Jingbo Technology, Inc.
SVMBdata completeness 100%13 fiscal years on filei. The business — what you’d actually own
| Figure | FY 2023 | FY 2023 | FY 2024 | FY 2025 | FY 2026 |
|---|---|---|---|---|---|
| Revenue | $3.43M1 | $3.72M2 | $1.58M3 | $2.14M4 | $1.54M4 |
| Net income | −$6.77M5 | −$6.4M6 | −$5.3M7 | −$5.99M8 | −$6.67M8 |
| Operating cash flow | −$3.1M9 | $102,13010 | −$1.83M11 | −$1.33M12 | −$2.14M12 |
| Capital expenditure | — | — | — | $154,67113 | $133,68513 |
| Free cash flow (derived) | — | — | — | −$1.48M12 | −$2.27M12 |
| Total debt | $31.1M14 | $32.7M15 | $4.31M16 | $22.9M17 | $25.7M17 |
| Cash & equivalents | $321,28918 | $483,70519 | $142,43420 | $105,26521 | $84,08721 |
| Diluted shares | 1.1M | 467.4M | 5.3M | 128.9M | 555.3M |
Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom).
ii. Your slice — ownership made literal
If you owned
shares
Net assets behind them
−$0.56
your share of equity
Profit it earned you last year
−$0.12
Free cash flow it threw off
−$0.04
Debt you’d be carrying
$0.46
10 shares is a claim on −$0.56 of net worth that earned you −$0.12 and generated −$0.04 of cash last year, against $0.46 of debt.
iii. Is this a good business?
Moat signal · return on equity
— avg · 5y
Not enough data in the filings for a return-on-capital reading.
seeing a moat in the numbers →Management signal · capital allocation
+52530% shares · 5y
Share count is up 52530% over 5 years — owners have been diluted. Worth asking what they got for it. Total debt has fallen 17% — deleveraging.
reading capital allocation →Signals, not verdicts — read from the filings above. Numbers don’t prove a moat; they show its footprint. You decide.
iv. What it’s worth — engine v0.1.0
DCF · Growth Exit 10Y
not applicable
only 2 years of FCF (need ≥3) — model not applicable
DCF · Growth Exit 5Y
not applicable
only 2 years of FCF (need ≥3) — model not applicable
Earnings Power Value
not applicable
normalized (5y-median) earnings non-positive — EPV undefined
Graham Number
not applicable
diluted EPS missing or non-positive — Graham Number undefined
Different models answer different questions — which to trust when →
Sources — the receipts
- 10-K/A · period ending 2023-02-28 · accession 0001641172-25-008877 (RevenueFromContractWithCustomerExcludingAssessedTax)
- 10-K · period ending 2023-05-31 · accession 0001493152-23-034950 (RevenueFromContractWithCustomerExcludingAssessedTax)
- 10-K · period ending 2024-02-29 · accession 0001641172-25-014855 (RevenueFromContractWithCustomerExcludingAssessedTax)
- 10-K · period ending 2025-02-28 · accession 0001493152-26-033861 (RevenueFromContractWithCustomerExcludingAssessedTax)
- 10-K/A · period ending 2023-02-28 · accession 0001641172-25-008877 (NetIncomeLoss)
- 10-K · period ending 2023-05-31 · accession 0001493152-23-034950 (NetIncomeLoss)
- 10-K · period ending 2024-02-29 · accession 0001641172-25-014855 (NetIncomeLoss)
- 10-K · period ending 2025-02-28 · accession 0001493152-26-033861 (NetIncomeLoss)
- 10-K/A · period ending 2023-02-28 · accession 0001641172-25-008877 (NetCashProvidedByUsedInOperatingActivities)
- 10-K · period ending 2023-05-31 · accession 0001493152-23-034950 (NetCashProvidedByUsedInOperatingActivities)
- 10-K · period ending 2024-02-29 · accession 0001641172-25-014855 (NetCashProvidedByUsedInOperatingActivities)
- 10-K · period ending 2025-02-28 · accession 0001493152-26-033861 (NetCashProvidedByUsedInOperatingActivities)
- 10-K · period ending 2025-02-28 · accession 0001493152-26-033861 (PaymentsToAcquirePropertyPlantAndEquipment)
- 10-K/A · period ending 2023-02-28 · accession 0001641172-25-008877 (LongTermDebt)
- 10-K · period ending 2023-05-31 · accession 0001493152-23-034950 (LongTermDebt)
- 10-K · period ending 2024-02-29 · accession 0001641172-25-014855 (LongTermDebt)
- 10-K · period ending 2025-02-28 · accession 0001493152-26-033861 (LongTermDebt)
- 10-K/A · period ending 2023-02-28 · accession 0001641172-25-008877 (CashAndCashEquivalentsAtCarryingValue)
- 10-K · period ending 2023-05-31 · accession 0001493152-23-034950 (CashAndCashEquivalentsAtCarryingValue)
- 10-K · period ending 2024-02-29 · accession 0001641172-25-014855 (CashAndCashEquivalentsAtCarryingValue)
- 10-K · period ending 2025-02-28 · accession 0001493152-26-033861 (CashAndCashEquivalentsAtCarryingValue)