Income statement, balance sheet and cash flow statement for the last 5 fiscal years, taken from the XBRL data JBDI Holdings Ltd files with the SEC in its annual reports.
In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.
Income statement
FY2022
FY2024
FY2024
FY2025
FY2026
Revenue
11.9
11.1
9.39
8.45
8.52
Cost of revenue
3.35
3.52
5.12
5.09
4.27
Gross profit
8.54
7.6
4.28
3.36
4.26
Selling and marketing
0.23
0.13
0.13
0.14
0.19
General and administrative
5.7
6.6
5.39
6.14
4.23
Operating income
2.62
0.87
-1.25
-2.92
-0.17
Interest expense
0.06
0.05
0.04
0.03
0.02
Other non-operating income
0.03
0.22
0.14
0.2
0.38
Pre-tax income
2.65
1.09
-1.1
-2.72
0.21
Income tax
0.42
0.28
-0.13
0
0.09
Net income
2.23
0.81
-0.98
-2.72
0.12
EBITDA
3.11
1.32
-0.78
-2.64
0.12
EPS, basic
0.53
0.09
-0.11
-0.28
0.01
EPS, diluted
0.53
0.09
-0.11
-0.28
0.01
Shares, basic (weighted)
4.26
8.2
9.02
9.63
9.52
Shares, diluted (weighted)
4.26
8.2
9.02
9.63
9.52
Balance sheet
FY2022
FY2024
FY2024
FY2025
FY2026
Cash and equivalents
0.46
0.19
2.73
1.96
Receivables
2.3
1.69
1.62
1.98
Inventory
0.33
0.29
0.27
0.25
Total current assets
3.28
2.48
4.75
4.83
Property, plant and equipment
3.06
0.92
0.7
0.45
Lease right-of-use assets
1.12
1.06
1.04
1.02
Total assets
6.34
4.46
6.5
6.29
Accounts payable
0.81
0.97
1.17
1.26
Short-term debt
0.37
0.61
0.24
Total current liabilities
3.12
3.01
1.49
1.43
Lease liabilities
1.1
1.06
1.04
1.02
Total liabilities
4.83
4.07
2.54
2.45
Total debt
0.98
0.61
0.24
Paid-in capital
1.5
1.5
8.2
8.2
Retained earnings
0.07
-0.91
-3.63
-3.51
Treasury stock
-0.57
-0.8
Other comprehensive income
-0.08
-0.22
-0.05
-0.06
Shareholders' equity
1.71
1.5
0.38
3.96
3.84
Total equity
1.71
1.5
0.38
3.96
3.84
Total liabilities and equity
6.34
4.46
6.5
6.29
Shares outstanding
8.2
18
9.63
9.51
Cash flow statement
FY2022
FY2024
FY2024
FY2025
FY2026
Net income
2.23
0.81
-0.98
-2.72
0.12
Depreciation and amortization
0.49
0.45
0.46
0.28
0.29
Change in receivables
-0.87
0.25
0.29
0.12
-0.68
Change in inventory
-0.04
-0.04
0.04
0.04
0.03
Change in payables
0.66
0.09
0.16
0.16
0.08
Cash from operations
2.99
1.66
1
-3.37
-0.37
Capital expenditures
-0.93
-0.05
-0.08
-0.03
-0.1
Cash from investing
-0.93
-0.05
-0.04
-0
0.09
Stock issued
6.7
Share buybacks
-0.57
-0.23
Dividends paid
-2.05
-1.59
-0.67
Cash from financing
-2.45
-1.97
-1.08
5.73
-0.47
Net change in cash
-0.46
-0.33
-0.27
2.54
-0.76
Free cash flow
2.06
1.61
0.92
-3.4
-0.46
Interest paid
0.06
0.05
0.04
0.03
0.02
Income taxes paid
-0.04
0.53
0.31
0.09
Key metrics
Worked out from the statements above. Latest values use fiscal 2026. Valuation uses the share price of $1.15 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Gross margin
49.9%
Gross profit / revenue.
Operating margin
-2.0%
Operating income / revenue.
EBITDA margin
1.4%
EBITDA (operating income + depreciation and amortization) / revenue.
Pre-tax margin
2.5%
Pre-tax income / revenue.
Net margin
1.4%
Net income / revenue.
FCF margin
-5.4%
Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin
-4.3%
Cash from operations / revenue.
Effective tax rate
42.9%
Income tax / pre-tax income, when pre-tax income is positive.
Return on equity (ROE)
3.1%
Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)
1.9%
Net income / average total assets.
Return on invested capital (ROIC)
-5.7%
Approximation: operating income x (1 - tax rate) / average (total debt + equity - cash). Tax rate is the effective rate when between 0% and 50%, else 21%.
Capex / revenue
1.1%
Capital expenditures / revenue.
D&A / revenue
3.4%
Depreciation and amortization / revenue.
Growth
Metric
Value
How it is calculated
Revenue growth, 1y
0.9%
Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y
-8.5%
Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Gross profit growth, 1y
26.8%
Gross profit vs the same period a year earlier. Only from a positive base.
Gross profit CAGR, 3y
-17.6%
Compound annual growth of gross profit over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
EBITDA CAGR, 3y
-55.1%
Compound annual growth of ebitda over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Net income CAGR, 3y
-47.0%
Compound annual growth of net income over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
EPS CAGR, 3y
-51.6%
Compound annual growth of eps over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value growth, 1y
-3.0%
Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y
36.7%
Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets growth, 1y
-3.2%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
-0.2%
Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Share count change, 1y
-1.2%
Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y
5.1%
Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Balance sheet health
Metric
Value
How it is calculated
Current ratio
3.38x
Current assets / current liabilities.
Quick ratio
2.76x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
1.37x
(Cash + short-term investments) / current liabilities.
Days inventory + days sales outstanding - days payables.
FCF conversion
-385.0%
Free cash flow / net income, when net income is positive.
Per share
Metric
Value
How it is calculated
EPS, diluted
$0.01
Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
EPS, basic
$0.01
Net income per basic share, as reported (split-adjusted).
Revenue per share
$0.90
Revenue / diluted weighted shares.
FCF per share
-$0.05
Free cash flow / diluted weighted shares.
Operating cash flow per share
-$0.04
Cash from operations / diluted weighted shares.
Book value per share
$0.40
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/E
90.8x
Market cap / net income. Only when net income is positive.
P/S
1.28x
Market cap / revenue.
P/B
2.84x
Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book
2.84x
Market cap / tangible book value, when positive.
EV/Sales
1.05x
Enterprise value / revenue.
EV/EBITDA
75.0x
Enterprise value / EBITDA, when both are positive.
FCF yield
-4.2%
Free cash flow / market cap.
Earnings yield
1.1%
Net income / market cap (the inverse of P/E).
Shareholder yield
2.1%
(Dividends paid + share buybacks) / market cap.
What was JBDI Holdings Ltd's revenue in fiscal 2026?
JBDI Holdings Ltd reported revenue of $8.5M for fiscal 2026, 0.9% higher than the year before.
Was JBDI Holdings Ltd profitable in fiscal 2026?
Yes. Net income was $120.0K, a net margin of 1.4%.
How much free cash flow did JBDI Holdings Ltd generate in fiscal 2026?
Cash from operations of $367.0K minus capital expenditures of $95.0K left free cash flow of -$462.0K.
Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.