latest analyst target
3. DCF / Fair value
$-6.65
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$0.40
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 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
413.02
+1.63%
406.40
+7.00%
379.82
+60.64%
236.44
Operating Revenue
398.69
+2.19%
390.14
+2.72%
379.82
+60.64%
236.44
Cost Of Revenue
367.47
+26.95%
289.45
+31.54%
220.05
+58.10%
139.19
Reconciled Cost Of Revenue
367.47
+26.95%
289.45
+31.54%
220.05
+58.10%
139.19
Gross Profit
45.56
-61.04%
116.94
-26.80%
159.77
+64.28%
97.25
Operating Expense
146.38
+65.27%
88.57
+12.99%
78.39
+50.32%
52.15
Research And Development
52.09
+11.76%
46.61
+31.91%
35.33
+34.07%
26.36
Selling General And Administration
97.72
+126.09%
43.22
-2.62%
44.38
+63.59%
27.13
Selling And Marketing Expense
21.36
+9.93%
19.43
-6.40%
20.76
+79.27%
11.58
General And Administrative Expense
76.36
+220.97%
23.79
+0.71%
23.62
+51.90%
15.55
Other Gand A
76.36
+220.97%
23.79
+0.71%
23.62
+51.90%
15.55
Other Operating Expenses
-3.43
-171.52%
-1.26
+5.03%
-1.33
+0.75%
-1.34
Total Expenses
513.85
+35.93%
378.02
+26.67%
298.44
+55.98%
191.33
Operating Income
-100.82
-455.29%
28.38
-65.13%
81.38
+80.42%
45.11
Total Operating Income As Reported
-104.25
-484.51%
27.11
-66.13%
80.05
+82.90%
43.77
EBITDA
-61.88
-202.93%
60.12
-37.75%
96.58
+44.82%
66.69
Normalized EBITDA
-60.85
-204.09%
58.45
-38.74%
95.42
+62.21%
58.82
Reconciled Depreciation
38.77
+31.15%
29.56
+126.22%
13.07
+14.54%
11.41
EBIT
-100.65
-429.37%
30.56
-63.41%
83.51
+51.07%
55.28
Total Unusual Items
-1.03
-162.20%
1.66
+43.20%
1.16
-85.23%
7.87
Total Unusual Items Excluding Goodwill
-1.03
-162.20%
1.66
+43.20%
1.16
-85.23%
7.87
Net Income
-94.35
-565.43%
20.27
-71.25%
70.50
+33.61%
52.76
Pretax Income
-100.68
-429.47%
30.56
-63.41%
83.51
+51.62%
55.08
Net Non Operating Interest Income Expense
0.17
-49.24%
0.33
-35.48%
0.51
+67.65%
0.31
Interest Expense Non Operating
0.03
0.00
0.00
-100.00%
0.20
Net Interest Income
0.17
-49.24%
0.33
-35.48%
0.51
+67.65%
0.31
Interest Expense
0.03
0.00
0.00
-100.00%
0.20
Interest Income Non Operating
0.20
-39.58%
0.33
-35.48%
0.51
+0.98%
0.51
Interest Income
0.20
-39.58%
0.33
-35.48%
0.51
+0.98%
0.51
Other Income Expense
-0.03
-101.62%
1.85
+14.54%
1.62
-83.28%
9.66
Other Non Operating Income Expenses
0.05
+112.24%
-0.39
-146.95%
0.83
-53.09%
1.78
Gain On Sale Of Security
-1.03
-162.20%
1.66
+43.20%
1.16
-85.23%
7.87
Tax Provision
0.10
0.00
-100.00%
0.02
0.00
Tax Rate For Calcs
0.00
0.00
-100.00%
0.00
0.00
Tax Effect Of Unusual Items
-0.26
0.00
-100.00%
0.00
0.00
Net Income Including Noncontrolling Interests
-100.78
-429.79%
30.56
-63.40%
83.49
+51.59%
55.08
Net Income From Continuing Operation Net Minority Interest
-94.35
-565.43%
20.27
-71.25%
70.50
+33.61%
52.76
Net Income From Continuing And Discontinued Operation
-94.35
-565.43%
20.27
-71.25%
70.50
+33.61%
52.76
Net Income Continuous Operations
-100.78
-429.79%
30.56
-63.40%
83.49
+51.59%
55.08
Minority Interests
6.43
+162.52%
-10.29
+20.83%
-12.99
-461.10%
-2.32
Normalized Income
-93.57
-602.88%
18.61
-73.16%
69.34
+54.44%
44.90
Net Income Common Stockholders
-94.35
-565.43%
20.27
-71.25%
70.50
+33.61%
52.76
Diluted EPS
—
0.72
-34.59%
1.10
+33.61%
0.82
Basic EPS
—
0.72
-34.59%
1.10
+33.61%
0.82
Basic Average Shares
—
25.91
-59.54%
64.04
+0.00%
64.04
Diluted Average Shares
—
28.65
-55.27%
64.04
+0.00%
64.04
Diluted NI Availto Com Stockholders
-94.35
-565.43%
20.27
-71.25%
70.50
+33.61%
52.76
Earnings From Equity Interest
0.96
+65.28%
0.58
+251.97%
-0.38
-2341.18%
0.02
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Assets
192.26
-20.97%
243.28
+38.30%
175.91
+44.92%
121.39
Current Assets
120.60
-25.83%
162.59
+9.98%
147.84
+60.08%
92.35
Cash Cash Equivalents And Short Term Investments
79.27
-22.03%
101.67
-14.05%
118.29
+47.96%
79.95
Cash And Cash Equivalents
64.27
-30.58%
92.59
+23.23%
75.13
+36.74%
54.95
Cash Equivalents
—
—
1.04
+0.29%
1.04
Cash Financial
64.27
-30.58%
92.59
+23.23%
75.13
+36.74%
54.95
Other Short Term Investments
15.00
+65.11%
9.09
-78.95%
43.16
+72.63%
25.00
Receivables
27.52
-49.63%
54.65
+278.64%
14.43
+98.84%
7.26
Accounts Receivable
27.20
-49.48%
53.84
+275.42%
14.34
+124.51%
6.39
Gross Accounts Receivable
31.62
-41.27%
53.84
+275.42%
14.34
+124.51%
6.39
Allowance For Doubtful Accounts Receivable
-4.42
0.00
0.00
0.00
Inventory
2.29
+2043.93%
0.11
-87.32%
0.84
+344.21%
0.19
Raw Materials
—
—
—
0.00
Work In Process
—
—
—
0.00
Finished Goods
2.29
+2043.93%
0.11
-87.32%
0.84
+344.21%
0.19
Prepaid Assets
2.49
-31.29%
3.63
-1.39%
3.68
+73.90%
2.12
Current Deferred Assets
—
0.00
-100.00%
9.17
0.00
Other Current Assets
9.02
+255.78%
2.54
+78.40%
1.42
-50.04%
2.84
Total Non Current Assets
71.67
-11.19%
80.70
+187.40%
28.08
-3.30%
29.04
Net PPE
6.69
-5.32%
7.06
-20.56%
8.89
-23.52%
11.62
Gross PPE
10.14
+6.24%
9.54
-11.95%
10.84
-23.88%
14.24
Accumulated Depreciation
-3.46
-39.15%
-2.48
-27.33%
-1.95
+25.46%
-2.62
Properties
0.00
0.00
0.00
0.00
Machinery Furniture Equipment
3.53
+28.52%
2.75
+26.15%
2.18
-32.46%
3.22
Other Properties
4.94
-3.67%
5.12
-32.36%
7.58
-25.69%
10.19
Leases
1.68
+0.06%
1.68
+53.90%
1.09
+32.16%
0.82
Goodwill And Other Intangible Assets
45.12
-26.91%
61.73
+468.31%
10.86
+24.79%
8.70
Other Intangible Assets
45.12
-26.91%
61.73
+468.31%
10.86
+24.79%
8.70
Investments And Advances
19.86
+66.84%
11.90
+42.99%
8.33
-4.38%
8.71
Long Term Equity Investment
19.86
+66.84%
11.90
+42.99%
8.33
-4.38%
8.71
Total Liabilities Net Minority Interest
82.48
+3.81%
79.45
-73.25%
296.99
-8.99%
326.33
Current Liabilities
78.85
+5.42%
74.79
+49.04%
50.18
-34.86%
77.04
Payables And Accrued Expenses
36.96
-18.56%
45.38
+114.89%
21.12
+41.41%
14.94
Payables
36.96
-18.56%
45.38
+114.89%
21.12
+41.41%
14.94
Accounts Payable
30.59
-19.55%
38.02
+271.96%
10.22
+189.30%
3.53
Other Payable
3.03
+7.49%
2.82
-48.90%
5.51
+73.41%
3.18
Current Accrued Expenses
—
—
0.78
-12.57%
0.89
Total Tax Payable
3.35
-26.33%
4.54
-15.53%
5.38
-34.60%
8.22
Current Debt And Capital Lease Obligation
18.28
+591.08%
2.65
+6.70%
2.48
+0.61%
2.46
Current Debt
15.00
—
—
—
Current Capital Lease Obligation
3.28
+23.97%
2.65
+6.70%
2.48
+0.61%
2.46
Current Deferred Liabilities
21.82
-12.83%
25.04
-2.98%
25.81
-56.07%
58.75
Current Deferred Revenue
21.82
-12.83%
25.04
-2.98%
25.81
-56.07%
58.75
Other Current Liabilities
1.78
+3.24%
1.73
+121.95%
0.78
-12.57%
0.89
Total Non Current Liabilities Net Minority Interest
3.63
-22.06%
4.66
-98.11%
246.81
-1.00%
249.29
Long Term Debt And Capital Lease Obligation
1.84
-35.86%
2.87
-46.87%
5.40
-31.51%
7.88
Long Term Capital Lease Obligation
1.84
-35.86%
2.87
-46.87%
5.40
-31.51%
7.88
Other Non Current Liabilities
1.79
+0.00%
1.79
—
—
Preferred Securities Outside Stock Equity
—
0.00
-100.00%
241.41
+0.00%
241.41
Stockholders Equity
83.86
-36.45%
131.97
+192.51%
-142.65
+33.13%
-213.31
Common Stock Equity
83.86
-36.45%
131.97
+192.50%
-142.67
+33.12%
-213.34
Capital Stock
0.13
+5.88%
0.12
+91.94%
0.06
+0.00%
0.06
Common Stock
0.13
+5.88%
0.12
+190.24%
0.04
+0.00%
0.04
Preferred Stock
—
0.00
-100.00%
0.02
+0.00%
0.02
Share Issued
1,423.29
+23.47%
1,152.74
+0.00%
1,152.74
+0.00%
1,152.74
Ordinary Shares Number
1,423.29
+23.47%
1,152.74
+0.00%
1,152.74
+0.00%
1,152.74
Additional Paid In Capital
312.34
+16.71%
267.63
+1906.79%
13.34
+1.28%
13.17
Retained Earnings
-238.12
-65.84%
-143.59
+11.21%
-161.71
+29.54%
-229.50
Gains Losses Not Affecting Retained Earnings
9.52
+21.86%
7.81
+37.82%
5.67
+91.45%
2.96
Minority Interest
25.92
-18.65%
31.86
+47.69%
21.57
+157.53%
8.38
Other Equity Adjustments
9.52
+21.86%
7.81
+37.82%
5.67
+91.45%
2.96
Total Equity Gross Minority Interest
109.78
-32.99%
163.83
+235.31%
-121.08
+40.92%
-204.94
Total Capitalization
83.86
-36.45%
131.97
+192.51%
-142.65
+33.13%
-213.31
Working Capital
41.75
-52.45%
87.79
-10.10%
97.65
+537.54%
15.32
Invested Capital
98.86
-25.09%
131.97
+192.50%
-142.67
+33.12%
-213.34
Total Debt
20.12
+264.99%
5.51
-30.01%
7.88
-23.86%
10.34
Capital Lease Obligations
5.12
-7.15%
5.51
-30.01%
7.88
-23.86%
10.34
Net Tangible Assets
38.75
-44.83%
70.24
+145.76%
-153.51
+30.86%
-222.02
Tangible Book Value
38.75
-44.83%
70.24
+145.75%
-153.53
+30.85%
-222.04
Duefrom Related Parties Current
0.32
-59.98%
0.80
+791.11%
0.09
-89.66%
0.87
Dueto Related Parties Current
0.00
-100.00%
0.01
-30.00%
0.01
+900.00%
0.00
Inventories Adjustments Allowances
—
0.00
0.00
0.00
Line Of Credit
15.00
0.00
—
—
Preferred Stock Equity
—
—
0.02
+0.00%
0.02
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
-24.58
-195.42%
25.77
-54.56%
56.70
+69.06%
33.53
Cash Flow From Continuing Operating Activities
-24.58
-195.42%
25.77
-54.56%
56.70
+69.06%
33.53
Net Income From Continuing Operations
-100.78
-429.79%
30.56
-63.40%
83.49
+51.59%
55.08
Depreciation Amortization Depletion
38.77
+31.15%
29.56
+126.22%
13.07
+14.54%
11.41
Depreciation And Amortization
38.77
+31.15%
29.56
+126.22%
13.07
+14.54%
11.41
Other Non Cash Items
0.19
-92.37%
2.45
-6.41%
2.62
-11.31%
2.95
Stock Based Compensation
42.05
+600571.43%
0.01
-56.25%
0.02
+23.08%
0.01
Operating Gains Losses
-0.96
-65.28%
-0.58
-243.32%
0.40
+559.09%
-0.09
Gain Loss On Sale Of PPE
0.00
0.00
-100.00%
0.02
+132.39%
-0.07
Change In Working Capital
-3.85
+89.37%
-36.23
+15.55%
-42.90
-19.74%
-35.83
Change In Receivables
27.12
+167.45%
-40.21
-413.31%
-7.83
-373.07%
-1.66
Changes In Account Receivables
26.64
+167.45%
-39.50
-396.62%
-7.95
-450.07%
-1.45
Change In Inventory
-2.19
-396.74%
0.74
+212.69%
-0.65
-212.95%
0.58
Change In Prepaid Assets
-6.56
-12966.67%
0.05
+103.26%
-1.56
-1547.22%
0.11
Change In Payables And Accrued Expense
-12.13
-263.11%
7.44
+556.58%
1.13
-34.55%
1.73
Change In Accrued Expense
0.27
+115.30%
-1.75
-143.04%
-0.72
-27.53%
-0.56
Change In Payable
-12.40
-235.03%
9.18
+396.16%
1.85
-19.31%
2.29
Change In Account Payable
-13.66
-236.27%
10.02
+113.83%
4.69
+564.52%
-1.01
Change In Other Working Capital
-3.21
-317.14%
-0.77
+97.66%
-32.94
+3.47%
-34.12
Change In Other Current Assets
-6.48
-482.05%
-1.11
-178.29%
1.42
+189.82%
0.49
Change In Other Current Liabilities
-0.39
+83.33%
-2.36
+4.25%
-2.47
+16.62%
-2.96
Investing Cash Flow
-23.69
+22.10%
-30.41
+0.71%
-30.63
-28.42%
-23.85
Cash Flow From Continuing Investing Activities
-23.69
+22.10%
-30.41
+0.71%
-30.63
-28.42%
-23.85
Net PPE Purchase And Sale
-0.78
+32.18%
-1.16
-143.88%
-0.47
+17.57%
-0.57
Purchase Of PPE
-0.78
+32.18%
-1.16
-142.86%
-0.48
+30.81%
-0.69
Sale Of PPE
0.00
0.00
-100.00%
0.00
-98.23%
0.11
Capital Expenditure
-10.78
+82.48%
-61.48
-368.13%
-13.13
-33.00%
-9.88
Net Investment Purchase And Sale
-12.91
-141.56%
31.07
+271.13%
-18.16
-24.80%
-14.55
Purchase Of Investment
-12.91
-330.50%
-3.00
+83.48%
-18.16
-24.80%
-14.55
Sale Of Investment
—
34.07
—
—
Net Business Purchase And Sale
—
—
—
0.00
Purchase Of Business
—
—
—
0.00
Net Intangibles Purchase And Sale
-9.99
+83.44%
-60.33
-376.60%
-12.66
-37.78%
-9.19
Purchase Of Intangibles
-9.99
+83.44%
-60.33
-376.60%
-12.66
-37.78%
-9.19
Net Other Investing Changes
—
—
0.66
+43.48%
0.46
Financing Cash Flow
18.53
-16.15%
22.10
+475.91%
-5.88
0.00
Cash Flow From Continuing Financing Activities
18.53
-16.15%
22.10
+475.91%
-5.88
0.00
Net Issuance Payments Of Debt
15.00
0.00
0.00
—
Issuance Of Debt
15.00
0.00
0.00
—
Short Term Debt Issuance
15.00
0.00
0.00
—
Net Short Term Debt Issuance
15.00
0.00
0.00
—
Net Common Stock Issuance
5.27
-76.15%
22.10
+14344.44%
0.15
0.00
Net Other Financing Charges
-1.74
—
-6.03
-1411.30%
0.46
Changes In Cash
-29.74
-270.41%
17.45
-13.53%
20.19
+108.47%
9.68
Effect Of Exchange Rate Changes
1.43
0.00
0.00
+100.00%
-6.27
Beginning Cash Position
92.59
+23.23%
75.13
+36.74%
54.95
+6.62%
51.53
End Cash Position
64.27
-30.58%
92.59
+23.23%
75.13
+36.74%
54.95
Free Cash Flow
-35.36
+1.01%
-35.72
-182.00%
43.56
+84.11%
23.66
Interest Paid Supplemental Data
0.00
0.00
0.00
0.00
Income Tax Paid Supplemental Data
0.00
-100.00%
0.02
0.00
0.00
Change In Income Tax Payable
1.26
+251.26%
-0.83
+70.65%
-2.85
-178.94%
3.60
Change In Tax Payable
1.26
+251.26%
-0.83
+70.65%
-2.85
-178.94%
3.60
Common Stock Issuance
5.27
-76.15%
22.10
+14344.44%
0.15
0.00
Earnings Losses From Equity Investments
-0.96
-65.28%
-0.58
-251.97%
0.38
+2341.18%
-0.02
Issuance Of Capital Stock
5.27
-76.15%
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