Jinxin Technology Holding Co is a US-listed company in the interactive media & services industry. Its financial year ends in December.
Loading chart…
Third-party market data · may be delayed
Under review: every model's value for Jinxin Technology Holding Co is far from the share price, which usually points to a data problem (a merger, a share-count change, a one-off) rather than a bargain or a bubble.
Under review: our cash-flow value ($0.30) was left out of our combined valuation (it is 0.16x the share price, outside the 0.2-5x range we accept), so it can't be the basis of a rating. We'll show the comparison once resolved.
Jinxin Technology Holding Co valuation: adjust assumptions and compare models →
What company insiders, investment funds and members of Congress have been doing with the stock, from their own filings.
Revenue for the twelve months was $57m. Free-cash-flow margin held at -6.1%. The diluted share count is up 142.7% on a year earlier, which dilutes existing holders. Against its peers on growth, profitability, cash generation and balance sheet, it grades D. It passes 2 of our 3 financial-health checks.
Our model value for Jinxin Technology Holding is under review, so past values are not shown until it is resolved.
Written from the company's filings and our models when each quarter's report arrives. Figures in older notes are as published at the time. Not investment advice.
Jinxin Technology Holding Co's trailing-twelve-month revenue grew 1.7% year on year, with a free-cash-flow margin of -6.1%. Where it stands out: days sales outstanding of 25 days ranks 10 of 54 interactive media & services companies we cover. Where it lags: gross margin of 11.0% ranks 53 of 54 interactive media & services companies we cover.
Our discounted-cash-flow model values the business at ~$0.3 per share in the base case (~$0.2–$0.4 across growth scenarios) — model values under stated assumptions, not a price target.
Current signal Share count rising (dilution): Diluted shares outstanding rose 142.7% year over year.
Assembled from SEC-filed figures — the full workings are on this page and in our methodology. Observations, not recommendations.
Loading chart…
Third-party market data · may be delayed
Company announcements, filed results and changes that matter to shareholders.
No recent updates are available for NAMI from the sources we follow. See filings →
Our value per share comes from a discounted-cash-flow model of Jinxin Technology Holding Co's free cash flow after stock-based pay ( $689,880, FY2025 Q4 TTM, with after-tax interest added back): growth for five years as below (the first two years from forecasts, guidance and the company's record), fading to 2.5%, discounted at 8.5%, then cash added and debt and other claims subtracted. These are model values under stated assumptions, not price targets or recommendations.
The inputs used by the models below have passed source checks. Individual model values are available below and in the interactive valuator. Their differences are shown explicitly; the platform combined value and recommendation remain withheld.
We value Jinxin Technology Holding Co as an operating company, with every model that fits that kind of business. Cost of equity 9.8%: the 10-year Treasury yield (4.9%) plus a beta of 1.08 times a 4.5% equity risk premium.
| Model | Value per share | In the combined value? |
|---|---|---|
| Cash-flow model (DCF) Free cash flow to the firm (after stock pay, with after-tax interest added back), grown then faded to 2.5%, discounted at 8.5% as the firm rate, less debt and other claims. | ~$0.3 ~$0.2–$0.4 | Left out: out of range vs price (0.16x) |
| Price-to-earnings vs peers Earnings per share times peers' typical (harmonic-mean) price-to-earnings. | — | Does not apply: This model is withheld pending its input or assumption review. |
| Residual income Book value plus the present value of returns above the cost of equity, fading over ten years. | — | Does not apply: This model is withheld pending its input or assumption review. |
| Justified price-to-book Book value times (return on equity - growth) / (cost of equity - growth): steady-state returns. | — | Does not apply: This model is withheld pending its input or assumption review. |
| Combined value Individual source-checked model scenarios are available. The platform combined value and recommendation remain withheld. | — | Combined value withheld. Review the individual models and their assumptions. |
Different models fail in different ways, so where several apply we average them rather than trust one. Peer-based models compare Jinxin Technology Holding Co with Interactive Media & Services in our coverage, using third-party market data. Model values are estimates under stated assumptions, updated as new filings arrive; not price targets or investment advice. How each model works.
Not assessed: fewer than five years of comparable figures in the filings. AI disruption exposure for this industry: Medium.
No analyst estimates are published for Jinxin Technology Holding Co: too few analysts cover it.
Source: SEC EDGAR filings. Retrieved Invalid Date.
| Period | Revenue (TTM) |
|---|---|
| FY22 Q4 | $35.2M |
| FY23 Q4 | $53.7M |
| FY24 Q4 | $56.5M |
| FY25 Q4 | $57.5M |
Source: SEC EDGAR filings. Retrieved Invalid Date.
| Period | Operating margin (TTM) |
|---|---|
| FY22 Q4 | 18.5% |
| FY23 Q4 | 21.1% |
| FY24 Q4 | 6.7% |
| FY25 Q4 | -25.2% |
Source: SEC EDGAR filings. Retrieved Invalid Date.
| Period | FCF margin (TTM) |
|---|---|
| FY22 Q4 | 13.9% |
| FY23 Q4 | 14.8% |
| FY24 Q4 | 6.1% |
| FY25 Q4 | -6.1% |
| Fiscal year | 2022 Dec 2022 | 2023 Dec 2023 | 2024 Dec 2024 | 2025 Dec 2025 |
|---|---|---|---|---|
| Income | ||||
| Revenue | 35 | 54 | 56 | 57 |
| Gross profit | 14 | 23 | 16 | 6 |
| EBITDA | 8 | 13 | 8 | −9 |
| Operating income | 7 | 11 | 4 | −15 |
| Net income | 8 | 10 | 3 | −13 |
| Diluted EPS | $0.29 | $0.38 | $0.10 | −$0.18 |
| Growth (year on year) | ||||
| Revenue | — | +52.5% | +5.2% | +1.7% |
| EBITDA | — | +60.2% | −40.1% | −215.7% |
| Operating income | — | +73.6% | −66.7% | −485.0% |
| Net income | — | +26.8% | −71.7% | −566.0% |
| Diluted EPS | — | +29.4% | −73.8% | −275.2% |
| Margins | ||||
| Gross margin | 41.1% | 42.1% | 28.8% | 11.0% |
| EBITDA margin | 23.3% | 24.5% | 13.9% | −15.9% |
| Operating margin | 18.5% | 21.1% | 6.7% | −25.2% |
| Net margin | 22.3% | 18.6% | 5.0% | −22.8% |
| Free-cash-flow margin | 13.9% | 14.8% | 6.1% | −6.1% |
| Cash flow | ||||
| Cash from operations | 5 | 8 | 4 | −3 |
| Capital spending | 0 | 0 | 0 | 0 |
| Free cash flow | 5 | 8 | 3 | −4 |
| Stock-based pay | 0 | 0 | 0 | 6 |
| Free cash flow after stock pay | 5 | 8 | 3 | −9 |
| Balance sheet | ||||
| Cash | 8 | 11 | 13 | 9 |
| Total debt | 0 | 0 | 0 | 2 |
| Net debt (negative = net cash) | −8 | −11 | −13 | −7 |
| Diluted shares | 26m | 26m | 29m | 70m |
| Last 12 months unless stated | NAMI | PODC | SBET | MNY | FENG | RUM | Median |
|---|---|---|---|---|---|---|---|
| Revenue, last 12 months | $57m | $63m | $50m | $73m | $107m | $118m | $615m |
| Revenue growth, last 12 months | 1.7% | 16.4% | >999% | −7.7% | 8.9% | 13.0% | 2.4% |
| Revenue growth, 3-year average | — | 19.8% | — | — | −22.8% | 17.0% | 5.0% |
| Revenue growth, latest quarter | — | 7.5% | >999% | — | — | 60.9% | 2.4% |
| Gross margin | 11.0% | 12.8% | 21.6% | 49.2% | 48.9% | 27.6% | 60.4% |
| Operating margin | −25.2% | −5.0% | <−999% | −8.2% | −4.5% | −147.5% | 0.3% |
| Operating margin, 3-year average | — | −10.2% | <−999% | — | −12.1% | −151.8% | −0.4% |
| Net margin | −22.8% | −5.0% | <−999% | 7.1% | 0.0% | −134.6% | 3.8% |
| Cash from operations / revenue | −6.0% | 1.8% | −66.1% | −14.0% | −0.3% | −90.3% | 11.4% |
| Free-cash-flow margin | −6.1% | 1.9% | −66.1% | −14.1% | −2.1% | −130.1% | 7.5% |
| Free-cash-flow margin, 3-year average | — | 2.3% | −128.5% | — | −2.8% | −115.6% | 7.2% |
| Stock pay / revenue | 10.2% | 6.8% | 38.8% | 0.6% | 0.0% | 18.8% | 3.7% |
| Change in share count | 142.7% | 13.6% | >999% | 6.0% | 58.8% | 17.5% | 2.0% |
| Measure | Company | Peer median | Rank |
|---|---|---|---|
| Revenue growth Growth | 1.7% | 2.4% | 34 of 63 |
| Change in growth rate Growth | -3.5pp | -0.2pp | 45 of 63 |
| Gross margin Profitability | 11.0% | 60.9% | 53 of 54 |
| Operating margin Profitability | -25.2% | 0.3% | 50 of 63 |
| Net margin Profitability | -22.8% | 3.8% | 47 of 63 |
| Free-cash-flow margin Cash generation | -6.1% | 8.9% | 48 of 59 |
| Stock pay as % of revenue Cash generation | 10.2% | 3.9% | 46 of 61 |
| Change in share count Balance sheet | 142.7% | 1.7% | 53 of 55 |
| Days sales outstanding Balance sheet | 25 days | 49 days | 10 of 54 |
Rank 1 = best in the group (for spending, debt and dilution, lower ranks first).
| Insider | Date | Trade | Shares | Price | Value |
|---|---|---|---|---|---|
| Jiang Jun Jason CFO and COO | June 30, 2026 | Sell | 1,000 | $3.64 | $3,640 |
| Jiang Jun Jason CFO and COO | June 29, 2026 | Sell | 2 | $3.62 | $7 |
| Jiang Jun Jason CFO and COO | June 29, 2026 | Sell | 2 | $3.68 | $7 |
| Jiang Jun Jason CFO and COO | June 29, 2026 | Sell | 2 | $3.69 | $7 |
| Jiang Jun Jason CFO and COO | June 29, 2026 | Sell | 2 | $3.66 | $7 |
| Jiang Jun Jason CFO and COO | June 29, 2026 | Sell | 250 | $3.66 | $915 |
| Jiang Jun Jason CFO and COO | June 29, 2026 | Sell | 1,000 | $3.66 | $3,660 |
| Jiang Jun Jason CFO and COO | June 29, 2026 | Sell | 575 | $3.62 | $2,082 |
| Jiang Jun Jason CFO and COO | June 29, 2026 | Sell | 1,000 | $3.68 | $3,680 |
| Jiang Jun Jason CFO and COO | June 29, 2026 | Sell | 250 | $3.69 | $922 |
| Jiang Jun Jason CFO and COO | June 26, 2026 | Sell | 2,000 | $3.83 | $7,660 |
| Jiang Jun Jason CFO and COO | June 26, 2026 | Sell | 2,000 | $3.80 | $7,600 |
From insiders' Form 4 filings with the SEC. Excludes awards, option exercises and shares withheld for tax. "Pre-set plan" means the filing marks the trade as made under a Rule 10b5-1 plan. See every insider trade since five years ago, on a price chart.
| Data | Last updated | Source |
|---|---|---|
| Share price | Exchange closing prices | |
| News and updates | Company releases and SEC 8-K filings | |
| Analyst estimates | Aggregated analyst estimates | |
| Valuation and scores | Our models, from the filed figures |
New research on the companies we cover arrives in the weekly email. Free, one email a week.
