Jinxin Technology Holding Company (NAMI)
Every figure this model derived for NAMI, 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 | 112,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2025-12-31 |
| cash | 11,335,000 | CashAndCashEquivalentsAtCarryingValue |
2025-12-31 |
| current assets | 17,245,000 | AssetsCurrent |
2025-12-31 |
| current liabilities | 11,275,000 | LiabilitiesCurrent |
2025-12-31 |
| equity | 11,993,000 | StockholdersEquity |
2025-12-31 |
| interest expense | 4,000 | InterestExpense |
2025-12-31 |
| ocf | -3,514,000 | NetCashProvidedByUsedInOperatingActivities |
2025-12-31 |
| revenue | 59,062,000 | Revenues |
2025-12-31 |
| sbc | 6,013,000 | ShareBasedCompensation |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up NAMI on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -5.68 |
| current ratio | 2.11 |
| current ratio reported | 1.53 |
| deferred revenue growth | -9.01 |
| dilution pct | 142.88 |
| ev owner earnings | 0.42 |
| ev sales | -0.07 |
| fcf margin | -6.14 |
| interest cover | -3727.0 |
| operating margin | -25.24 |
| owner earnings margin | -16.32 |
| revenue growth | 6.08 |
| revenue growth per share | -56.32 |
| roic | -1789.87 |
| rule of 40 | -19.16 |
| sbc pct revenue | 10.18 |
Everything else this filing tags
301 more elements from NAMI'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 | 3,500,000,000 | 2025-12-31 | 6 | shares |
CommonStockSharesIssued | 1,423,285,396 | 2025-12-31 | 6 | shares |
CommonStockSharesOutstanding | 1,423,285,396 | 2025-12-31 | 6 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 1,251,641,972 | 2025-12-31 | 8 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 1,251,641,972 | 2025-12-31 | 8 | shares |
TemporaryEquitySharesIssued | 519,840,747 | 2023-12-31 | 1 | shares |
TemporaryEquitySharesOutstanding | 519,840,747 | 2023-12-31 | 1 | shares |
RevenueFromContractWithCustomerExcludingAssessedTax | 413,024,000 | 2025-12-31 | 3 | CNY |
CostOfRevenue | 367,466,000 | 2025-12-31 | 8 | CNY |
AdditionalPaidInCapital | 312,339,000 | 2025-12-31 | 5 | CNY |
AdditionalPaidInCapitalCommonStock | 275,456,000 | 2025-06-30 | 2 | CNY |
TemporaryEquityCarryingAmountAttributableToParent | 241,411,000 | 2023-12-31 | 2 | CNY |
TemporaryEquityStockIssuedDuringPeriodValueNewIssues | 241,411,000 | 2024-12-31 | 2 | CNY |
RetainedEarningsAccumulatedDeficit | -238,117,000 | 2025-12-31 | 6 | CNY |
AmountOfRestrictedNetAssetsForConsolidatedAndUnconsolidatedSubsidiaries | 225,673,000 | 2025-12-31 | 5 | CNY |
PreferredStockSharesAuthorized | 193,480,000 | 2024-12-31 | 2 | shares |
PreferredStockSharesIssued | 193,480,000 | 2023-12-31 | 1 | shares |
PreferredStockSharesOutstanding | 193,480,000 | 2023-12-31 | 1 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant | 192,502,980 | 2025-04-27 | 1 | shares |
Assets | 192,261,000 | 2025-12-31 | 6 | CNY |
LiabilitiesAndStockholdersEquity | 192,261,000 | 2025-12-31 | 6 | CNY |
OperatingExpenses | 149,811,000 | 2025-12-31 | 8 | CNY |
PartnersCapitalAccountContributions | 146,900,000 | 2025-06-30 | 3 | CNY |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | 109,782,000 | 2025-12-31 | 12 | CNY |
OperatingIncomeLoss | -104,253,000 | 2025-12-31 | 8 | CNY |
ProfitLoss | -100,779,000 | 2025-12-31 | 8 | CNY |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -100,683,000 | 2025-12-31 | 8 | CNY |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest | -99,257,000 | 2025-12-31 | 8 | CNY |
NetIncomeLoss | -94,347,000 | 2025-12-31 | 8 | CNY |
ComprehensiveIncomeNetOfTax | -92,825,000 | 2025-12-31 | 8 | CNY |
Liabilities | 82,479,000 | 2025-12-31 | 6 | CNY |
GeneralAndAdministrativeExpense | 76,361,000 | 2025-12-31 | 8 | CNY |
FiniteLivedPatentsGross | 72,415,000 | 2025-12-31 | 6 | CNY |
AssetsNoncurrent | 71,665,000 | 2025-12-31 | 6 | CNY |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 64,269,000 | 2025-12-31 | 12 | CNY |
RevenueFromContractWithCustomerExcludingAssessedTax | 59,062,000 | 2025-12-31 | 1 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 53,290,000 | 2025-12-31 | 6 | CNY |
DeferredTaxAssetsValuationAllowance | 53,290,000 | 2025-12-31 | 6 | CNY |
CostOfRevenue | 52,547,000 | 2025-12-31 | 3 | USD |
ResearchAndDevelopmentExpense | 52,089,000 | 2025-12-31 | 8 | CNY |
GrossProfit | 45,558,000 | 2025-12-31 | 8 | CNY |
FiniteLivedIntangibleAssetsNet | 45,117,000 | 2025-12-31 | 6 | CNY |
IntangibleAssetsNetExcludingGoodwill | 45,117,000 | 2025-12-31 | 6 | CNY |
AdditionalPaidInCapital | 44,664,000 | 2025-12-31 | 2 | USD |
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition | 42,047,000 | 2025-12-31 | 8 | CNY |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized | 42,047,000 | 2025-12-31 | 3 | CNY |
DepreciationDepletionAndAmortization | 38,768,000 | 2025-12-31 | 8 | CNY |
AdditionalPaidInCapitalCommonStock | 38,452,000 | 2025-06-30 | 1 | USD |
AmortizationOfIntangibleAssets | 37,762,000 | 2025-12-31 | 8 | CNY |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber | 35,000,000 | 2025-12-31 | 6 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 35,000,000 | 2025-12-31 | 10 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber | 35,000,000 | 2025-12-31 | 6 | shares |
CashAndDueFromBanks | 34,738,000 | 2025-12-31 | 6 | CNY |
RetainedEarningsAccumulatedDeficit | -34,050,000 | 2025-12-31 | 3 | USD |
AmountOfRestrictedNetAssetsForConsolidatedAndUnconsolidatedSubsidiaries | 32,271,000 | 2025-12-31 | 3 | USD |
AccountsReceivableGrossCurrent | 31,621,000 | 2025-12-31 | 6 | CNY |
AccountsPayableCurrent | 30,586,000 | 2025-12-31 | 6 | CNY |
OtherCashEquivalentsAtCarryingValue | 29,531,000 | 2025-12-31 | 6 | CNY |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | -28,317,000 | 2025-12-31 | 8 | CNY |
Assets | 27,493,000 | 2025-12-31 | 3 | USD |
LiabilitiesAndStockholdersEquity | 27,493,000 | 2025-12-31 | 3 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 27,298,000 | 2025-12-31 | 6 | CNY |
AccountsReceivableNetCurrent | 27,201,000 | 2025-12-31 | 6 | CNY |
IncreaseDecreaseInAccountsReceivable | -26,642,000 | 2025-12-31 | 8 | CNY |
MinorityInterest | 25,917,000 | 2025-12-31 | 6 | CNY |
AccountsReceivableNet | 23,901,000 | 2025-12-31 | 2 | CNY |
NetCashProvidedByUsedInInvestingActivities | -23,690,000 | 2025-12-31 | 8 | CNY |
ContractWithCustomerLiabilityCurrent | 21,824,000 | 2025-12-31 | 6 | CNY |
OperatingExpenses | 21,423,000 | 2025-12-31 | 3 | USD |
SellingAndMarketingExpense | 21,361,000 | 2025-12-31 | 8 | CNY |
EquityMethodInvestments | 19,862,000 | 2025-12-31 | 10 | CNY |
LongTermInvestments | 19,862,000 | 2025-12-31 | 6 | CNY |
ContractWithCustomerLiability | 19,295,000 | 2025-06-30 | 4 | CNY |
NetCashProvidedByUsedInFinancingActivities | 18,531,000 | 2025-12-31 | 7 | CNY |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 18,521,000 | 2025-12-31 | 3 | CNY |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | 15,699,000 | 2025-12-31 | 3 | USD |
ShortTermInvestments | 15,000,000 | 2025-12-31 | 6 | CNY |
ProceedsFromShortTermDebt | 15,000,000 | 2025-12-31 | 1 | CNY |
ShortTermBorrowings | 15,000,000 | 2025-12-31 | 1 | CNY |
OperatingIncomeLoss | -14,908,000 | 2025-12-31 | 3 | USD |
ProfitLoss | -14,410,000 | 2025-12-31 | 3 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -14,396,000 | 2025-12-31 | 3 | USD |
StockIssuedDuringPeriodSharesStockOptionsExercised | 14,270,000 | 2025-12-31 | 1 | shares |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest | -14,192,000 | 2025-12-31 | 3 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear | 14,003,000 | 2025-06-30 | 1 | CNY |
IncreaseDecreaseInAccountsPayable | -13,657,000 | 2025-12-31 | 8 | CNY |
NetIncomeLoss | -13,490,000 | 2025-12-31 | 3 | USD |
ComprehensiveIncomeNetOfTax | -13,272,000 | 2025-12-31 | 3 | USD |
StockIssuedDuringPeriodValueNewIssues | 12,929,000 | 2024-12-31 | 2 | CNY |
Liabilities | 11,794,000 | 2025-12-31 | 3 | USD |
GeneralAndAdministrativeExpense | 10,919,000 | 2025-12-31 | 3 | USD |
FiniteLivedPatentsGross | 10,356,000 | 2025-12-31 | 3 | USD |
AssetsNoncurrent | 10,248,000 | 2025-12-31 | 3 | USD |
PaymentsToAcquireIntangibleAssets | 9,991,000 | 2025-12-31 | 8 | CNY |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 9,540,000 | 2025-12-31 | 3 | CNY |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 9,190,000 | 2025-12-31 | 6 | USD |
DeferredCostsCurrent | 9,171,000 | 2023-12-31 | 1 | CNY |
OtherAssetsCurrent | 9,019,000 | 2025-12-31 | 6 | CNY |
DeferredTaxAssetsOperatingLossCarryforwards | 7,620,000 | 2025-12-31 | 3 | USD |
DeferredTaxAssetsValuationAllowance | 7,620,000 | 2025-12-31 | 3 | USD |
ResearchAndDevelopmentExpense | 7,449,000 | 2025-12-31 | 3 | USD |
InvestmentCompanyCommittedCapital | 7,000,000 | 2025-12-31 | 5 | CNY |
PaymentsToAcquireLongtermInvestments | 7,000,000 | 2025-12-31 | 5 | CNY |
IncreaseDecreaseInPrepaidSupplies | 6,562,000 | 2025-12-31 | 8 | CNY |
GrossProfit | 6,515,000 | 2025-12-31 | 3 | USD |
IncreaseDecreaseInOtherCurrentAssets | 6,484,000 | 2025-12-31 | 8 | CNY |
FiniteLivedIntangibleAssetsNet | 6,452,000 | 2025-12-31 | 3 | USD |
IntangibleAssetsNetExcludingGoodwill | 6,452,000 | 2025-12-31 | 3 | USD |
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest | -6,432,000 | 2025-12-31 | 8 | CNY |
NetIncomeLossAttributableToNoncontrollingInterest | -6,432,000 | 2025-12-31 | 8 | CNY |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 5,920,000 | 2025-12-31 | 3 | CNY |
PaymentsForProceedsFromInvestments | 5,915,000 | 2025-12-31 | 8 | CNY |
DepreciationDepletionAndAmortization | 5,543,000 | 2025-12-31 | 3 | USD |
AdvertisingExpense | 5,540,000 | 2025-12-31 | 8 | CNY |
AmortizationOfIntangibleAssets | 5,400,000 | 2025-12-31 | 3 | USD |
ProceedsFromIssuanceInitialPublicOffering | 5,271,000 | 2025-12-31 | 4 | CNY |
LesseeOperatingLeaseLiabilityPaymentsDue | 5,256,000 | 2025-12-31 | 3 | CNY |
PropertyPlantAndEquipmentGross | 5,205,000 | 2025-12-31 | 6 | CNY |
OperatingLeaseLiability | 5,118,000 | 2025-12-31 | 3 | CNY |
CashAndDueFromBanks | 4,967,000 | 2025-12-31 | 3 | USD |
OperatingLeaseRightOfUseAsset | 4,936,000 | 2025-12-31 | 6 | CNY |
AccruedLiabilitiesAndOtherLiabilities | 4,812,000 | 2025-12-31 | 6 | CNY |
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive | 4,753,000 | 2025-12-31 | 3 | CNY |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour | 4,630,000 | 2025-12-31 | 3 | CNY |
OtherLiabilitiesCurrent | 4,545,000 | 2024-12-31 | 2 | CNY |
AccountsReceivableGrossCurrent | 4,522,000 | 2025-12-31 | 3 | USD |
AllowanceForDoubtfulAccountsReceivable | 4,420,000 | 2025-12-31 | 1 | CNY |
AllowanceForDoubtfulAccountsReceivableCurrent | 4,420,000 | 2025-12-31 | 1 | CNY |
ProvisionForOtherCreditLosses | 4,420,000 | 2025-12-31 | 1 | CNY |
AccountsPayableCurrent | 4,373,000 | 2025-12-31 | 3 | USD |
OtherCashEquivalentsAtCarryingValue | 4,223,000 | 2025-12-31 | 3 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | -4,049,000 | 2025-12-31 | 3 | USD |
CapitalUnitsNetAmount | 4,000,000 | 2025-12-31 | 9 | CNY |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 3,904,000 | 2025-12-31 | 3 | USD |
AccountsReceivableNetCurrent | 3,890,000 | 2025-12-31 | 3 | USD |
IncreaseDecreaseInAccountsReceivable | -3,810,000 | 2025-12-31 | 3 | USD |
MinorityInterest | 3,706,000 | 2025-12-31 | 3 | USD |
LiabilitiesNoncurrent | 3,631,000 | 2025-12-31 | 6 | CNY |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 3,455,000 | 2025-12-31 | 6 | CNY |
AccountsReceivableNet | 3,418,000 | 2025-12-31 | 2 | USD |
NetCashProvidedByUsedInInvestingActivities | -3,388,000 | 2025-12-31 | 3 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 3,366,000 | 2025-12-31 | 3 | CNY |
TaxesPayableCurrent | 3,347,000 | 2025-12-31 | 6 | CNY |
OperatingLeaseLiabilityCurrent | 3,279,000 | 2025-12-31 | 6 | CNY |
IncreaseDecreaseInContractWithCustomerLiability | -3,212,000 | 2025-12-31 | 8 | CNY |
ContractWithCustomerLiabilityCurrent | 3,121,000 | 2025-12-31 | 3 | USD |
SellingAndMarketingExpense | 3,055,000 | 2025-12-31 | 3 | USD |
AccruedPayrollTaxesCurrent | 3,027,000 | 2025-12-31 | 6 | CNY |
AccruedProfessionalFeesCurrent | 2,939,000 | 2023-12-31 | 1 | CNY |
ProceedsFromLeasePayments | 2,850,000 | 2025-12-31 | 8 | CNY |
EquityMethodInvestments | 2,840,000 | 2025-12-31 | 4 | USD |
LongTermInvestments | 2,840,000 | 2025-12-31 | 3 | USD |
ContractWithCustomerLiability | 2,693,000 | 2025-06-30 | 2 | USD |
StockIssuedDuringPeriodValueOther | 2,673,000 | 2025-12-31 | 2 | CNY |
NetCashProvidedByUsedInFinancingActivities | 2,649,000 | 2025-12-31 | 3 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 2,648,000 | 2025-12-31 | 3 | USD |
OperatingLeaseCost | 2,645,000 | 2025-12-31 | 6 | CNY |
Supplies | 2,492,000 | 2025-12-31 | 6 | CNY |
InventoryFinishedGoods | 2,294,000 | 2025-12-31 | 6 | CNY |
InventoryGross | 2,294,000 | 2025-12-31 | 6 | CNY |
InventoryNet | 2,294,000 | 2025-12-31 | 6 | CNY |
PaymentsOfStockIssuanceCosts | 2,230,000 | 2025-12-31 | 4 | CNY |
IncreaseDecreaseInInventories | 2,187,000 | 2025-12-31 | 8 | CNY |
ShortTermInvestments | 2,145,000 | 2025-12-31 | 3 | USD |
ShortTermBorrowings | 2,145,000 | 2025-12-31 | 1 | USD |
ProceedsFromShortTermDebt | 2,144,000 | 2025-12-31 | 1 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear | 1,955,000 | 2025-06-30 | 1 | USD |
IncreaseDecreaseInAccountsPayable | -1,953,000 | 2025-12-31 | 3 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | 1,921,000 | 2025-12-31 | 6 | CNY |
OperatingLeaseLiabilityNoncurrent | 1,839,000 | 2025-12-31 | 6 | CNY |
OtherLiabilitiesNoncurrent | 1,792,000 | 2025-12-31 | 5 | CNY |
OtherAccruedLiabilitiesCurrent | 1,785,000 | 2025-12-31 | 6 | CNY |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive | 1,753,000 | 2025-12-31 | 2 | CNY |
PropertyPlantAndEquipmentNet | 1,750,000 | 2025-12-31 | 6 | CNY |
ForeignCurrencyTransactionGainLossBeforeTax | -1,669,000 | 2025-12-31 | 8 | CNY |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | 1,522,000 | 2025-12-31 | 3 | CNY |
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax | 1,522,000 | 2025-12-31 | 3 | CNY |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 1,517,000 | 2025-12-31 | 3 | CNY |
PaymentsToAcquireIntangibleAssets | 1,429,000 | 2025-12-31 | 3 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 1,426,000 | 2025-12-31 | 3 | CNY |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 1,364,000 | 2025-12-31 | 3 | USD |
OtherAssetsCurrent | 1,290,000 | 2025-12-31 | 3 | USD |
IncreaseDecreaseInAccruedIncomeTaxesPayable | 1,263,000 | 2025-12-31 | 8 | CNY |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 1,233,000 | 2025-06-30 | 1 | CNY |
LeaseAndRentalExpense | 1,186,000 | 2025-06-30 | 2 | CNY |
InvestmentCompanyCommittedCapital | 1,001,000 | 2025-12-31 | 2 | USD |
PaymentsToAcquireLongtermInvestments | 1,001,000 | 2025-12-31 | 3 | USD |
Depreciation | 972,000 | 2025-12-31 | 8 | CNY |
IncomeLossFromEquityMethodInvestments | 957,000 | 2025-12-31 | 8 | CNY |
DeconsolidationGainOrLossAmount | 957,000 | 2025-12-31 | 2 | CNY |
IncreaseDecreaseInPrepaidSupplies | 938,000 | 2025-12-31 | 3 | USD |
IncreaseDecreaseInOtherCurrentAssets | 927,000 | 2025-12-31 | 3 | USD |
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest | -920,000 | 2025-12-31 | 3 | USD |
NetIncomeLossAttributableToNoncontrollingInterest | -920,000 | 2025-12-31 | 3 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 847,000 | 2025-12-31 | 3 | USD |
PaymentsForProceedsFromInvestments | 846,000 | 2025-12-31 | 3 | USD |
AdvertisingExpense | 792,000 | 2025-12-31 | 3 | USD |
ProceedsFromIssuanceInitialPublicOffering | 754,000 | 2025-12-31 | 3 | USD |
PropertyPlantAndEquipmentGross | 744,000 | 2025-12-31 | 3 | USD |
OperatingLeaseLiability | 732,000 | 2025-12-31 | 3 | USD |
OperatingLeaseRightOfUseAsset | 706,000 | 2025-12-31 | 3 | USD |
AccruedLiabilitiesAndOtherLiabilities | 688,000 | 2025-12-31 | 3 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive | 680,000 | 2025-12-31 | 3 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour | 662,000 | 2025-12-31 | 3 | USD |
ProceedsFromCollectionOfLongtermLoansToRelatedParties | 660,000 | 2023-12-31 | 3 | CNY |
InvestmentIncomeInterest | 634,000 | 2025-12-31 | 8 | CNY |
AllowanceForDoubtfulAccountsReceivable | 632,000 | 2025-12-31 | 1 | USD |
AllowanceForDoubtfulAccountsReceivableCurrent | 632,000 | 2025-12-31 | 1 | USD |
ProvisionForOtherCreditLosses | 632,000 | 2025-12-31 | 1 | USD |
OtherLiabilitiesCurrent | 622,000 | 2024-12-31 | 1 | USD |
LiabilitiesNoncurrent | 519,000 | 2025-12-31 | 3 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 494,000 | 2025-12-31 | 3 | USD |
ProceedsFromPaymentsToMinorityShareholders | 490,000 | 2025-12-31 | 4 | CNY |
NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance | 490,000 | 2025-12-31 | 1 | CNY |
IncreaseDecreaseInDueFromRelatedParties | -481,000 | 2025-12-31 | 8 | CNY |
TaxesPayableCurrent | 479,000 | 2025-12-31 | 3 | USD |
OperatingLeaseLiabilityCurrent | 469,000 | 2025-12-31 | 3 | USD |
OtherNonoperatingExpense | 461,000 | 2024-12-31 | 4 | CNY |
IncreaseDecreaseInContractWithCustomerLiability | -459,000 | 2025-12-31 | 3 | USD |
AccruedPayrollTaxesCurrent | 433,000 | 2025-12-31 | 3 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -394,000 | 2025-12-31 | 8 | CNY |
InterestBearingForeignDepositSavings | 384,000 | 2025-12-31 | 6 | CNY |
OperatingLeaseCost | 376,000 | 2025-12-31 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 373,000 | 2025-12-31 | 2 | CNY |
Supplies | 356,000 | 2025-12-31 | 3 | USD |
InventoryFinishedGoods | 328,000 | 2025-12-31 | 3 | USD |
InventoryGross | 328,000 | 2025-12-31 | 3 | USD |
InventoryNet | 328,000 | 2025-12-31 | 3 | USD |
PaymentsOfStockIssuanceCosts | 319,000 | 2025-12-31 | 1 | USD |
IncreaseDecreaseInInventories | 313,000 | 2025-12-31 | 3 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | 275,000 | 2025-12-31 | 3 | USD |
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities | 267,000 | 2025-12-31 | 8 | CNY |
OperatingLeaseLiabilityNoncurrent | 263,000 | 2025-12-31 | 3 | USD |
OtherLiabilitiesNoncurrent | 256,000 | 2025-12-31 | 3 | USD |
OtherAccruedLiabilitiesCurrent | 255,000 | 2025-12-31 | 3 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive | 251,000 | 2025-12-31 | 2 | USD |
PropertyPlantAndEquipmentNet | 250,000 | 2025-12-31 | 3 | USD |
ForeignCurrencyTransactionGainLossBeforeTax | -239,000 | 2025-12-31 | 3 | USD |
OtherResearchAndDevelopmentExpense | 220,000 | 2024-12-31 | 5 | CNY |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | 218,000 | 2025-12-31 | 2 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 204,000 | 2025-12-31 | 2 | USD |
InvestmentIncomeNet | 204,000 | 2025-06-30 | 1 | CNY |
InterestIncomeOther | 200,000 | 2025-12-31 | 8 | CNY |
OtherNoncashExpense | 187,000 | 2025-12-31 | 8 | CNY |
IncreaseDecreaseInAccruedIncomeTaxesPayable | 180,000 | 2025-12-31 | 3 | USD |
ProceedsFromLeasePayments | 172,000 | 2025-06-30 | 1 | USD |
LeaseAndRentalExpense | 166,000 | 2025-06-30 | 1 | USD |
ProceedsFromContributedCapital | 153,000 | 2023-12-31 | 2 | CNY |
Depreciation | 139,000 | 2025-12-31 | 3 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 138,000 | 2025-12-31 | 3 | CNY |
IncomeLossFromEquityMethodInvestments | 137,000 | 2025-12-31 | 3 | USD |
DeconsolidationGainOrLossAmount | 137,000 | 2025-12-31 | 2 | USD |
CommonStockValue | 126,000 | 2025-12-31 | 7 | CNY |
CurrentIncomeTaxExpenseBenefit | 96,000 | 2025-12-31 | 4 | CNY |
IncomeTaxExpenseBenefit | 96,000 | 2025-12-31 | 4 | CNY |
InvestmentIncomeInterest | 91,000 | 2025-12-31 | 3 | USD |
ProceedsFromPaymentsToMinorityShareholders | 70,000 | 2025-12-31 | 2 | USD |
IncreaseDecreaseInDueFromRelatedParties | -69,000 | 2025-12-31 | 3 | USD |
OtherNonoperatingExpense | 63,000 | 2024-12-31 | 1 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -56,000 | 2025-12-31 | 3 | USD |
InterestBearingForeignDepositSavings | 55,000 | 2025-12-31 | 2 | USD |
OtherNonoperatingIncome | 48,000 | 2025-12-31 | 8 | CNY |
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities | 38,000 | 2025-12-31 | 3 | USD |
OtherResearchAndDevelopmentExpense | 30,000 | 2024-12-31 | 1 | USD |
InterestIncomeOther | 29,000 | 2025-12-31 | 3 | USD |
InvestmentIncomeNet | 28,000 | 2025-06-30 | 1 | USD |
OtherNoncashExpense | 27,000 | 2025-12-31 | 3 | USD |
GainLossOnSaleOfPropertyPlantEquipment | -23,000 | 2023-12-31 | 3 | CNY |
IncomeTaxesPaid | 21,000 | 2024-12-31 | 2 | CNY |
PreferredStockValue | 21,000 | 2023-12-31 | 2 | CNY |
CommonStockValue | 18,000 | 2025-12-31 | 3 | USD |
CurrentIncomeTaxExpenseBenefit | 14,000 | 2025-12-31 | 1 | USD |
IncomeTaxExpenseBenefit | 14,000 | 2025-12-31 | 1 | USD |
IncreaseDecreaseInDueToRelatedParties | -7,000 | 2025-12-31 | 8 | CNY |
OtherNonoperatingIncome | 7,000 | 2025-12-31 | 3 | USD |
IncomeTaxesPaid | 3,000 | 2024-12-31 | 1 | USD |
ProceedsFromSaleOfOtherPropertyPlantAndEquipment | 2,000 | 2023-12-31 | 3 | CNY |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized | 1,000 | 2024-12-31 | 1 | USD |
IncreaseDecreaseInDueToRelatedParties | -1,000 | 2025-12-31 | 2 | USD |
ForeignCurrencyExchangeRateTranslation1 | 7 | 2024-12-31 | 1 | pure |
NumberOfReportableSegments | 1 | 2025-12-31 | 3 | segment |
StockOptionExercisePriceDecrease | 1 | 2025-12-31 | 3 | CNY/shares |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 8 | pure |
EffectiveIncomeTaxRateReconciliationPriorYearIncomeTaxes | -0 | 2024-06-30 | 1 | pure |
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential | -0 | 2025-12-31 | 8 | pure |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -0 | 2025-12-31 | 8 | pure |
EarningsPerShareBasic | -0 | 2025-12-31 | 8 | CNY/shares |
EarningsPerShareDiluted | -0 | 2025-12-31 | 8 | CNY/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice | 0 | 2025-12-31 | 6 | CNY/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice | 0 | 2025-12-31 | 10 | CNY/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageExercisePrice | 0 | 2025-12-31 | 6 | CNY/shares |
EffectiveIncomeTaxRateReconciliationTaxExemptIncome | 0 | 2025-12-31 | 8 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2025-12-31 | 8 | pure |
ShortTermDebtPercentageBearingVariableInterestRate | 0 | 2025-12-31 | 1 | pure |
EarningsPerShareBasic | -0 | 2025-12-31 | 3 | USD/shares |
EarningsPerShareDiluted | -0 | 2025-12-31 | 3 | USD/shares |
EffectiveIncomeTaxRateContinuingOperations | -0 | 2025-12-31 | 7 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpense | -0 | 2025-12-31 | 8 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2025-12-31 | 4 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2024-12-31 | 1 | USD/shares |
TemporaryEquityParOrStatedValuePerShare | 0 | 2024-12-31 | 1 | USD/shares |
What to be careful about
What this model itself distrusts about NAMI's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- the market value here was 2.7B: 1.4B shares from the filing at the quoted price. The price feed reports 3.8M shares, and that count at this same price gives 7.2M, which is the value the feed itself reports. So the two counts are of different things — a depositary receipt against the ordinary shares behind it, or a count filed in thousands — and the count the price belongs to is used
- there is no operating profit to value; valuation rests on EV/revenue (-0.1x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- 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 rests on 3 of 4 inputs; not tagged: sustained growth