Youxin Technology Ltd is a US-listed company in the application software industry. Its financial year ends in September.
Loading chart…
Third-party market data · may be delayed
Not valued: the figures our models need are missing or failed our data-quality checks.
No model value: cash-flow, stock-pay or share-count figures missing or out of date. How we value companies.
Youxin Technology Ltd valuation: adjust assumptions and compare models →
Youxin Technology has little or no product revenue yet; it used $4m of cash in the twelve months. Against its peers on growth, profitability, cash generation and balance sheet, it grades D. It passes 2 of our 3 financial-health checks.
Our models give no value for Youxin Technology at present, so past values are not shown.
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.
Youxin Technology Ltd's trailing-twelve-month revenue grew 3.5% year on year, with a free-cash-flow margin of -725.5%. Where it stands out: change in growth rate of +45.3pp ranks 9 of 184 application software companies we cover. Where it lags: free-cash-flow margin of -725.5% ranks 175 of 180 application software companies we cover.
Current signal Balance sheet growing far ahead of sales: Total assets grew 1025% year over year while revenue grew 3% — the balance sheet is expanding 1022 points faster than the business it supports.
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 YAAS from the sources we follow. See filings →
We value Youxin Technology Ltd as an operating company, with every model that fits that kind of business. Cost of equity 9.9%: the 10-year Treasury yield (4.9%) plus a beta of 1.1 times a 4.5% equity risk premium.
| Model | Value per share | In the combined value? |
|---|---|---|
| Revenue-to-maturity model Revenue grown to maturity with the cash margin moving to the industry's; for companies not yet profitable. | — | Does not apply: revenue and margins don't support a positive value |
| Price-to-earnings vs peers Earnings per share times peers' typical (harmonic-mean) price-to-earnings. | — | Does not apply: no positive earnings in the latest twelve months |
| Residual income Book value plus the present value of returns above the cost of equity, fading over ten years. | — | Does not apply: the model gives no positive value |
| Justified price-to-book Book value times (return on equity - growth) / (cost of equity - growth): steady-state returns. | — | Does not apply: return on equity is not positive |
| Price-to-sales vs peers Sales per share times peers' typical price-to-sales; used only when earnings are negative. | — 0 | Does not apply: no positive value |
| Combined value Weighted average of the models that apply: the primary model (revenue-to-maturity model) counts double. Models more than 5x or less than 0.2x the share price, or more than 3x away from the other models' median, are left out. | — | No model applies: the filings don’t yet support a value. |
Different models fail in different ways, so where several apply we average them rather than trust one. Peer-based models compare Youxin Technology Ltd with Application Software 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.
| At fiscal year end | 2025 |
|---|---|
| Share price | $3.15 |
| Market value | $29m |
| + Net debt (− = net cash) | −$10m |
| Enterprise value | $20m |
| Multiples | |
| Price / sales | 54.4x |
| Price / earnings | — |
| Price / free cash flow | — |
| EV / EBITDA | — |
Not assessed: fewer than five years of comparable figures in the filings. AI disruption exposure for this industry: High.
No analyst estimates are published for Youxin Technology Ltd: too few analysts cover it.
| Calendar year | 2025 | 2026 to date |
|---|---|---|
| Return | ||
| YAAS | −100% | −51% |
| Industry peers (median) | −20% | −14% |
| S&P 500 | +18% | +11% |
| Months that ended higher | ||
| YAAS | 25% | 27% |
| S&P 500 | 75% | 46% |
| Largest fall from a high during the year | ||
| YAAS | −100% | −75% |
| S&P 500 | −19% | −9% |
Worst fall since December 20, 2024: 100% from June 24, 2025 to July 29, 2026. Getting back needed a 75305% gain, and the shares have not yet recovered.
Source: SEC EDGAR filings. Retrieved Invalid Date.
| Period | Revenue (TTM) |
|---|---|
| FY22 Q4 | $1.3M |
| FY23 Q4 | $896K |
| FY24 Q4 | $521.2K |
| FY25 Q4 | $539.5K |
Source: SEC EDGAR filings. Retrieved Invalid Date.
| Period | Operating margin (TTM) |
|---|---|
| FY22 Q4 | -530.3% |
| FY23 Q4 | -270.6% |
| FY24 Q4 | -266.4% |
| FY25 Q4 | -529.3% |
Source: SEC EDGAR filings. Retrieved Invalid Date.
| Period | FCF margin (TTM) |
|---|---|
| FY22 Q4 | -413.1% |
| FY23 Q4 | -257.8% |
| FY24 Q4 | -139.7% |
| FY25 Q4 | -725.5% |
| Fiscal year | 2022 Sept 2022 | 2023 Sept 2023 | 2024 Sept 2024 | 2025 Sept 2025 |
|---|---|---|---|---|
| Income | ||||
| Revenue | 1,277 | 896 | 521 | 539 |
| Gross profit | 696 | 543 | 342 | 180 |
| EBITDA | −6,758 | −2,412 | −1,382 | −2,854 |
| Operating income | −6,772 | −2,425 | −1,389 | −2,855 |
| Net income | −6,457 | −2,343 | −1,281 | −9,646 |
| Diluted EPS | −$0.27 | −$0.29 | −$0.14 | −$1.04 |
| Growth (year on year) | ||||
| Revenue | — | −29.8% | −41.8% | +3.5% |
| Margins | ||||
| Gross margin | 54.5% | 60.6% | 65.5% | 33.4% |
| EBITDA margin | −529.2% | −269.2% | −265.1% | −529.0% |
| Operating margin | −530.3% | −270.6% | −266.4% | −529.3% |
| Net margin | −505.6% | −261.5% | −245.7% | <−999% |
| Free-cash-flow margin | −413.1% | −257.8% | −139.7% | −725.5% |
| Cash flow | ||||
| Cash from operations | −5,274 | −2,310 | −728 | −3,914 |
| Capital spending | 2 | 0 | 0 | 0 |
| Free cash flow | −5,275 | −2,310 | −728 | −3,914 |
| Stock-based pay | — | 479 | 282 | 227 |
| Free cash flow after stock pay | — | −2,789 | −1,011 | −4,141 |
| Balance sheet | ||||
| Cash | 1,802 | 399 | 18 | 9,912 |
| Total debt | 0 | 311 | 323 | 319 |
| Net debt (negative = net cash) | −1,802 | −88 | 305 | −9,593 |
| Diluted shares | 26m | 9m | 9m | 9m |
| Last 12 months unless stated | YAAS | BNAI | CYN | AMST | AUID | WCT | Median |
|---|---|---|---|---|---|---|---|
| Revenue, last 12 months | $539474 | $420993 | $387130 | $364777 | $1m | $1m | $482m |
| Revenue growth, last 12 months | 3.5% | 547.7% | −11.0% | 230.2% | −42.0% | −41.6% | 12.0% |
| Revenue growth, 3-year average | — | — | — | −24.4% | 50.7% | — | 11.1% |
| Revenue growth, latest quarter | — | >999% | 328.3% | 41.9% | −66.0% | — | 11.9% |
| Gross margin | 33.4% | 100.0% | 34.6% | — | 67.4% | 42.7% | 69.2% |
| Operating margin | −529.3% | <−999% | <−999% | −861.7% | <−999% | −469.1% | 1.1% |
| Operating margin, 3-year average | — | <−999% | <−999% | <−999% | <−999% | — | −0.8% |
| Net margin | <−999% | <−999% | <−999% | −848.7% | <−999% | −543.2% | 2.1% |
| Cash from operations / revenue | −725.5% | <−999% | <−999% | −588.5% | <−999% | −468.7% | 18.2% |
| Free-cash-flow margin | −725.5% | <−999% | <−999% | −588.5% | <−999% | −468.7% | 15.0% |
| Free-cash-flow margin, 3-year average | — | <−999% | <−999% | <−999% | −916.0% | — | 16.2% |
| Stock pay / revenue | 42.1% | 130.2% | 359.2% | 73.5% | 310.7% | 80.5% | 9.3% |
| Change in share count | 0.9% | — | — | 40.0% | 31.6% | 280.9% | 2.2% |
| Measure | Company | Peer median | Rank |
|---|---|---|---|
| Revenue growth Growth | 3.5% | 12.0% | 139 of 184 |
| Change in growth rate Growth | +45.3pp | +0.2pp | 9 of 184 |
| Gross margin Profitability | 33.4% | 69.8% | 138 of 160 |
| Operating margin Profitability | -529.3% | 1.1% | 170 of 181 |
| Net margin Profitability | -1788.1% | 2.1% | 179 of 185 |
| Free-cash-flow margin Cash generation | -725.5% | 15.2% | 175 of 180 |
| Stock pay as % of revenue Cash generation | 42.1% | 9.3% | 162 of 177 |
| Change in share count Balance sheet | 0.9% | 1.7% | 73 of 163 |
| Days sales outstanding Balance sheet | 145 days | 57 days | 151 of 162 |
Rank 1 = best in the group (for spending, debt and dilution, lower ranks first).
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.
