Aixin Life International, Inc. (AIXN)
Every figure this model derived for AIXN, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 13,045 | PaymentsToAcquirePropertyPlantAndEquipment |
2025-12-31 |
| cash | 20,751 | CashAndCashEquivalentsAtCarryingValue |
2025-12-31 |
| current assets | 1,016,123 | AssetsCurrent |
2025-12-31 |
| current liabilities | 8,492,541 | LiabilitiesCurrent |
2025-12-31 |
| equity | -6,568,751 | StockholdersEquity |
2025-12-31 |
| interest expense | 18,611 | InterestExpense |
2025-12-31 |
| ocf | -2,034,331 | NetCashProvidedByUsedInOperatingActivities |
2025-12-31 |
| revenue | 1,489,427 | RevenueFromContractWithCustomerExcludingAssessedTax |
2025-12-31 |
| sbc | 301,127 | ShareBasedCompensation |
2024-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up AIXN on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -138.48 |
| current ratio | 0.12 |
| current ratio reported | 0.12 |
| deferred revenue growth | -99.69 |
| dilution pct | 0.0 |
| ev owner earnings | -2.76 |
| ev sales | 4.35 |
| fcf margin | -137.46 |
| interest cover | -135.43 |
| operating margin | -169.23 |
| owner earnings margin | -157.68 |
| revenue growth | -61.05 |
| revenue growth per share | -61.05 |
| rule of 40 | -230.28 |
| sbc pct revenue | 20.22 |
Everything else this filing tags
331 more elements from AIXN's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
CommonStockSharesAuthorized | 500,000,000 | 2025-12-31 | 131 | shares |
LoansAndLeasesReceivableImpairedCommitmentToLend | 50,300,000 | 2020-06-08 | 2 | CNY |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted | 49,999,891 | 2021-12-31 | 90 | shares |
StockIssuedDuringPeriodSharesIssuedForServices | 45,224,085 | 2017-12-31 | 1 | shares |
StockRepurchasedDuringPeriodShares | 30,149,390 | 2019-03-31 | 2 | shares |
WeightedAverageNumberOfSharesCommonStockSubjectToRepurchaseOrCancellation | 30,149,390 | 2018-01-15 | 1 | shares |
CommonStockSharesIssued | 24,999,834 | 2025-12-31 | 127 | shares |
CommonStockSharesOutstanding | 24,999,834 | 2025-12-31 | 100 | shares |
StockIssuedDuringPeriodSharesReverseStockSplits | 24,999,834 | 2025-03-31 | 17 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 24,999,834 | 2025-12-31 | 48 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 24,999,834 | 2025-12-31 | 102 | shares |
RetainedEarningsAccumulatedDeficit | -22,031,196 | 2025-12-31 | 97 | USD |
PreferredStockSharesAuthorized | 20,000,000 | 2025-12-31 | 73 | shares |
AdditionalPaidInCapital | 15,276,550 | 2025-12-31 | 101 | USD |
SaleOfStockNumberOfSharesIssuedInTransaction | 10,000,000 | 2020-03-31 | 10 | shares |
Liabilities | 9,769,725 | 2025-12-31 | 105 | USD |
GovernmentAssistanceAwardAmount | 8,000,000 | 2021-12-01 | 8 | CNY |
LoansAndLeasesReceivableImpairedCommitmentToLend | 7,408,389 | 2020-06-08 | 2 | USD |
ProceedsFromLeasePayments | 7,000,000 | 2018-10-31 | 1 | CNY |
DebtInstrumentDecreaseForgiveness | 6,912,513 | 2021-12-31 | 5 | USD |
OtherLiabilitiesCurrent | 5,815,958 | 2025-12-31 | 15 | USD |
StockIssuedDuringPeriodValueNewIssues | 5,000,000 | 2019-12-31 | 4 | USD |
AdditionalPaidInCapitalCommonStock | 4,709,345 | 2019-03-31 | 24 | USD |
CostsAndExpenses | 4,613,269 | 2024-09-30 | 8 | USD |
BusinessCombinationConsiderationTransferred1 | 4,301,293 | 2022-07-19 | 1 | USD |
PaymentsForProceedsFromPreviousAcquisition | -4,087,409 | 2020-12-31 | 2 | USD |
PaymentsForPreviousAcquisition | 4,085,096 | 2019-12-31 | 1 | USD |
PaymentsToAcquireBusinessesGross | 4,085,096 | 2019-12-31 | 3 | USD |
OperatingCostsAndExpenses | 4,009,977 | 2025-12-31 | 60 | USD |
CommonStockSharesSubscriptions | 4,000,000 | 2019-09-30 | 1 | USD |
StockIssuedDuringPeriodSharesNewIssues | 4,000,000 | 2019-11-05 | 12 | shares |
PrepaidExpenseCurrent | 3,982,750 | 2020-03-31 | 7 | USD |
Goodwill | 3,823,770 | 2022-07-19 | 1 | USD |
ImpairmentOfIntangibleAssetsFinitelived | 3,823,770 | 2022-12-31 | 9 | USD |
ProceedsFromRelatedPartyDebt | 3,748,205 | 2025-12-31 | 86 | USD |
BusinessCombinationContingentConsiderationLiabilityCurrent | 3,622,293 | 2022-09-30 | 1 | USD |
Assets | 3,200,974 | 2025-12-31 | 117 | USD |
LiabilitiesAndStockholdersEquity | 3,200,974 | 2025-12-31 | 125 | USD |
BusinessAcquisitionsProFormaRevenue | 3,168,061 | 2023-12-31 | 5 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedAssets | 3,005,831 | 2022-07-19 | 1 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedLiabilities | 2,528,308 | 2022-07-19 | 1 | USD |
OperatingIncomeLoss | -2,520,550 | 2025-12-31 | 110 | USD |
LitigationSettlementExpense | 2,500,000 | 2020-12-31 | 15 | CNY |
LongTermPurchaseCommitmentAmount | 2,500,000 | 2020-12-31 | 7 | CNY |
BusinessAcquisitionsProFormaNetIncomeLoss | 2,403,705 | 2023-12-31 | 5 | USD |
Investments | 2,300,000 | 2019-12-31 | 5 | USD |
ComprehensiveIncomeNetOfTax | -2,286,348 | 2025-12-31 | 106 | USD |
PropertyPlantAndEquipmentGross | 2,086,509 | 2025-12-31 | 71 | USD |
NetIncomeLoss | -2,042,463 | 2025-12-31 | 255 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -2,042,072 | 2025-12-31 | 108 | USD |
NetCashProvidedByUsedInFinancingActivities | 1,994,344 | 2025-12-31 | 122 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 1,744,082 | 2025-12-31 | 30 | USD |
CostOfGoodsAndServicesSoldDepreciation | 1,739,228 | 2021-09-30 | 2 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment | 1,677,272 | 2022-07-19 | 1 | USD |
GeneralAndAdministrativeExpense | 1,551,875 | 2025-12-31 | 200 | USD |
AccountsPayableAndOtherAccruedLiabilitiesCurrent | 1,545,034 | 2025-12-31 | 71 | USD |
OtherAccountsPayableAndAccruedLiabilities | 1,545,034 | 2025-12-31 | 57 | USD |
OperatingLeaseRightOfUseAsset | 1,520,569 | 2025-12-31 | 75 | USD |
OperatingExpenses | 1,472,805 | 2024-03-31 | 84 | USD |
OperatingLeaseLiability | 1,462,615 | 2025-12-31 | 73 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 1,426,279 | 2025-12-31 | 71 | USD |
ProceedsFromRepaymentsOfRelatedPartyDebt | 1,421,841 | 2025-03-31 | 59 | USD |
GrossProfit | 1,390,246 | 2021-06-30 | 46 | USD |
OperatingLeaseLiability | 1,389,731 | 2019-03-31 | 5 | CNY |
OperatingLeaseRightOfUseAsset | 1,389,731 | 2019-03-31 | 7 | CNY |
ProceedsFromSaleOfBuildings | 1,340,862 | 2020-12-31 | 10 | USD |
ProceedsFromSaleOfMachineryAndEquipment | 1,340,862 | 2021-09-30 | 1 | USD |
AccruedLiabilitiesAndOtherLiabilities | 1,314,995 | 2022-07-19 | 1 | USD |
DeferredTaxAssetsValuationAllowance | 1,306,770 | 2025-12-31 | 37 | USD |
OperatingLeaseLiabilityNoncurrent | 1,277,184 | 2025-12-31 | 55 | USD |
ProceedsFromIssuanceOfDebt | 1,276,054 | 2019-12-31 | 5 | USD |
DeferredTaxAssetsTaxCreditCarryforwards | 1,255,826 | 2025-12-31 | 3 | USD |
OperatingLeasePayments | 1,200,000 | 2023-12-31 | 1 | CNY |
GovernmentAssistanceAwardAmount | 1,194,400 | 2021-12-01 | 8 | USD |
IncomeTaxCreditsAndAdjustments | -1,168,377 | 2019-12-31 | 2 | USD |
IncomeTaxExpenseBenefitContinuingOperationsAdjustmentOfDeferredTaxAssetLiability | 1,168,377 | 2019-12-31 | 6 | USD |
RepaymentsOfRelatedPartyDebt | 1,092,205 | 2025-12-31 | 50 | USD |
ProfitLoss | 1,065,486 | 2023-09-30 | 4 | USD |
ProceedsFromIssuanceOfPrivatePlacement | 1,000,000 | 2019-12-31 | 9 | USD |
ProceedsFromLeasePayments | 1,000,000 | 2018-10-31 | 1 | USD |
DueToOfficersOrStockholdersCurrent | 970,699 | 2020-09-30 | 64 | USD |
EmployeeRelatedLiabilitiesCurrent | 941,110 | 2025-12-31 | 53 | USD |
CostOfGoodsAndServicesSold | 867,821 | 2025-12-31 | 42 | USD |
NetIncomeLossAvailableToCommonStockholdersDiluted | -777,469 | 2018-06-30 | 8 | USD |
TransferToInvestments | 734,290 | 2022-09-30 | 2 | USD |
Revenues | 665,788 | 2025-12-31 | 138 | USD |
PropertyPlantAndEquipmentNet | 660,230 | 2025-12-31 | 71 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 648,556 | 2025-12-31 | 5 | USD |
LoansAndLeasesReceivableImpairedInterestIncomeRecognizedChangeInPresentValueAttributableToPassageOfTime | 535,906 | 2020-12-31 | 4 | USD |
SellingExpense | 507,743 | 2025-12-31 | 106 | USD |
InventoryGross | 506,068 | 2025-12-31 | 28 | USD |
CashFDICInsuredAmount | 500,000 | 2025-12-31 | 19 | CNY |
LoansPayable | 480,000 | 2025-12-31 | 1 | USD |
NonoperatingIncomeExpense | 478,478 | 2025-12-31 | 110 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet | 477,523 | 2022-07-19 | 1 | USD |
AccountsPayableCurrent | 470,770 | 2023-06-30 | 51 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory | 469,594 | 2022-07-19 | 1 | USD |
GainsLossesOnExtinguishmentOfDebt | 467,695 | 2025-12-31 | 2 | USD |
PaymentsForAdvanceToAffiliate | 463,229 | 2021-09-30 | 2 | USD |
AccountsReceivableNetCurrent | 455,123 | 2024-09-30 | 49 | USD |
OperatingLossCarryforwards | 451,915 | 2017-11-30 | 12 | USD |
CashAcquiredFromAcquisition | 446,381 | 2022-12-31 | 8 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents | 446,381 | 2022-07-19 | 1 | USD |
InventoryNet | 427,426 | 2025-12-31 | 71 | USD |
CashUninsuredAmount | 407,521 | 2024-09-30 | 6 | USD |
LongTermPurchaseCommitmentAmount | 392,305 | 2020-12-31 | 7 | USD |
LitigationSettlementExpense | 388,000 | 2020-12-31 | 15 | USD |
OtherIncome | 369,857 | 2023-12-31 | 1 | USD |
PrepaidExpenseAndOtherAssets | 325,595 | 2024-09-30 | 26 | USD |
DeferredCostsCurrent | 324,045 | 2019-06-30 | 18 | USD |
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition | 301,127 | 2024-12-31 | 37 | USD |
OperatingLeaseExpense | 298,778 | 2025-12-31 | 78 | USD |
AccruedProfessionalFeesCurrent | 283,286 | 2025-12-31 | 54 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 281,467 | 2025-12-31 | 30 | USD |
AllocatedShareBasedCompensationExpense | 278,655 | 2024-09-30 | 50 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | -278,005 | 2019-03-31 | 18 | USD |
OtherDeferredCostsNet | 277,261 | 2017-12-31 | 2 | USD |
DueToEmployeesCurrentAndNoncurrent | 275,753 | 2019-09-30 | 18 | USD |
IncreaseDecreaseInAccountsPayableTrade | -274,126 | 2025-12-31 | 12 | USD |
DueFromOfficersOrStockholdersCurrent | 264,850 | 2020-12-31 | 11 | USD |
AssetsNoncurrent | 259,987 | 2019-09-30 | 18 | USD |
CostOfRevenue | 256,083 | 2019-09-30 | 26 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 255,088 | 2025-12-31 | 5 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 253,946 | 2025-12-31 | 30 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 248,315 | 2025-12-31 | 29 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | -243,885 | 2025-12-31 | 72 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized | 240,945 | 2001-12-17 | 7 | shares |
DueToRelatedPartiesCurrent | 236,882 | 2022-12-31 | 21 | USD |
PrepaidExpenseCurrentAndNoncurrent | 235,791 | 2024-09-30 | 38 | USD |
InterestAndDividendIncomeOperating | 231,506 | 2020-06-30 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 225,146 | 2025-12-31 | 26 | USD |
OperatingLeaseLeaseIncomeLeasePayments | 224,574 | 2025-12-31 | 18 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 221,379 | 2025-03-31 | 17 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -216,631 | 2025-12-31 | 18 | USD |
DevelopmentStageEnterpriseDeficitAccumulatedDuringDevelopmentStage | 215,754 | 2014-11-30 | 28 | USD |
IncreaseDecreaseInAccountsReceivableRelatedParties | -212,843 | 2025-12-31 | 21 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 187,941 | 2025-12-31 | 22 | USD |
StockIssuedDuringPeriodValueIssuedForServices | 185,770 | 2020-06-30 | 9 | USD |
OperatingLeaseLiabilityCurrent | 185,431 | 2025-12-31 | 55 | USD |
AccountsReceivableNetNoncurrent | 184,712 | 2024-03-31 | 4 | USD |
DepreciationAndAmortization | 183,542 | 2022-12-31 | 38 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 180,178 | 2025-12-31 | 7 | USD |
OperatingLeasePayments | 169,016 | 2023-12-31 | 21 | USD |
AccountsPayableRelatedPartiesCurrent | 165,958 | 2022-12-31 | 1 | USD |
AccountsPayableOtherCurrent | 165,609 | 2025-12-31 | 14 | USD |
DepreciationDepletionAndAmortization | 156,830 | 2025-12-31 | 40 | USD |
Depreciation | 154,956 | 2025-12-31 | 80 | USD |
InventoryRawMaterials | 150,017 | 2025-12-31 | 26 | USD |
AdjustmentsToAdditionalPaidInCapitalOther | 145,300 | 2023-12-31 | 5 | USD |
ProceedsFromContributedCapital | 142,200 | 2023-12-31 | 64 | USD |
DeferredTaxAssetsGross | 141,671 | 2017-11-30 | 6 | USD |
AllowanceForDoubtfulAccountsReceivableRecoveries | 135,589 | 2023-12-31 | 9 | USD |
DeferredRevenueCurrent | 130,697 | 2025-03-31 | 22 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsPrepaidExpenseAndOtherAssets | 127,909 | 2022-07-19 | 1 | USD |
DeferredRevenue | 126,484 | 2023-06-30 | 19 | USD |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossBeforeReclassificationAndTax | 122,283 | 2021-12-31 | 76 | USD |
AccruedInsuranceCurrent | 114,350 | 2025-12-31 | 53 | USD |
TaxesPayableCurrentAndNoncurrent | 111,352 | 2024-09-30 | 4 | USD |
IncreaseDecreaseInInventories | -110,187 | 2025-12-31 | 72 | USD |
IncreaseDecreaseInAccountsPayable | 98,150 | 2023-06-30 | 105 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 98,065 | 2025-12-31 | 68 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 95,000 | 2016-05-31 | 26 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 92,885 | 2022-09-30 | 36 | USD |
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense | 92,885 | 2020-03-31 | 4 | USD |
InventoryRawMaterialsAndSupplies | 91,237 | 2022-06-30 | 9 | USD |
OtherComprehensiveIncomeForeignCurrencyTranslationAdjustmentTaxPortionAttributableToParent | 89,979 | 2016-12-31 | 2 | USD |
AllowanceForDoubtfulAccountsReceivable | 89,935 | 2024-09-30 | 71 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesAccountsPayable | 89,801 | 2022-07-19 | 1 | USD |
GovernmentAssistanceLiabilityCurrent | 87,254 | 2025-09-30 | 15 | USD |
DueToRelatedPartiesCurrentAndNoncurrent | 86,992 | 2022-12-31 | 10 | USD |
GainLossOnDispositionOfAssets1 | -86,523 | 2025-12-31 | 18 | USD |
ShortTermBorrowings | 85,799 | 2025-12-31 | 1 | USD |
ShortTermNonBankLoansAndNotesPayable | 85,499 | 2024-09-30 | 28 | USD |
ProceedsFromBankDebt | 83,478 | 2025-12-31 | 1 | USD |
DueFromRelatedPartiesCurrent | 83,102 | 2022-12-31 | 25 | USD |
AccruedSalariesCurrent | 81,087 | 2019-09-30 | 18 | USD |
RestrictedCash | 80,303 | 2022-09-30 | 8 | USD |
InventoryValuationReserves | 78,642 | 2025-12-31 | 28 | USD |
IncreaseDecreaseInAccountsReceivable | -76,491 | 2025-12-31 | 52 | USD |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | -74,818 | 2015-05-31 | 3 | USD |
LoansAndLeasesReceivableImpairedInterestIncomeRecognizedChangeInPresentValueAttributableToPassageOfTime | 74,000 | 2020-06-08 | 2 | CNY |
AllowanceForDoubtfulAccountsReceivableCurrent | 73,845 | 2025-12-31 | 18 | USD |
OtherReceivablesNetCurrent | 73,479 | 2025-12-31 | 10 | USD |
IncomeTaxReconciliationChangeInEnactedTaxRate | 72,000 | 2018-09-30 | 4 | USD |
CashFDICInsuredAmount | 68,450 | 2025-12-31 | 27 | USD |
IncreaseDecreaseInAccruedTaxesPayable | -68,331 | 2025-12-31 | 58 | USD |
OtherAccruedLiabilitiesCurrent | 63,184 | 2024-03-31 | 57 | USD |
AccountsPayableCurrentAndNoncurrent | 60,372 | 2025-12-31 | 5 | USD |
IncreaseDecreaseInOtherAccountsPayable | 58,507 | 2022-09-30 | 2 | USD |
OtherNonoperatingExpense | 57,633 | 2025-09-30 | 99 | USD |
IncreaseDecreaseInDeferredRevenue | 53,925 | 2025-12-31 | 20 | USD |
RelatedPartyTransactionPurchasesFromRelatedParty | 53,303 | 2025-12-31 | 10 | USD |
DepositsAssetsCurrent | 52,392 | 2025-12-31 | 10 | USD |
RestrictedCashCurrent | 48,277 | 2024-06-30 | 16 | USD |
IncreaseDecreaseInDueToEmployeesCurrent | 47,334 | 2020-06-30 | 1 | USD |
DepositAssets | 42,514 | 2024-09-30 | 26 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | -41,559 | 2025-12-31 | 64 | USD |
Supplies | 41,153 | 2025-06-30 | 67 | USD |
ProceedsFromCollectionOfAdvanceToAffiliate | 40,690 | 2017-05-31 | 4 | USD |
ConstructionPayableCurrent | 40,679 | 2025-12-31 | 37 | USD |
IncreaseDecreaseInDueToRelatedParties | -39,498 | 2024-03-31 | 54 | USD |
OtherAssets | 39,331 | 2024-09-30 | 26 | USD |
TaxesPayableCurrent | 38,265 | 2025-12-31 | 71 | USD |
IncreaseDecreaseInContractWithCustomerLiability | 37,275 | 2023-12-31 | 46 | USD |
IncreaseDecreaseInDueToOtherRelatedParties | 34,371 | 2025-12-31 | 8 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | 33,657 | 2025-12-31 | 71 | USD |
FinanceLeasePrincipalPayments | 33,220 | 2019-09-30 | 4 | USD |
GainLossOnSaleOfProperties | 33,136 | 2019-03-31 | 2 | USD |
GainLossOnTerminationOfLease | 32,945 | 2019-09-30 | 1 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | -32,701 | 2017-11-30 | 6 | USD |
GainLossOnSaleOfPropertyPlantEquipment | 32,580 | 2019-12-31 | 11 | USD |
AccruedIncomeTaxesCurrent | 30,075 | 2025-12-31 | 16 | USD |
OtherNonoperatingIncomeExpense | 29,372 | 2025-12-31 | 4 | USD |
OtherNonoperatingIncome | 28,798 | 2025-09-30 | 95 | USD |
OperatingLeasesRentExpenseNet | 26,963 | 2019-03-31 | 3 | USD |
OtherAssetsCurrent | 26,602 | 2025-12-31 | 10 | USD |
IncreaseDecreaseInAccountsPayableRelatedParties | -25,479 | 2025-12-31 | 13 | USD |
DeferredTaxAssetsInventory | 25,212 | 2025-12-31 | 4 | USD |
OtherNoncashIncome | 24,867 | 2024-12-31 | 2 | USD |
ProceedsFromCollectionOfFinanceReceivables | 24,867 | 2024-12-31 | 2 | USD |
ProceedsFromSaleOfPropertyPlantAndEquipment | 24,338 | 2024-12-31 | 7 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | -24,214 | 2025-12-31 | 72 | USD |
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities | 22,904 | 2017-02-28 | 5 | USD |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized | 22,472 | 2024-09-30 | 22 | USD |
FinancialServicesCosts | 21,000 | 2016-02-29 | 1 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 20,751 | 2025-12-31 | 117 | USD |
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities | -19,948 | 2025-12-31 | 72 | USD |
PrepaidInsurance | 19,666 | 2025-12-31 | 10 | USD |
ProvisionForDoubtfulAccounts | 18,724 | 2025-12-31 | 88 | USD |
InterestIncomeExpenseNet | -18,589 | 2025-12-31 | 74 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -18,491 | 2017-11-30 | 22 | USD |
ValuationAllowanceDeferredTaxAssetChangeInAmount | -18,491 | 2017-11-30 | 34 | USD |
DeferredTaxAssetsOther | 17,612 | 2025-12-31 | 3 | USD |
IncreaseDecreaseInDeferredCharges | -15,973 | 2019-06-30 | 16 | USD |
DeferredTaxAssetsNet | 15,556 | 2022-12-31 | 11 | USD |
InventoryWorkInProcess | 15,265 | 2023-09-30 | 18 | USD |
CashAndCashEquivalentsPeriodIncreaseDecrease | -14,514 | 2018-09-30 | 74 | USD |
ProceedsFromOtherDeposits | 14,300 | 2020-09-30 | 1 | USD |
InventoryWriteDown | 14,223 | 2025-12-31 | 19 | USD |
DeferredIncomeTaxAssetsNet | 13,278 | 2023-09-30 | 17 | USD |
NetCashProvidedByUsedInInvestingActivities | -13,045 | 2025-12-31 | 85 | USD |
IncreaseDecreaseInPrepaidSupplies | -13,038 | 2022-09-30 | 2 | USD |
OtherFinancialServicesCosts | 12,000 | 2016-05-31 | 4 | USD |
IncreaseDecreaseInIncomeTaxes | -11,966 | 2019-03-31 | 14 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 11,473 | 2025-12-31 | 64 | USD |
DepositLiabilityCurrent | 10,989 | 2024-09-30 | 27 | USD |
AccrualForTaxesOtherThanIncomeTaxesCurrent | 10,610 | 2025-09-30 | 15 | USD |
OperatingLeasesFutureMinimumPaymentsDue | 8,652 | 2018-03-31 | 2 | USD |
SalesAndExciseTaxPayableCurrent | 8,190 | 2025-12-31 | 16 | USD |
IncreaseDecreaseInPrepaidExpense | 8,038 | 2025-06-30 | 24 | USD |
EstimatedInsuranceRecoveries | 7,959 | 2024-09-30 | 26 | USD |
CapitalizedComputerSoftwareGross | 7,896 | 2021-12-31 | 5 | USD |
PrepaidTaxes | 7,090 | 2020-12-31 | 1 | USD |
AccruedLiabilitiesCurrent | 6,180 | 2019-06-30 | 17 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod | 5,729 | 2008-06-04 | 14 | shares |
AccountsPayableAndAccruedLiabilitiesCurrent | 5,528 | 2017-11-30 | 50 | USD |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | 5,500 | 2016-08-31 | 16 | USD |
FiniteLivedIntangibleAssetsGross | 5,251 | 2025-12-31 | 32 | USD |
PaymentsForRent | 5,000 | 2017-05-31 | 15 | CNY |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | -4,604 | 2016-08-31 | 16 | USD |
Cash | 4,512 | 2014-11-30 | 28 | USD |
CurrentFederalTaxExpenseBenefit | 4,367 | 2023-12-31 | 9 | USD |
CurrentIncomeTaxExpenseBenefit | 4,367 | 2023-12-31 | 9 | USD |
AccruedRentCurrent | 3,980 | 2024-03-31 | 21 | USD |
PaymentsForProceedsFromBusinessesAndInterestInAffiliates | 3,319 | 2023-12-31 | 3 | USD |
IncreaseDecreaseInSecurityDeposits | 2,883 | 2025-12-31 | 12 | USD |
InventoryFinishedGoods | 2,875 | 2024-03-31 | 53 | USD |
AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease | -2,816 | 2025-12-31 | 22 | USD |
FiniteLivedIntangibleAssetsNet | 2,786 | 2025-12-31 | 37 | USD |
IntangibleAssetsNetExcludingGoodwill | 2,786 | 2025-12-31 | 37 | USD |
PaymentsToAcquireIntangibleAssets | 2,779 | 2024-12-31 | 12 | USD |
AccountsPayableAndAccruedLiabilities | 2,770 | 2011-11-30 | 4 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 2,465 | 2025-12-31 | 37 | USD |
BadDebtReserveForTaxPurposesOfQualifiedLender | 2,382 | 2025-12-31 | 4 | USD |
AmortizationOfIntangibleAssets | 1,873 | 2025-12-31 | 58 | USD |
IncreaseDecreaseInOtherCurrentLiabilities | 1,800 | 2017-02-28 | 1 | USD |
OtherPrepaidExpenseCurrent | 1,787 | 2025-12-31 | 14 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill | 1,406 | 2022-07-19 | 1 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear | 1,331 | 2025-09-30 | 3 | USD |
PrepaidExpenseNoncurrent | 1,266 | 2025-12-31 | 11 | USD |
EffectOfExchangeRateOnCashAndCashEquivalents | -1,164 | 2018-09-30 | 8 | USD |
ContractWithCustomerLiabilityCurrent | 1,106 | 2020-09-30 | 14 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 1,086 | 2025-12-31 | 5 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 928 | 2025-12-31 | 5 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 772 | 2025-12-31 | 4 | USD |
LeaseAndRentalExpense | 721 | 2017-05-31 | 14 | USD |
PaymentsForRent | 721 | 2017-05-31 | 29 | USD |
IncomeTaxExpenseBenefit | 391 | 2025-12-31 | 92 | USD |
DeferredFederalIncomeTaxExpenseBenefit | 391 | 2025-12-31 | 10 | USD |
DeferredIncomeTaxExpenseBenefit | 391 | 2025-12-31 | 20 | USD |
InterestExpenseDebt | 253 | 2025-12-31 | 1 | USD |
InterestPaidNet | 253 | 2025-12-31 | 1 | USD |
CommonStockValue | 250 | 2025-12-31 | 125 | USD |
SecurityDeposit | 214 | 2024-09-30 | 28 | USD |
IncomeTaxesPaidNet | 165 | 2025-09-30 | 30 | USD |
NumberOfOperatingSegments | 4 | 2025-12-31 | 5 | Segment |
NumberOfReportableSegments | 1 | 2019-03-31 | 1 | Integer |
NumberOfReportingUnits | 1 | 2019-09-30 | 5 | Integer |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | 0 | 2020-12-31 | 4 | pure |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -0 | 2025-12-31 | 16 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 24 | pure |
EffectiveIncomeTaxRateReconciliationOtherAdjustments | -0 | 2019-12-31 | 2 | pure |
EffectiveIncomeTaxRateReconciliationChangeInEnactedTaxRate | 0 | 2018-09-30 | 4 | pure |
EarningsPerShareBasic | -0 | 2025-12-31 | 72 | USD/shares |
EarningsPerShareDiluted | -0 | 2025-12-31 | 48 | USD/shares |
PropertyPlantAndEquipmentSalvageValuePercentage | 0 | 2025-12-31 | 36 | pure |
LesseeOperatingLeaseDiscountRate | 0 | 2019-12-31 | 9 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2025-12-31 | 61 | pure |
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential | 0 | 2025-12-31 | 16 | pure |
ShortTermDebtPercentageBearingFixedInterestRate | 0 | 2025-11-07 | 1 | pure |
EffectiveIncomeTaxRateReconciliationRepatriationOfForeignEarnings | -0 | 2025-12-31 | 3 | pure |
EffectiveIncomeTaxRateReconciliationOtherReconcilingItemsPercent | 0 | 2025-12-31 | 7 | pure |
EarningsPerShareBasicAndDiluted | -0 | 2021-12-31 | 135 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2025-12-31 | 73 | USD/shares |
CommonStockParOrStatedValuePerShare | 0 | 2025-12-31 | 140 | USD/shares |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 0 | 2021-12-31 | 6 | shares |
AssetImpairmentCharges | 0 | 2022-06-30 | 24 | USD |
EffectiveIncomeTaxRateContinuingOperations | 0 | 2025-12-31 | 15 | pure |
ImpairmentOfLongLivedAssetsHeldForUse | 0 | 2022-03-31 | 10 | USD |
IncomeTaxesPaid | 0 | 2016-02-29 | 40 | USD |
IncreaseDecreaseInInterestPayableNet | 0 | 2015-02-28 | 36 | USD |
InterestPaid | 0 | 2016-02-29 | 40 | USD |
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations | 0 | 2016-02-29 | 10 | USD |
PreferredStockSharesIssued | 0 | 2025-12-31 | 41 | shares |
PreferredStockSharesOutstanding | 0 | 2025-12-31 | 41 | shares |
ProceedsFromIssuanceOfCommonStock | 0 | 2016-02-29 | 40 | USD |
ProceedsFromNotesPayable | 0 | 2016-02-29 | 40 | USD |
UnrecognizedTaxBenefitsInterestOnIncomeTaxesExpense | 0 | 2014-05-31 | 3 | USD |
LiabilityForUncertainTaxPositionsCurrent | 0 | 2021-12-31 | 5 | USD |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued | 0 | 2025-12-31 | 29 | USD |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense | 0 | 2023-09-30 | 8 | USD |
What to be careful about
What this model itself distrusts about AIXN's figures. Written by the derivation as it ran, not added afterwards.
- gross profit not tagged since 2021-06-30; rebuilt from RevenueFromContractWithCustomerExcludingAssessedTax - CostOfGoodsAndServicesSold
- there is no operating profit to value; valuation rests on EV/revenue (4.4x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- quality rests on 4 of 5 inputs; not tagged: roic