Income statement, balance sheet and cash flow statement for the last 2 fiscal years, taken from the XBRL data LZ Technology 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
FY2024
FY2025
Revenue
113
161
Cost of revenue
108
156
Gross profit
4.72
5.33
Research and development
0.61
8.05
Selling and marketing
1.93
11.9
General and administrative
1.68
10.5
Operating expenses
4.22
30.5
Operating income
0.5
-25.2
Other non-operating income
0.16
0.46
Pre-tax income
0.66
-24.7
Income tax
-0.13
0.07
Net income to minority interests
0.03
0.03
Net income
0.76
-24.8
EBITDA
1.69
-23.9
EPS, basic
0.01
-0.16
EPS, diluted
0.01
-0.16
Shares, basic (weighted)
148
154
Shares, diluted (weighted)
148
154
Balance sheet
FY2024
FY2025
Cash and equivalents
0.57
3.36
Receivables
30.6
35.5
Inventory
0.46
Other current assets
1.52
1.94
Total current assets
38.1
52.9
Property, plant and equipment
2.27
1.28
Lease right-of-use assets
0.36
0.46
Goodwill
0.24
Intangible assets
0.29
0.17
Long-term investments
0.72
Total assets
41.9
55.8
Accounts payable
24.8
28.9
Deferred revenue
0.13
5.61
Short-term debt
4.34
8.16
Total current liabilities
32.1
47.2
Long-term debt
0.09
Lease liabilities
0.31
0.32
Total liabilities
32.6
47.6
Total debt
0.09
Paid-in capital
30.2
54
Retained earnings
-21.3
-47
Other comprehensive income
-0.06
Shareholders' equity
8.92
6.96
Minority interests
0.32
1.26
Total equity
9.24
8.21
Total liabilities and equity
41.9
55.8
Cash flow statement
FY2024
FY2025
Net income
0.79
-24.8
Depreciation and amortization
1.19
1.26
Stock-based compensation
15.9
Deferred income tax
-0.23
-0.06
Change in receivables
-4.56
-4.14
Change in inventory
-0.46
Cash from operations
0.64
-5.89
Capital expenditures
-0.05
-0.08
Acquisitions
-0.02
Cash from investing
-0.2
-3.65
Cash from financing
-1.35
12.4
Net change in cash
-0.91
2.76
Free cash flow
0.59
-5.97
Interest paid
0.1
0.13
Income taxes paid
0.03
0.07
Key metrics
Worked out from the statements above. Latest values use fiscal 2025. Valuation uses the share price of $1.15 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Gross margin
3.3%
Gross profit / revenue.
Operating margin
-15.6%
Operating income / revenue.
EBITDA margin
-14.8%
EBITDA (operating income + depreciation and amortization) / revenue.
Pre-tax margin
-15.3%
Pre-tax income / revenue.
Net margin
-15.4%
Net income / revenue.
FCF margin
-3.7%
Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin
-3.6%
Cash from operations / revenue.
Return on equity (ROE)
-312.5%
Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)
-50.8%
Net income / average total assets.
Return on invested capital (ROIC)
-330.3%
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
5.0%
Research and development expense / revenue.
Stock-based pay / revenue
9.8%
Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue
0.1%
Capital expenditures / revenue.
D&A / revenue
0.8%
Depreciation and amortization / revenue.
Growth
Metric
Value
How it is calculated
Revenue growth, 1y
43.2%
Revenue vs the same period a year earlier. Only from a positive base.
Gross profit growth, 1y
12.9%
Gross profit vs the same period a year earlier. Only from a positive base.
Operating income growth, 1y
-5,164.0%
Operating income vs the same period a year earlier. Only from a positive base.
EBITDA growth, 1y
-1,515.0%
EBITDA vs the same period a year earlier. Only from a positive base.
Net income growth, 1y
-3,368.0%
Net income vs the same period a year earlier. Only from a positive base.
EPS growth, 1y
-1,700.0%
EPS vs the same period a year earlier. Only from a positive base.
Operating cash flow growth, 1y
-1,020.0%
Operating cash flow vs the same period a year earlier. Only from a positive base.
Free cash flow growth, 1y
-1,109.0%
Free cash flow vs the same period a year earlier. Only from a positive base.
Book value growth, 1y
-22.0%
Book value vs the same period a year earlier. Only from a positive base.
Total assets growth, 1y
33.2%
Total assets vs the same period a year earlier. Only from a positive base.
Share count change, 1y
4.1%
Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Balance sheet health
Metric
Value
How it is calculated
Current ratio
1.12x
Current assets / current liabilities.
Quick ratio
0.82x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
0.07x
(Cash + short-term investments) / current liabilities.
Days inventory + days sales outstanding - days payables.
Per share
Metric
Value
How it is calculated
EPS, diluted
-$0.16
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
-$0.16
Net income per basic share, as reported (split-adjusted).
Revenue per share
$1.05
Revenue / diluted weighted shares.
FCF per share
-$0.04
Free cash flow / diluted weighted shares.
Operating cash flow per share
-$0.04
Cash from operations / diluted weighted shares.
Book value per share
$0.05
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/S
0.06x
Market cap / revenue.
P/B
1.48x
Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book
1.58x
Market cap / tangible book value, when positive.
EV/Sales
0.04x
Enterprise value / revenue.
FCF yield
-57.9%
Free cash flow / market cap.
Earnings yield
-240.3%
Net income / market cap (the inverse of P/E).
What was LZ Technology Holdings Ltd's revenue in fiscal 2025?
LZ Technology Holdings Ltd reported revenue of $161.4M for fiscal 2025, 43.2% higher than the year before.
Was LZ Technology Holdings Ltd profitable in fiscal 2025?
No. It reported a net loss of $24.8M.
How much free cash flow did LZ Technology Holdings Ltd generate in fiscal 2025?
Cash from operations of $5.9M minus capital expenditures of $83.0K left free cash flow of -$6.0M.
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.