Jianzhi Education Technology Group Co Ltd financial statements
Income statement, balance sheet and cash flow statement for the last 4 fiscal years, taken from the XBRL data Jianzhi Education Technology Group Co 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
FY2023
FY2024
FY2025
Revenue
73.3
62
34.1
10
Cost of revenue
74.1
59.8
27.7
8.26
Gross profit
-0.8
2.28
6.42
1.78
Research and development
2.26
1.66
0.79
0.46
Selling and marketing
1.03
1.07
0.94
0.82
General and administrative
26
3.12
7.48
2.92
Operating expenses
29.3
56.2
9.21
4.2
Operating income
-30.1
-53.9
-2.79
-2.42
Interest expense
0.08
-0
Interest income
0.09
0.08
0.06
0.01
Other non-operating income
0.02
-0.02
0.14
Pre-tax income
-53.9
-2.82
-2.28
Income tax
-1.59
0.03
1.76
0.05
Net income to minority interests
0.37
-1.31
0.01
-0.08
Net income
-28.9
-52.6
-4.59
-2.25
EBITDA
-30.1
-53.9
-2.79
-2.41
EPS, basic
-0.24
-0.43
-0.03
-0.01
EPS, diluted
-0.24
-0.43
-0.03
-0.01
Shares, basic (weighted)
119
121
138
208
Shares, diluted (weighted)
119
121
138
208
Balance sheet
FY2022
FY2023
FY2024
FY2025
Cash and equivalents
9.16
2.49
1.71
1.17
Short-term investments
0.59
0.59
0.62
0.66
Receivables
2.49
0.69
5.01
3.22
Inventory
0.06
Other current assets
1.38
2.1
2.32
2.08
Total current assets
51
17.2
9.97
12.2
Property, plant and equipment
0.02
0.03
0.02
0.02
Lease right-of-use assets
1.07
0.22
0.13
Intangible assets
0.18
0.13
0.09
Other non-current assets
0.03
0.03
0.03
Total assets
105
21.4
13.9
15.1
Accounts payable
1.17
1.62
5.13
3.16
Accrued liabilities
0.33
0.45
0.28
0.24
Deferred revenue
42.1
12.2
0.83
0.74
Short-term debt
0.96
1
Total current liabilities
52.3
22.9
9.73
7.31
Lease liabilities
0.57
0.09
0.01
Total liabilities
52.3
23.8
9.83
7.31
Paid-in capital
35.1
33.6
44.7
50.5
Retained earnings
11.9
-41.1
-45.7
-47.9
Treasury stock
-0
-0
Other comprehensive income
0.37
0.86
0.84
0.96
Shareholders' equity
50.8
-3.31
3.23
6.91
Minority interests
2.35
0.89
0.88
0.83
Total equity
53.1
-2.43
4.11
7.74
Total liabilities and equity
105
21.4
13.9
15.1
Shares outstanding
121
121
169
Cash flow statement
FY2022
FY2023
FY2024
FY2025
Net income
-28.5
-53.9
-4.58
-2.33
Depreciation and amortization
0.01
0.01
0.01
0.01
Stock-based compensation
5.52
1.42
Deferred income tax
-1.59
0.03
1.16
0.05
Change in receivables
7.64
1.58
-4.43
2.19
Change in inventory
0.23
Cash from operations
13.7
2.14
1.44
-1.43
Capital expenditures
-0.02
-0
-0
Purchases of investments
-0.56
-3.12
-1.58
-0.99
Cash from investing
-31.7
-7.77
-2.29
-4.08
Stock issued
-0.62
Cash from financing
18.3
-1.02
0.1
4.73
Exchange rate effect
0.22
0.05
-0.04
0.16
Net change in cash
0.55
-6.6
-0.78
-0.61
Free cash flow
2.12
1.44
-1.43
Income taxes paid
-0.17
-0
0.02
0
Key metrics
Worked out from the statements above. Latest values use fiscal 2025. Valuation uses the share price of $0.45 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Gross margin
17.7%
Gross profit / revenue.
Operating margin
-24.1%
Operating income / revenue.
EBITDA margin
-24.1%
EBITDA (operating income + depreciation and amortization) / revenue.
Pre-tax margin
-22.7%
Pre-tax income / revenue.
Net margin
-22.4%
Net income / revenue.
FCF margin
-14.3%
Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin
-14.2%
Cash from operations / revenue.
Return on equity (ROE)
-44.4%
Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)
-15.5%
Net income / average total assets.
Return on invested capital (ROIC)
-52.6%
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%.
R&D / revenue
4.6%
Research and development expense / revenue.
Stock-based pay / revenue
14.1%
Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue
0.0%
Capital expenditures / revenue.
D&A / revenue
0.1%
Depreciation and amortization / revenue.
Growth
Metric
Value
How it is calculated
Revenue growth, 1y
-70.6%
Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y
-48.5%
Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Gross profit growth, 1y
-72.3%
Gross profit vs the same period a year earlier. Only from a positive base.
Operating cash flow growth, 1y
-199.3%
Operating cash flow vs the same period a year earlier. Only from a positive base.
Free cash flow growth, 1y
-199.6%
Free cash flow vs the same period a year earlier. Only from a positive base.
Book value growth, 1y
113.8%
Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y
-48.6%
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
8.0%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
-47.7%
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
50.9%
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
20.7%
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
1.67x
Current assets / current liabilities.
Quick ratio
0.69x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
0.25x
(Cash + short-term investments) / current liabilities.
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
$0.05
Revenue / diluted weighted shares.
FCF per share
-$0.01
Free cash flow / diluted weighted shares.
Operating cash flow per share
-$0.01
Cash from operations / diluted weighted shares.
Book value per share
$0.03
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/S
0.11x
Market cap / revenue.
P/B
0.16x
Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book
0.16x
Market cap / tangible book value, when positive.
FCF yield
-130.8%
Free cash flow / market cap.
Earnings yield
-205.7%
Net income / market cap (the inverse of P/E).
What was Jianzhi Education Technology Group Co Ltd's revenue in fiscal 2025?
Jianzhi Education Technology Group Co Ltd reported revenue of $10.0M for fiscal 2025, 70.6% lower than the year before.
Was Jianzhi Education Technology Group Co Ltd profitable in fiscal 2025?
No. It reported a net loss of $2.2M.
How much free cash flow did Jianzhi Education Technology Group Co Ltd generate in fiscal 2025?
Cash from operations of $1.4M minus capital expenditures of $1.2K left free cash flow of -$1.4M.
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.