$16.34M Market Cap.
JZXN Market Cap. (MRY)
JZXN Shares Outstanding (MRY)
JZXN Assets (MRY)
Total Assets
$10.62M
Total Liabilities
$2.20M
Total Investments
$0
JZXN Income (MRY)
Revenue
$1.40M
Net Income
-$59.13M
Operating Expense
$55.74M
JZXN Cash Flow (MRY)
CF Operations
-$50.62M
CF Investing
-$89.50K
CF Financing
$51.17M
JZXN Dividends (MRY)
Period | Dividends | Yield % | Growth % | Payout Ratio | Coverage Ratio |
|---|---|---|---|---|---|
2024 | $0 | 0% | 0% | 0% | - |
2023 | $0 | 0% | 0% | 0% | - |
2022 | $0 | 0% | 0% | 0% | - |
2021 | $0 | 0% | 0% | 0% | - |
2020 | $0 | - | - | 0% | - |
JZXN Balance Sheet (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Total Assets | $10,616,621 (-6.79%) | $11,390,076 (-25.68%) | $15,326,174 (-45.56%) | $28,152,924 (136.49%) |
Assets Current | $10,616,621 (1.38%) | $10,471,777 (-14.50%) | $12,248,396 (-44.88%) | $22,220,204 (243.17%) |
Assets Non-Current | $0 (0%) | $918,299 (-70.16%) | $3,077,778 (-48.12%) | $5,932,720 (9.27%) |
Goodwill & Intangible Assets | $0 (0%) | $11,828 (-4.56%) | $12,393 (-31.35%) | $18,053 (9.84%) |
Shareholders Equity | $8,417,558 (99.01%) | $4,229,784 (-28.84%) | $5,943,807 (-73.06%) | $22,064,687 (182.85%) |
Property Plant & Equipment Net | $0 (0%) | $879,746 (-35.66%) | $1,367,261 (12.13%) | $1,219,308 (1096.84%) |
Cash & Equivalents | $943,435 (-20.34%) | $1,184,344 (-50.04%) | $2,370,632 (-67.85%) | $7,372,895 (864.42%) |
Accumulated Other Comprehensive Income | -$871,526 (40.99%) | -$1,477,025 (-37.49%) | -$1,074,299 (-298.35%) | $541,615 (996.33%) |
Deferred Revenue | $0 (0%) | $237,549 (-80.41%) | $1,212,774 (-15.11%) | $1,428,644 (132.51%) |
Total Investments | $0 (0%) | $4,811,118 (-47.29%) | $9,126,933 (-39.12%) | $14,991,322 (80.44%) |
Investments Current | $0 (0%) | $4,811,118 (-35.81%) | $7,495,593 (-30.95%) | $10,854,665 (261.91%) |
Investments Non-Current | $0 (0%) | $0 (0%) | $1,631,340 (-60.56%) | $4,136,657 (-22.08%) |
Inventory | $0 (0%) | $955,453 (52.10%) | $628,187 (136.07%) | $266,106 (72.14%) |
Trade & Non-Trade Receivables | $9,673,186 (174.74%) | $3,520,862 (100.74%) | $1,753,984 (-52.93%) | $3,726,538 (45.76%) |
Trade & Non-Trade Payables | $2,164,326 (-20.67%) | $2,728,161 (802.86%) | $302,168 (-53.90%) | $655,425 (253.40%) |
Accumulated Retained Earnings (Deficit) | -$77,793,056 (-316.89%) | -$18,660,133 (-99.74%) | -$9,342,111 (-225.24%) | $7,459,539 (8.95%) |
Tax Assets | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Tax Liabilities | $7,341 (-99.73%) | $2,686,879 (1.28%) | $2,652,854 (-9.27%) | $2,923,987 (5.47%) |
Total Debt | $0 (0%) | $391,092 (-89.15%) | $3,603,585 (414.37%) | $700,580 (0%) |
Debt Current | $0 (0%) | $201,741 (-93.72%) | $3,210,076 (1867.59%) | $163,148 (0%) |
Debt Non-Current | $0 (0%) | $189,351 (-51.88%) | $393,509 (-26.78%) | $537,432 (0%) |
Total Liabilities | $2,199,063 (-68.99%) | $7,090,760 (-23.30%) | $9,244,954 (58.75%) | $5,823,552 (57.85%) |
Liabilities Current | $2,199,063 (-67.32%) | $6,728,526 (-19.27%) | $8,334,530 (107.21%) | $4,022,280 (9.02%) |
Liabilities Non-Current | $0 (0%) | $362,234 (-60.21%) | $910,424 (-49.46%) | $1,801,272 (0%) |
JZXN Income Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Revenues | $1,400,139 (-76.39%) | $5,931,000 (-4.58%) | $6,215,718 (-34.83%) | $9,536,987 (16.15%) |
Cost of Revenue | $1,328,049 (-71.08%) | $4,592,471 (-28.89%) | $6,458,162 (31.54%) | $4,909,704 (124.11%) |
Selling General & Administrative Expense | $1,342,313 (-76.27%) | $5,655,809 (-15.58%) | $6,699,468 (123.23%) | $3,001,124 (123.32%) |
Research & Development Expense | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Operating Expenses | $55,739,467 (414.29%) | $10,838,036 (-35.90%) | $16,908,809 (410.82%) | $3,310,148 (100.74%) |
Interest Expense | $107,323 (-65.66%) | $312,526 (-76.63%) | $1,337,158 (0%) | $0 (0%) |
Income Tax Expense | $0 (0%) | $66,250 (93409.86%) | -$71 (-100.01%) | $546,825 (-43.88%) |
Net Loss Income from Discontinued Operations | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Consolidated Income | -$55,774,506 (-466.02%) | -$9,853,772 (41.46%) | -$16,832,101 (-2263.41%) | $778,037 (-77.27%) |
Net Income to Non-Controlling Interests | $3,358,417 (821.89%) | -$465,224 (-1427.78%) | -$30,451 (14.72%) | -$35,708 (-30.39%) |
Net Income | -$59,132,923 (-529.84%) | -$9,388,548 (44.12%) | -$16,801,650 (-2164.73%) | $813,745 (-76.42%) |
Preferred Dividends Income Statement Impact | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Net Income Common Stock | -$59,132,923 (-529.84%) | -$9,388,548 (44.12%) | -$16,801,650 (-2164.73%) | $813,745 (-76.42%) |
Weighted Average Shares | $8,953,333 (120.22%) | $4,065,609 (231.30%) | $1,227,155 (25.65%) | $976,683 (17.20%) |
Weighted Average Shares Diluted | $8,953,333 (120.22%) | $4,065,609 (231.30%) | $1,227,155 (25.65%) | $976,683 (17.20%) |
Earning Before Interest & Taxes (EBIT) | -$59,025,600 (-555.13%) | -$9,009,772 (41.74%) | -$15,464,563 (-1236.62%) | $1,360,570 (-69.28%) |
Gross Profit | $72,090 (-94.61%) | $1,338,529 (652.10%) | -$242,444 (-105.24%) | $4,627,283 (-23.13%) |
Operating Income | -$55,667,377 (-486.00%) | -$9,499,507 (44.61%) | -$17,151,253 (-1402.16%) | $1,317,135 (-69.87%) |
JZXN Cash Flow Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Net Cash Flow from Investing | -$89,499 (-106.99%) | $1,280,541 (440.58%) | $236,884 (115.95%) | -$1,485,306 (-5550.13%) |
Net Cash Flow from Financing | $51,174,606 (1504.56%) | $3,189,322 (-12.06%) | $3,626,748 (-71.77%) | $12,848,156 (7931.57%) |
Net Cash Flow from Operations | -$50,620,497 (-824.42%) | -$5,475,912 (38.28%) | -$8,872,650 (-84.42%) | -$4,811,137 (-1033.66%) |
Net Cash Flow / Change in Cash & Cash Equivalents | $464,610 (146.18%) | -$1,006,049 (79.92%) | -$5,009,018 (-176.45%) | $6,551,713 (1916.20%) |
Net Cash Flow - Business Acquisitions and Disposals | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Net Cash Flow - Investment Acquisitions and Disposals | $0 (0%) | $485,394 (85.60%) | $261,530 (122.24%) | -$1,175,726 (0%) |
Capital Expenditure | $0 (0%) | $2,125 (108.62%) | -$24,646 (91.96%) | -$306,576 (-1044.88%) |
Issuance (Repayment) of Debt Securities | $207,398 (136.89%) | -$562,234 (-115.02%) | $3,742,490 (0%) | $0 (0%) |
Issuance (Purchase) of Equity Shares | $50,359,998 (1311.20%) | $3,568,598 (3183.24%) | -$115,742 (-100.90%) | $12,848,156 (141931.35%) |
Payment of Dividends & Other Cash Distributions | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Effect of Exchange Rate Changes on Cash | -$599,955 (-241.12%) | -$175,879 (-2703.69%) | $6,755 (-88.08%) | $56,690 (2219.25%) |
Share Based Compensation | $12,355,200 (617.99%) | $1,720,800 (2768.00%) | $60,000 (0%) | $0 (0%) |
Depreciation Amortization & Accretion | $0 (0%) | $301,826 (43.87%) | $209,797 (119.62%) | $95,529 (373.34%) |
JZXN Financial Metrics (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Gross Margin | 5.10% (-77.43%) | 22.60% (679.49%) | -3.90% (-108.04%) | 48.50% (-33.83%) |
Profit Margin | -4223.40% (-2567.97%) | -158.30% (41.44%) | -270.30% (-3280.00%) | 8.50% (-79.76%) |
EBITDA Margin | -4215.70% (-2771.73%) | -146.80% (40.18%) | -245.40% (-1703.92%) | 15.30% (-71.77%) |
Return on Average Equity (ROAE) | -935.10% (-406.55%) | -184.60% (-53.83%) | -120.00% (-2322.22%) | 5.40% (-90.61%) |
Return on Average Assets (ROAA) | -537.40% (-664.44%) | -70.30% (9.06%) | -77.30% (-1985.37%) | 4.10% (-88.74%) |
Return on Sales (ROS) | -4215.70% (-2675.31%) | -151.90% (38.95%) | -248.80% (-1839.86%) | 14.30% (-73.47%) |
Return on Invested Capital (ROIC) | -1029.20% (-592.13%) | -148.70% (-23.30%) | -120.60% (-1206.42%) | 10.90% (-85.70%) |
Dividend Yield | 0% (0%) | 0% (0%) | 0% (0%) | 0% |
Price to Earnings Ratio (P/E) | -0.24 (26.77%) | -0.33 (10.22%) | -0.36 (-100.64%) | 56.75 |
Price to Sales Ratio (P/S) | 10.04 (1853.31%) | 0.51 (-47.44%) | 0.98 (-76.63%) | 4.18 |
Price to Book Ratio (P/B) | 1.94 (323.80%) | 0.46 (-53.83%) | 0.99 (-51.80%) | 2.06 |
Debt to Equity Ratio (D/E) | 0.26 (-84.43%) | 1.68 (7.78%) | 1.55 (489.02%) | 0.26 (-44.19%) |
Earnings Per Share (EPS) | -6.6 (-185.71%) | -2.31 (83.11%) | -13.68 (-2000.00%) | 0.72 (-82.61%) |
Sales Per Share (SPS) | 0.16 (-89.31%) | 1.46 (-71.19%) | 5.07 (-48.13%) | 9.77 (-0.89%) |
Free Cash Flow Per Share (FCFPS) | -5.65 (-320.06%) | -1.35 (81.43%) | -7.25 (-38.36%) | -5.24 (-994.20%) |
Book Value Per Share (BVPS) | 0.94 (-9.62%) | 1.04 (-78.53%) | 4.84 (-78.56%) | 22.59 (141.33%) |
Tangible Assets Book Value Per Share (TABVPS) | 1.19 (-57.63%) | 2.8 (-77.57%) | 12.48 (-56.68%) | 28.81 (101.93%) |
Enterprise Value Over EBIT (EV/EBIT) | 0 (0%) | 0 (0%) | 0 (0%) | 33 |
Enterprise Value Over EBITDA (EV/EBITDA) | -0.28 (-6.11%) | -0.26 (17.35%) | -0.32 (-101.03%) | 30.72 |
Asset Turnover | 0.13 (-71.40%) | 0.44 (55.24%) | 0.29 (-39.92%) | 0.48 (-45.03%) |
Current Ratio | 4.83 (210.28%) | 1.56 (5.85%) | 1.47 (-73.39%) | 5.52 (214.76%) |
Dividends | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Free Cash Flow (FCF) | -$50,620,497 (-824.78%) | -$5,473,787 (38.48%) | -$8,897,296 (-73.85%) | -$5,117,713 (-1147.60%) |
Enterprise Value (EV) | $16,406,092 (618.23%) | $2,284,227 (-52.70%) | $4,829,540 (-89.20%) | $44,734,129 |
Earnings Before Tax (EBT) | -$59,132,923 (-534.32%) | -$9,322,298 (44.52%) | -$16,801,721 (-1334.90%) | $1,360,570 (-69.25%) |
Earnings Before Interest Taxes & Depreciation Amortization (EBITDA) | -$59,025,600 (-577.84%) | -$8,707,946 (42.92%) | -$15,254,766 (-1147.65%) | $1,456,099 (-67.27%) |
Invested Capital | $7,474,123 (93.81%) | $3,856,470 (-53.04%) | $8,212,204 (-52.91%) | $17,440,276 (134.59%) |
Working Capital | $8,417,558 (124.87%) | $3,743,251 (-4.36%) | $3,913,866 (-78.49%) | $18,197,924 (553.29%) |
Tangible Asset Value | $10,616,621 (-6.69%) | $11,378,248 (-25.70%) | $15,313,781 (-45.57%) | $28,134,871 (136.66%) |
Market Capitalization | $16,340,315 (742.89%) | $1,938,603 (-67.11%) | $5,894,525 (-87.02%) | $45,400,000 |
Average Equity | $6,323,671 (24.32%) | $5,086,796 (-63.68%) | $14,004,247 (-6.22%) | $14,932,716 (148.98%) |
Average Assets | $11,003,348 (-17.63%) | $13,358,125 (-38.55%) | $21,739,549 (8.54%) | $20,028,719 (111.16%) |
Invested Capital Average | $5,735,146 (-5.35%) | $6,059,390 (-52.76%) | $12,826,240 (3.13%) | $12,437,262 (113.85%) |
Shares | 10,407,844 (302.66%) | 2,584,804 (117.14%) | 1,190,368 (7.13%) | 1,111,100 (0.00%) |
