Julong Holding Ltd (JLHL)
Every figure this model derived for JLHL, 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 2025-09-30.
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 |
|---|---|---|---|
| cash | 8,743,805 | CashAndCashEquivalentsAtCarryingValue |
2025-09-30 |
| current assets | 46,040,063 | AssetsCurrent |
2025-09-30 |
| current liabilities | 37,947,293 | LiabilitiesCurrent |
2025-09-30 |
| equity | 9,806,222 | StockholdersEquity |
2025-09-30 |
| interest expense | 15,310 | InterestPaidNet |
2025-09-30 |
| ocf | 36,517 | NetCashProvidedByUsedInOperatingActivities |
2025-09-30 |
| revenue | 35,399,312 | RevenueFromContractWithCustomerExcludingAssessedTax |
2025-09-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up JLHL on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 12.25 |
| current ratio | 1.22 |
| current ratio reported | 1.21 |
| dilution pct | 1.88 |
| ev ebit | 21.03 |
| ev owner earnings | 2497.65 |
| ev sales | 2.58 |
| fcf margin | 0.1 |
| interest cover | 283.21 |
| operating margin | 12.25 |
| owner earnings margin | 0.1 |
| roic | 322.42 |
| sbc pct revenue | 0.0 |
Everything else this filing tags
240 more elements from JLHL'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 | 2025-09-30 | 4 | shares |
Assets | 340,122,165 | 2025-09-30 | 4 | CNY |
LiabilitiesAndStockholdersEquity | 340,122,165 | 2025-09-30 | 4 | CNY |
Liabilities | 270,311,673 | 2025-09-30 | 4 | CNY |
ContractWithCustomerAssetNetCurrent | 244,532,912 | 2025-09-30 | 4 | CNY |
AccountsPayableAndOtherAccruedLiabilitiesCurrent | 221,848,274 | 2025-09-30 | 4 | CNY |
AccruedLiabilitiesAndOtherLiabilities | 221,848,274 | 2025-09-30 | 4 | CNY |
CostOfRevenue | 211,483,307 | 2025-09-30 | 5 | CNY |
IncreaseDecreaseInContractWithCustomerAsset | 123,428,810 | 2025-09-30 | 5 | CNY |
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities | 102,228,648 | 2025-09-30 | 5 | CNY |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 62,247,745 | 2025-09-30 | 8 | CNY |
NetCashProvidedByUsedInInvestingActivities | -59,110,300 | 2024-09-30 | 3 | CNY |
AdjustmentsToAdditionalPaidInCapitalOther | -59,098,500 | 2024-09-30 | 2 | CNY |
PaymentsToAcquireProductiveAssets | 59,098,500 | 2024-03-31 | 1 | CNY |
PaymentsToAcquireInvestments | 59,098,500 | 2024-09-30 | 1 | CNY |
AssetsNet | 58,479,990 | 2025-09-30 | 2 | CNY |
Assets | 47,776,678 | 2025-09-30 | 2 | USD |
LiabilitiesAndStockholdersEquity | 47,776,678 | 2025-09-30 | 2 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 41,475,615 | 2025-09-30 | 5 | CNY |
NetCashProvidedByUsedInFinancingActivities | 41,215,747 | 2025-09-30 | 5 | CNY |
GrossProfit | 40,524,395 | 2025-09-30 | 5 | CNY |
Liabilities | 37,970,456 | 2025-09-30 | 2 | USD |
RetainedEarningsAccumulatedDeficit | 37,645,105 | 2025-09-30 | 4 | CNY |
ProceedsFromIssuanceOfCommonStock | 35,523,810 | 2025-09-30 | 1 | CNY |
ContractWithCustomerAssetNetCurrent | 34,349,334 | 2025-09-30 | 2 | USD |
ProceedsFromShortTermDebt | 32,100,000 | 2025-09-30 | 2 | CNY |
AccountsPayableAndOtherAccruedLiabilitiesCurrent | 31,162,842 | 2025-09-30 | 2 | USD |
AccruedLiabilitiesAndOtherLiabilities | 31,162,842 | 2025-09-30 | 1 | USD |
OperatingIncomeLoss | 30,867,730 | 2025-09-30 | 5 | CNY |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | 30,773,692 | 2025-09-30 | 5 | CNY |
CostOfRevenue | 29,706,884 | 2025-09-30 | 2 | USD |
StockIssuedDuringPeriodValueOther | 26,282,443 | 2025-09-30 | 1 | CNY |
AdditionalPaidInCapital | 26,281,420 | 2025-09-30 | 1 | CNY |
NetIncomeLoss | 26,152,199 | 2025-09-30 | 5 | CNY |
ComprehensiveIncomeNetOfTax | 26,152,108 | 2025-09-30 | 5 | CNY |
AccrualForTaxesOtherThanIncomeTaxesCurrent | 23,150,849 | 2025-09-30 | 4 | CNY |
RepaymentsOfShortTermDebt | 22,100,000 | 2025-09-30 | 3 | CNY |
AccountsPayableCurrent | 21,797,667 | 2025-09-30 | 4 | CNY |
WeightedAverageNumberOfDilutedSharesOutstanding | 20,387,159 | 2025-09-30 | 5 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 20,387,159 | 2025-09-30 | 5 | shares |
CommonStockSharesIssued | 20,011,132 | 2025-03-31 | 2 | shares |
CommonStockSharesOutstanding | 20,011,132 | 2025-03-31 | 2 | shares |
RevenueRemainingPerformanceObligation | 18,048,402 | 2025-09-30 | 5 | CNY |
IncreaseDecreaseInContractWithCustomerAsset | 17,337,942 | 2025-09-30 | 2 | USD |
AccountsReceivableGrossCurrent | 14,815,743 | 2025-09-30 | 4 | CNY |
AccountsReceivableNetCurrent | 14,723,857 | 2025-09-30 | 4 | CNY |
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities | 14,359,973 | 2025-09-30 | 2 | USD |
IncreaseDecreaseInOtherCurrentLiabilities | 12,689,631 | 2025-09-30 | 5 | CNY |
AssetsNoncurrent | 12,362,970 | 2025-09-30 | 4 | CNY |
ContractWithCustomerAssetNetNoncurrent | 10,955,098 | 2025-09-30 | 4 | CNY |
ContractWithCustomerReceivableBeforeAllowanceForCreditLossNoncurrent | 10,955,098 | 2025-09-30 | 4 | CNY |
AccruedIncomeTaxesCurrent | 10,312,947 | 2025-09-30 | 4 | CNY |
ProceedsFromRepaymentsOfShortTermDebt | 10,000,000 | 2025-03-31 | 2 | CNY |
ShortTermBorrowings | 10,000,000 | 2025-09-30 | 2 | CNY |
OperatingExpenses | 9,656,665 | 2025-09-30 | 5 | CNY |
SellingGeneralAndAdministrativeExpense | 9,656,665 | 2025-09-30 | 5 | CNY |
IncreaseDecreaseInDueToRelatedPartiesCurrent | -9,202,790 | 2025-09-30 | 5 | CNY |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 8,743,889 | 2025-09-30 | 4 | USD |
AssetsNet | 8,214,635 | 2025-09-30 | 1 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | 7,694,760 | 2025-09-30 | 5 | CNY |
IncreaseDecreaseInAccountsPayableTrade | -6,216,427 | 2025-09-30 | 5 | CNY |
IncreaseDecreaseInOtherNoncurrentAssets | 6,130,228 | 2025-09-30 | 5 | CNY |
DeferredOfferingCosts | 6,102,442 | 2025-03-31 | 3 | CNY |
StatutoryAccountingPracticesStatutoryCapitalAndSurplusBalance | 5,883,035 | 2025-09-30 | 4 | CNY |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 5,826,045 | 2025-09-30 | 2 | USD |
NetCashProvidedByUsedInFinancingActivities | 5,789,541 | 2025-09-30 | 2 | USD |
GrossProfit | 5,692,428 | 2025-09-30 | 2 | USD |
RetainedEarningsAccumulatedDeficit | 5,287,977 | 2025-09-30 | 2 | USD |
OtherLiabilitiesCurrent | 5,244,067 | 2025-09-30 | 4 | CNY |
CurrentIncomeTaxExpenseBenefit | 5,093,655 | 2025-09-30 | 5 | CNY |
IncreaseDecreaseInAccruedIncomeTaxesPayable | 5,035,009 | 2025-09-30 | 5 | CNY |
ProceedsFromIssuanceOfCommonStock | 4,990,000 | 2025-09-30 | 1 | USD |
IncomeTaxExpenseBenefit | 4,621,493 | 2025-09-30 | 5 | CNY |
ProceedsFromShortTermDebt | 4,509,060 | 2025-09-30 | 1 | USD |
OperatingIncomeLoss | 4,335,964 | 2025-09-30 | 2 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | 4,322,755 | 2025-09-30 | 2 | USD |
PaymentsOfFinancingCosts | 4,308,063 | 2025-09-30 | 4 | CNY |
ContractWithCustomerAssetAccumulatedAllowanceForCreditLossCurrent | 4,267,547 | 2025-09-30 | 6 | CNY |
IncreaseDecreaseInAccountsReceivable | 3,848,632 | 2025-09-30 | 5 | CNY |
AdditionalPaidInCapital | 3,691,729 | 2025-09-30 | 1 | USD |
NetIncomeLoss | 3,673,578 | 2025-09-30 | 2 | USD |
ComprehensiveIncomeNetOfTax | 3,673,565 | 2025-09-30 | 2 | USD |
OtherReceivables | 3,486,135 | 2025-09-30 | 4 | CNY |
AccrualForTaxesOtherThanIncomeTaxesCurrent | 3,251,980 | 2025-09-30 | 1 | USD |
RepaymentsOfShortTermDebt | 3,104,369 | 2025-09-30 | 1 | USD |
AccountsPayableCurrent | 3,061,900 | 2025-09-30 | 2 | USD |
RevenueRemainingPerformanceObligation | 2,535,244 | 2025-09-30 | 1 | USD |
ContractWithCustomerReceivableBeforeAllowanceForCreditLossCurrent | 2,466,827 | 2025-09-30 | 4 | CNY |
AccountsReceivableGrossCurrent | 2,081,155 | 2025-09-30 | 1 | USD |
AccountsReceivableNetCurrent | 2,068,248 | 2025-09-30 | 2 | USD |
ContractWithCustomerAssetAllowanceForCreditLossPeriodIncreaseDecrease | 1,975,049 | 2025-09-30 | 4 | CNY |
ContractWithCustomerAssetCreditLossExpense | 1,975,049 | 2025-09-30 | 5 | CNY |
PrepaidExpenseAndOtherAssetsCurrent | 1,966,812 | 2025-09-30 | 4 | CNY |
IncreaseDecreaseInOtherCurrentLiabilities | 1,782,502 | 2025-09-30 | 2 | USD |
AssetsNoncurrent | 1,736,615 | 2025-09-30 | 2 | USD |
ContractWithCustomerAssetNetNoncurrent | 1,538,853 | 2025-09-30 | 2 | USD |
ContractWithCustomerReceivableBeforeAllowanceForCreditLossNoncurrent | 1,538,853 | 2025-09-30 | 1 | USD |
AccruedIncomeTaxesCurrent | 1,448,651 | 2025-09-30 | 2 | USD |
OtherAccruedLiabilitiesCurrent | 1,442,104 | 2025-09-30 | 4 | CNY |
StockIssuedDuringPeriodSharesOther | 1,437,500 | 2025-09-30 | 1 | shares |
ShortTermBorrowings | 1,404,692 | 2025-09-30 | 2 | USD |
ProceedsFromRepaymentsOfShortTermDebt | 1,378,037 | 2025-03-31 | 1 | USD |
OperatingExpenses | 1,356,464 | 2025-09-30 | 2 | USD |
SellingGeneralAndAdministrativeExpense | 1,356,464 | 2025-09-30 | 2 | USD |
IncreaseDecreaseInDueToRelatedPartiesCurrent | -1,292,708 | 2025-09-30 | 2 | USD |
EmployeeBenefitsAndShareBasedCompensation | 1,289,194 | 2025-09-30 | 5 | CNY |
ProvisionForDoubtfulAccounts | 1,180,751 | 2025-09-30 | 5 | CNY |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | 1,080,876 | 2025-09-30 | 1 | USD |
DeferredTaxAssetsGross | 1,048,054 | 2025-09-30 | 4 | CNY |
DeferredIncomeTaxAssetsNet | 1,044,349 | 2025-09-30 | 4 | CNY |
DeferredTaxAssetsLiabilitiesNet | 1,044,349 | 2025-09-30 | 4 | CNY |
DeferredTaxAssetsNet | 1,044,349 | 2025-09-30 | 4 | CNY |
IncreaseDecreaseInDueFromRelatedPartiesCurrent | -1,039,361 | 2025-09-30 | 5 | CNY |
DeferredTaxAssetsOther | 1,038,888 | 2025-09-30 | 4 | CNY |
IncreaseDecreaseInAccountsPayableTrade | -873,216 | 2025-09-30 | 2 | USD |
IncreaseDecreaseInOtherNoncurrentAssets | 861,108 | 2025-09-30 | 2 | USD |
ContractWithCustomerLiabilityCurrent | 844,757 | 2025-09-30 | 4 | CNY |
StatutoryAccountingPracticesStatutoryCapitalAndSurplusBalance | 826,385 | 2025-09-30 | 2 | USD |
OtherReceivablesNetCurrent | 801,734 | 2025-09-30 | 4 | CNY |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | 744,957 | 2025-09-30 | 5 | CNY |
OtherLiabilitiesCurrent | 736,630 | 2025-09-30 | 2 | USD |
CurrentIncomeTaxExpenseBenefit | 715,501 | 2025-09-30 | 1 | USD |
IncreaseDecreaseInAccruedIncomeTaxesPayable | 707,264 | 2025-09-30 | 2 | USD |
IncomeTaxExpenseBenefit | 649,177 | 2025-09-30 | 2 | USD |
IncreaseDecreaseInOtherReceivables | 615,657 | 2025-09-30 | 5 | CNY |
PaymentsOfFinancingCosts | 605,150 | 2025-09-30 | 2 | USD |
ContractWithCustomerAssetAccumulatedAllowanceForCreditLossCurrent | 599,459 | 2025-09-30 | 2 | USD |
IncreaseDecreaseInContractWithCustomerLiability | 589,017 | 2025-09-30 | 5 | CNY |
PropertyPlantAndEquipmentGross | 570,605 | 2025-09-30 | 4 | CNY |
AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease | -549,215 | 2025-09-30 | 4 | CNY |
IncreaseDecreaseInAccountsReceivable | 540,614 | 2025-09-30 | 2 | USD |
OtherReceivables | 489,694 | 2025-09-30 | 1 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 487,480 | 2025-09-30 | 4 | CNY |
DeferredIncomeTaxExpenseBenefit | -472,162 | 2025-09-30 | 5 | CNY |
IncreaseDecreaseInDeferredCharges | 472,162 | 2025-09-30 | 5 | CNY |
AccruedSalariesCurrent | 410,514 | 2025-09-30 | 4 | CNY |
PrepaidTaxes | 365,950 | 2025-09-30 | 4 | CNY |
ContractWithCustomerReceivableBeforeAllowanceForCreditLossCurrent | 346,513 | 2025-09-30 | 1 | USD |
LeaseCost | 280,920 | 2025-09-30 | 5 | CNY |
OperatingLeaseCost | 280,920 | 2025-09-30 | 5 | CNY |
OperatingLeaseRightOfUseAsset | 280,398 | 2025-09-30 | 4 | CNY |
ContractWithCustomerAssetAllowanceForCreditLossPeriodIncreaseDecrease | 277,433 | 2025-09-30 | 1 | USD |
ContractWithCustomerAssetCreditLossExpense | 277,433 | 2025-09-30 | 2 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 276,279 | 2025-09-30 | 2 | USD |
OperatingLeaseLiability | 263,961 | 2025-09-30 | 3 | CNY |
LesseeOperatingLeaseLiabilityPaymentsDue | 263,961 | 2025-09-30 | 1 | CNY |
Revenues | 255,740 | 2025-09-30 | 2 | CNY |
OtherAccruedLiabilitiesCurrent | 202,571 | 2025-09-30 | 1 | USD |
EmployeeBenefitsAndShareBasedCompensation | 181,092 | 2025-09-30 | 1 | USD |
ProvisionForDoubtfulAccounts | 165,859 | 2025-09-30 | 2 | USD |
LiabilitiesNoncurrent | 164,896 | 2025-09-30 | 1 | CNY |
OperatingLeaseLiabilityNoncurrent | 164,896 | 2025-09-30 | 1 | CNY |
OperatingLeaseRightOfUseAssetAmortizationExpense | 160,714 | 2025-09-30 | 5 | CNY |
DeferredTaxAssetsGross | 147,219 | 2025-09-30 | 1 | USD |
DeferredIncomeTaxAssetsNet | 146,699 | 2025-09-30 | 2 | USD |
DeferredTaxAssetsLiabilitiesNet | 146,699 | 2025-09-30 | 1 | USD |
DeferredTaxAssetsNet | 146,699 | 2025-09-30 | 1 | USD |
IncreaseDecreaseInDueFromRelatedPartiesCurrent | -145,998 | 2025-09-30 | 2 | USD |
DeferredTaxAssetsOther | 145,932 | 2025-09-30 | 1 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -144,991 | 2025-09-30 | 5 | CNY |
OperatingLeasePayments | 144,991 | 2025-09-30 | 5 | CNY |
ContractWithCustomerLiabilityCurrent | 118,662 | 2025-09-30 | 2 | USD |
OtherReceivablesNetCurrent | 112,619 | 2025-09-30 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 110,954 | 2025-09-30 | 1 | CNY |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 105,670 | 2025-09-30 | 1 | CNY |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | 104,643 | 2025-09-30 | 2 | USD |
InterestIncomeExpenseNet | -101,733 | 2025-09-30 | 5 | CNY |
OperatingLeaseLiabilityCurrent | 99,065 | 2025-09-30 | 3 | CNY |
AllowanceForDoubtfulAccountsReceivableCurrent | 91,886 | 2025-09-30 | 6 | CNY |
IncreaseDecreaseInOtherReceivables | 86,481 | 2025-09-30 | 2 | USD |
PropertyPlantAndEquipmentNet | 83,125 | 2025-09-30 | 4 | CNY |
IncreaseDecreaseInContractWithCustomerLiability | 82,739 | 2025-09-30 | 2 | USD |
PropertyPlantAndEquipmentGross | 80,152 | 2025-09-30 | 1 | USD |
AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease | -77,148 | 2025-09-30 | 1 | USD |
IncomeTaxesPaidNet | -76,747 | 2025-09-30 | 5 | CNY |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 68,476 | 2025-09-30 | 1 | USD |
DeferredIncomeTaxExpenseBenefit | -66,324 | 2025-09-30 | 1 | USD |
IncreaseDecreaseInDeferredCharges | 66,324 | 2025-09-30 | 2 | USD |
AllowanceForDoubtfulOtherReceivablesCurrent | 64,103 | 2025-09-30 | 3 | CNY |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 58,119 | 2025-09-30 | 1 | CNY |
AccruedSalariesCurrent | 57,665 | 2025-09-30 | 1 | USD |
PrepaidTaxes | 51,405 | 2025-09-30 | 1 | USD |
LeaseCost | 39,461 | 2025-09-30 | 1 | USD |
OperatingLeaseCost | 39,461 | 2025-09-30 | 1 | USD |
OperatingLeaseRightOfUseAsset | 39,387 | 2025-09-30 | 2 | USD |
OperatingLeaseLiability | 37,079 | 2025-09-30 | 1 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 37,079 | 2025-09-30 | 1 | USD |
Revenues | 35,924 | 2025-09-30 | 1 | USD |
LiabilitiesNoncurrent | 23,163 | 2025-09-30 | 1 | USD |
OperatingLeaseLiabilityNoncurrent | 23,163 | 2025-09-30 | 1 | USD |
OperatingLeaseRightOfUseAssetAmortizationExpense | 22,575 | 2025-09-30 | 2 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -20,367 | 2025-09-30 | 2 | USD |
OperatingLeasePayments | 20,367 | 2025-09-30 | 1 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 15,586 | 2025-09-30 | 1 | USD |
CommonStockValue | 15,269 | 2025-09-30 | 4 | CNY |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 14,844 | 2025-09-30 | 1 | USD |
InterestIncomeExpenseNet | -14,290 | 2025-09-30 | 2 | USD |
CommonStockShareSubscribedButUnissuedSubscriptionsReceivable | 14,246 | 2025-09-30 | 4 | CNY |
Depreciation | 14,234 | 2025-09-30 | 5 | CNY |
OperatingLeaseLiabilityCurrent | 13,916 | 2025-09-30 | 1 | USD |
AllowanceForDoubtfulAccountsReceivableCurrent | 12,907 | 2025-09-30 | 2 | USD |
PaymentsToAcquirePropertyPlantAndEquipment | 11,800 | 2024-09-30 | 2 | CNY |
PropertyPlantAndEquipmentNet | 11,676 | 2025-09-30 | 2 | USD |
IncomeTaxesPaidNet | -10,781 | 2025-09-30 | 2 | USD |
StockIssuedDuringPeriodSharesNewIssues | 10,000 | 2023-09-30 | 1 | shares |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 8,164 | 2025-09-30 | 1 | USD |
OtherIncome | 7,695 | 2025-09-30 | 3 | CNY |
IncomeTaxReconciliationPriorYearIncomeTaxes | 5,829 | 2025-09-30 | 5 | CNY |
DeferredTaxAssetsOperatingLossCarryforwards | 3,705 | 2025-09-30 | 4 | CNY |
DeferredTaxAssetsValuationAllowance | 3,705 | 2025-09-30 | 4 | CNY |
CommonStockValue | 2,145 | 2025-09-30 | 2 | USD |
CommonStockShareSubscribedButUnissuedSubscriptionsReceivable | 2,001 | 2025-09-30 | 2 | USD |
Depreciation | 1,999 | 2025-09-30 | 2 | USD |
OtherIncome | 1,081 | 2025-09-30 | 2 | USD |
IncomeTaxReconciliationPriorYearIncomeTaxes | 819 | 2025-09-30 | 1 | USD |
RestrictedCashCurrent | 600 | 2025-09-30 | 4 | CNY |
DeferredTaxAssetsValuationAllowance | 521 | 2025-09-30 | 2 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 520 | 2025-09-30 | 1 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -91 | 2025-09-30 | 1 | CNY |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | -91 | 2025-09-30 | 1 | CNY |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | -91 | 2025-09-30 | 1 | CNY |
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent | -91 | 2025-09-30 | 1 | CNY |
RestrictedCashCurrent | 84 | 2025-09-30 | 2 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 61 | 2025-09-30 | 4 | CNY |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -13 | 2025-09-30 | 1 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | -13 | 2025-09-30 | 1 | USD |
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent | -13 | 2025-09-30 | 1 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 9 | 2025-09-30 | 1 | USD |
ForeignCurrencyExchangeRateTranslation1 | 7 | 2025-09-30 | 2 | pure |
IncomeTaxReconciliationChangeInEnactedTaxRate | 2 | 2025-09-30 | 4 | CNY |
EarningsPerShareBasic | 1 | 2025-09-30 | 5 | CNY/shares |
EarningsPerShareDiluted | 1 | 2025-09-30 | 5 | CNY/shares |
SaleOfStockPricePerShare | 1 | 2025-09-30 | 2 | USD/shares |
EarningsPerShareBasic | 0 | 2025-09-30 | 1 | USD/shares |
EarningsPerShareDiluted | 0 | 2025-09-30 | 1 | USD/shares |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2025-09-30 | 4 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2025-09-30 | 4 | USD/shares |
SubleaseIncome | 0 | 2025-09-30 | 5 | CNY |
UnrecognizedTaxBenefits | 0 | 2025-03-31 | 1 | CNY |
VariableLeaseCost | 0 | 2025-09-30 | 5 | CNY |
What to be careful about
What this model itself distrusts about JLHL's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- no current stock compensation tagged; treated as zero, so owner earnings are overstated
- no current capital expenditure tagged; treated as zero, so free cash flow is overstated and equals operating cash flow
- analyst estimate not used: the consensus itself is a loss
- durability DROPPED from the total: only 1 of 4 inputs could be computed (worst year, gross margin stability, cash flow stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- growth DROPPED from the total: only 0 of 4 inputs could be computed (revenue growth, sustained growth, margin trend, margin recent not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- 2 of 5 dimensions could not be measured (durability, growth -- 30% of the model), so this row is not comparable with the others; its total rests on what was left