• Income Statement
• Balance Sheet
• Cash Flow
• Ratios
• Market Data
• Valuation

	Jingbo Technology, Inc. (SVMBD)
	Q1-CY2026	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014	Q2-CY2014	Q1-CY2014
Balance Sheet Date		2025-Nov-30	2025-Aug-31	2025-May-31	2025-Feb-28	2024-Nov-30	2024-Aug-31	2024-May-31	2024-Feb-29											2021-May-31	2021-Feb-28	2020-Nov-30	2020-Aug-31	2020-May-31			2019-Aug-31	2019-May-31			2018-Aug-31	2018-May-31		2017-Nov-30	2017-Aug-31	2017-May-31	2017-Feb-28	2016-Nov-30	2016-Aug-31	2016-May-31	2016-Feb-29
Fiscal Period		Q3-FY2026	Q2-FY2026	Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024											Q4-FY2021	Q3-FY2021	Q2-FY2021	Q1-FY2021	Q4-FY2020			Q1-FY2020	Q4-FY2019			Q1-FY2019	Q4-FY2018		Q2-FY2018	Q1-FY2018	Q4-FY2017	Q3-FY2017	Q2-FY2017	Q1-FY2017	Q4-FY2016	Q3-FY2016
Total Revenue		358,111$	381,683$	461,630$	652,672$	784,206$	396,242$	308,534$		305,559$	344,507$	460,165$								0$	10,000$
QoQ%		(6.18%)	(17.32%)	(29.27%)	(16.77%)	97.91%	28.43%			(11.31%)	(25.13%)									(100.00%)
YoY%		(54.34%)	(3.67%)	49.62%			29.68%	(10.44%)
Cost Of Revenue		300,734$	316,836$	333,977$	486,541$	841,439$	697,567$	512,305$		549,449$	607,427$	824,298$								0$	3,000$
Gross Profit		57,377$	64,847$	127,653$	166,131$	(57,233$)	(301,325$)	(203,771$)		(243,890$)	(262,920$)	(364,133$)								0$	7,000$
Gross Margin		16.02%	16.99%	27.65%	25.45%	(7.30%)	(76.05%)	(66.05%)		(79.82%)	(76.32%)	(79.13%)									70.00%
Operating Expenses		744,672$	836,388$	515,071$	2,039,766$	708,609$	1,370,485$	970,894$		1,085,672$	906,297$	1,455,087$								71,728$	(15,292$)	7,959$	0$				0$			0$	0$		0$	158,907$	42,087$	3,750$	5,081$	4,548$	7,043$	2,827$	525$	1,299$
Operating Income		(687,295$)	(771,541$)	(387,418$)	(1,873,635$)	(765,842$)	(1,671,810$)	(1,174,665$)		(1,329,562$)	(1,169,217$)	(1,819,220$)																										10,849$	23,786$	6,253$
Operating Margin		(191.92%)	(202.14%)	(83.92%)	(287.07%)	(97.66%)	(421.92%)	(380.73%)		(435.12%)	(339.39%)	(395.34%)
Interest Income
Interest Expenses		16,280$	15,976$	15,200$	15,521$	14,346$
Income Before Tax		(814,921$)	(786,309$)	(405,324$)	194,125$	(725,636$)	(4,272,890$)	(1,204,610$)		(1,352,372$)	(1,474,807$)	(1,822,734$)								(25,226$)	(8,292$)	(7,959$)	0$				0$			0$	0$		0$	(158,907$)	(42,087$)	(3,696$)	(4,983$)	(4,618$)	(6,231$)	(6,253$)	(6,333$)	(1,882$)	(5,875$)	(3,443$)
Tax Expenses		495$	19$	3,547$	6,587$	796$	0$	14$
Net Income		(815,416$)	(786,328$)	(408,871$)	187,538$	(726,432$)	(4,272,890$)	(1,204,624$)		(1,352,372$)	(1,474,807$)	(1,822,734$)								(25,226$)	(8,292$)	(7,959$)	0$				0$			0$	0$		0$	(158,907$)	(42,087$)	(3,696$)	(4,983$)	(4,618$)	(6,231$)	(6,253$)	(6,333$)	(1,882$)	(5,875$)	(3,443$)
Profit Margin		(227.70%)	(206.02%)	(88.57%)	28.73%	(92.63%)	(1,078.35%)	(390.44%)		(442.59%)	(428.09%)	(396.10%)									(82.92%)
TTM		(98.33%)	(76.05%)	(227.50%)	(280.92%)
Earnings to Minority		(20,717$)	(8,169$)	(3,275$)	(2,876$)	26,071$	(9,925$)	(36,948$)		(22,314$)	30,860$	169,127$
Earnings to Common Shareholders		(794,699$)	(778,159$)	(405,596$)	190,414$	(752,503$)	(4,262,965$)	(1,167,676$)		(1,330,058$)	(1,443,947$)	(1,653,607$)								(25,226$)	(8,292$)	(7,959$)	0$				0$			0$	0$		0$	(158,907$)	(42,087$)	(3,696$)	(4,983$)	(4,618$)	(6,231$)	(6,253$)	(6,333$)	(1,882$)	(5,875$)	(3,443$)
QoQ%		(2.13%)	(91.86%)	(313.01%)	125.30%	82.35%	(265.08%)			7.89%	12.68%									(204.22%)	(4.18%)	.00%								.00%			100.00%	(277.57%)	(1,038.72%)	25.83%	(7.90%)	25.89%	.35%	1.26%	(236.50%)	67.97%	(70.64%)
YoY%		(5.61%)	81.75%	65.27%			(220.51%)	19.13%															.00%				.00%			100.00%	100.00%		100.00%	(3,341.04%)	(575.45%)	40.89%	21.32%	(145.38%)	(6.06%)	(81.62%)
Earnings Per Share, Basic		0.00$	0.00$	0.00$	0.00$	(0.01$)	(0.80$)	(0.22$)		0.00$	0.00$	0.00$								0.00$	0.00$	0.00$	0.00$				0.00$			0.00$	0.00$		0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$
Earnings Per Share, Diluted		0.00$	0.00$	0.00$	0.00$	(0.01$)	(0.80$)	(0.22$)		0.00$	0.00$	0.00$											0.00$				0.00$
Unlevered FCF Per Share, Basic		0.00$	0.00$	0.00$	0.02$	(0.02$)	0.03$	0.09$				0.00$								0.00$			0.00$				0.00$				0.00$			0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$		0.00$	0.00$
Unlevered FCF Per Share, Diluted		0.00$	0.00$	0.00$	0.02$	(0.02$)	0.03$	0.09$				0.00$											0.00$				0.00$
Average Shares, Basic		555,315,412	555,315,412	555,315,412	420,990,560	83,886,840	5,315,412	5,315,412		1,061,900,000	1,061,900,000	1,061,900,000								61,900,000	61,900,000	61,900,000	61,900,000		61,900,000		61,900,000	76,062,637	47,737,363	61,900,000	61,900,000		61,900,000	47,980,000	47,500,000	47,500,000	47,500,000	47,500,000	47,500,000	231,163,918	375,164,850	375,000,000	375,000,000
Average Shares, Diluted		555,315,412	555,315,412	555,315,412	420,990,560	83,886,840	5,315,412	5,315,412		1,061,900,000	1,061,900,000	1,061,900,000											61,900,000				61,900,000
EBIT		(798,641$)	(770,333$)	(390,124$)	209,646$	(711,290$)	(4,272,890$)	(1,204,610$)		(1,352,372$)	(1,474,807$)	(1,822,734$)								(25,226$)	(8,292$)	(7,959$)	0$				0$			0$	0$		0$	(158,907$)	(42,087$)	(3,696$)	(4,983$)	(4,618$)	(6,231$)	(6,253$)	(6,333$)	(1,882$)	(5,875$)	(3,443$)
EBITDA		(688,155$)	(646,462$)	(262,294$)	509,720$	(501,985$)	(4,114,405$)	(1,010,423$)		(1,352,372$)	(1,474,807$)	(1,595,657$)								(25,226$)	(8,292$)	(7,959$)	0$				0$			0$	0$		0$	(158,907$)	(42,087$)	(3,696$)	(4,983$)	(4,618$)	(6,231$)	(6,253$)	(6,333$)	(1,882$)	(5,875$)	(3,443$)

Copy Table ✓