Valuation for SVMBD - findataslice

	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
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding	555,315,412	555,315,412	555,315,412	555,315,412	555,315,412	555,315,412	5,315,412	5,315,412	5,315,412	1,061,900,000	1,061,900,000	1,061,900,000	5,315,412				315,412			61,900,000	61,900,000	61,900,000	61,900,000	61,900,000	61,900,000	61,900,000	61,900,000	61,900,000	61,900,000	61,900,000	61,900,000	61,900,000	61,900,000	47,500,000	47,500,000	47,500,000	61,900,000	47,500,000	47,500,000	47,500,000	7,800,000	375,000,000	375,000,000	375,000,000
QoQ%	.00%	.00%	.00%	.00%	.00%	10,347.27%	.00%	.00%		.00%	.00%	19,877.76%								.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	30.32%	.00%	.00%	(23.26%)	30.32%	.00%	.00%	508.97%	(97.92%)	.00%	.00%
YoY%	.00%	.00%	10,347.27%	10,347.27%	10,347.27%		(99.50%)	(99.50%)	(99.50%)				1,585.23%				(99.49%)			.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	30.32%	30.32%	30.32%	.00%	.00%	.00%	.00%	693.59%	(87.33%)	(87.33%)	(87.33%)
Price to Sales
Price to Earnings
Price to Book
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%)
TTM		1,854,096$	2,280,191$	2,294,750$	2,141,654$
TTM_QoQ%		(18.69%)	(.63%)	7.15%
TTM_YoY%
Gross Margin		16.02%	16.99%	27.65%	25.45%	(7.30%)	(76.05%)	(66.05%)		(79.82%)	(76.32%)	(79.13%)									70.00%
QoQ		(.97%)	(10.66%)	2.20%	32.75%	68.75%	(10.00%)			(3.50%)	2.81%
YoY		23.32%	93.04%	93.70%			3.77%	10.27%
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$
QoQ%		10.92%	(99.15%)	79.32%	(144.65%)	54.19%	(42.32%)			(13.71%)	35.73%																											(54.39%)	280.39%
YoY%		10.26%	53.85%	67.02%			(25.74%)	(.47%)
TTM		(3,719,889$)	(3,798,436$)	(4,698,705$)	(5,485,952$)
TTM_QoQ%		2.07%	19.16%	14.35%
TTM_YoY%
Operating Margin		(191.92%)	(202.14%)	(83.92%)	(287.07%)	(97.66%)	(421.92%)	(380.73%)		(435.12%)	(339.39%)	(395.34%)
QoQ		10.22%	(118.22%)	203.15%	(189.41%)	324.26%	(41.19%)			(95.74%)	55.95%
YoY		(94.26%)	219.77%	296.80%			13.21%	(41.34%)
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$)
QoQ%		(3.70%)	(92.32%)	(318.02%)	125.82%	83.00%	(254.71%)			8.30%	19.09%									(204.22%)	(4.18%)	.00%								.00%			100.00%	(277.57%)	(1,038.72%)	25.83%	(7.90%)	25.89%	.35%	1.26%	(236.50%)	67.97%	(70.64%)
YoY%		(12.25%)	81.60%	66.06%			(215.96%)	18.32%															.00%				.00%			100.00%	100.00%		100.00%	(3,341.04%)	(575.45%)	40.89%	21.32%	(145.38%)	(6.06%)	(81.62%)
TTM		(1,823,077$)	(1,734,093$)	(5,220,655$)	(6,016,408$)															(41,477$)													(204,690$)	(209,673$)	(55,384$)	(19,528$)	(22,085$)	(23,435$)	(20,699$)	(20,343$)	(17,533$)
TTM_QoQ%		(5.13%)	66.78%	13.23%																													2.38%	(278.58%)	(183.61%)	11.58%	5.76%	(13.22%)	(1.75%)	(16.03%)
TTM_YoY%																																	(826.83%)	(794.70%)	(167.57%)	4.01%	(25.96%)
Profit Margin		(227.70%)	(206.02%)	(88.57%)	28.73%	(92.63%)	(1,078.35%)	(390.44%)		(442.59%)	(428.09%)	(396.10%)									(82.92%)
QoQ		(21.68%)	(117.45%)	(117.31%)	121.37%	985.72%	(687.92%)			(14.50%)	(31.99%)
YoY		(135.07%)	872.34%	301.86%			(635.77%)	37.66%
Equity to Common Shareholders		(25,672,033$)	(24,673,051$)	(23,670,393$)	(23,008,508$)	(21,904,107$)	(21,507,425$)	(19,778,324$)	(18,702,180$)	(18,217,482$)	(16,511,074$)	(15,380,134$)	(13,956,380$)				(50,603$)			(41,477$)	(16,251$)	(7,959$)	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	(16,233$)	(68,211$)	(42,216$)	(129$)	(17,127$)	(12,645$)	(8,027$)	(1,796$)	2,967$			4,057$
QoQ		(998,982$)	(1,002,658$)	(661,885$)	(1,104,401$)	(396,682$)	(1,729,101$)	(1,076,144$)		(1,706,408$)	(1,130,940$)	(1,423,754$)								(25,226$)	(8,292$)	(7,959$)	0$	0$	0$	0$	0$	0$	0$	0$	0$	16,233$	51,978$	(25,995$)	(42,087$)	16,998$	(4,482$)	(4,618$)	(6,231$)	(4,763$)
QoQ%		(4.05%)	(4.24%)	(2.88%)	(5.04%)	(1.84%)	(8.74%)	(5.75%)		(10.34%)	(7.35%)	(10.20%)								(155.23%)	(104.18%)	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	100.00%	76.20%	(61.58%)	(32,625.58%)	99.25%	(35.45%)	(57.53%)	(346.94%)	(160.53%)
YoY		(3,767,926$)	(3,165,626$)	(3,892,069$)	(4,306,328$)		(3,289,943$)	(3,267,250$)	(3,322,046$)				(13,905,777$)				(34,352$)			(41,477$)	(16,251$)	(7,959$)	0$	0$	0$	0$	0$	0$	16,233$	68,211$	42,216$	129$	894$	(55,566$)	(34,189$)	1,667$	(20,094$)			(5,853$)
YoY%		(17.20%)	(14.72%)	(19.68%)	(23.03%)		(18.06%)	(19.79%)	(21.60%)				(27,480.14%)				(211.38%)			.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	100.00%	100.00%	100.00%	100.00%	5.22%	(439.43%)	(425.93%)	92.82%	(677.25%)			(144.27%)
Dividends Paid
Additional Paid-In Capital QoQ																							0$
Treasury Stock
QoQ
Goodwill
QoQ%
YoY%
Other Intangible Assets		7,201$	8,101$	8,232$	8,911$	9,738$	10,742$	13,291$	13,867$				16,455$
QoQ		(900$)	(131$)	(679$)	(827$)	(1,004$)	(2,549$)	(576$)
Amortization of Intangible Assets
Total Assets		12,241,667$	12,441,636$	12,363,418$	12,222,816$	13,894,677$	13,186,095$	12,628,901$	12,866,660$				23,081,187$							815$	11,511$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$		371$
QoQ		(199,969$)	78,218$	140,602$	(1,671,861$)	708,582$	557,194$	(237,759$)												(10,696$)	11,511$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$
YoY		(1,653,010$)	(744,459$)	(265,483$)	(643,844$)															815$	11,511$	0$	0$	0$	0$	0$	0$	0$	0$	0$		(371$)
Total Liabilities		37,913,700$	37,114,687$	36,033,811$	35,231,324$	35,798,784$	34,693,520$	32,407,225$	31,568,840$				37,037,567$							42,292$	27,762$	7,959$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	16,233$	68,211$		500$	18,700$	15,401$	10,853$	14,195$	13,971$			3,599$
QoQ		799,013$	1,080,876$	802,487$	(567,460$)	1,105,264$	2,286,295$	838,385$												14,530$	19,803$	7,959$	0$	0$	0$	0$	0$	0$	0$	0$	0$	(16,233$)	(51,978$)			(18,200$)	3,299$	4,548$	(3,342$)	224$
YoY		2,114,916$	2,421,167$	3,626,586$	3,662,484$															42,292$	27,762$	7,959$	0$	0$	0$	0$	0$	0$	(16,233$)	(68,211$)		(500$)	(2,467$)	52,810$		(13,695$)	4,729$			10,596$
Current Ratio		.51x	.48x	.51x	.52x	.19x	.16x	.14x	.15x				2.24x							.02x	.41x												-			.74x	.08x	.18x	.26x	.87x	1.21x			2.13x
Total Current Assets		7,310,028$	7,304,209$	7,285,288$	7,085,559$	6,436,933$	5,430,278$	4,127,185$	4,255,988$				13,206,188$							815$	11,511$		0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$			371$	1,573$	2,756$	2,826$	12,399$	16,938$			7,656$
QoQ		5,819$	18,921$	199,729$	648,626$	1,006,655$	1,303,093$	(128,803$)												(10,696$)			0$	0$	0$	0$	0$	0$	0$	0$	0$	0$				(1,202$)	(1,183$)	(70$)	(9,573$)	(4,539$)
Total Current Liabilities		14,384,044$	15,100,227$	14,224,493$	13,670,065$	34,766,738$	33,636,670$	30,458,386$	28,635,745$				5,903,572$							42,292$	27,762$	7,959$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	16,233$	68,211$	42,216$	500$	18,700$	15,401$	10,853$	14,195$	13,971$			3,599$
QoQ		(716,183$)	875,734$	554,428$	(21,096,673$)	1,130,068$	3,178,284$	1,822,641$												14,530$	19,803$	7,959$	0$	0$	0$	0$	0$	0$	0$	0$	0$	(16,233$)	(51,978$)	25,995$	41,716$	(18,200$)	3,299$	4,548$	(3,342$)	224$
Debt to Asset Ratio		3.10x	2.98x	2.91x	2.88x	2.58x	2.63x	2.57x	2.45x				1.60x							51.89x	2.41x															1.35x
Long Term Debt		22,126,499$	21,954,897$	21,745,384$	21,495,468$	966,544$	987,306$	1,933,435$	2,917,599$				232,785,827$
QoQ		171,602$	209,513$	249,916$	20,528,924$	(20,762$)	(946,129$)	(984,164$)
YoY		21,159,955$	20,967,591$	19,811,949$	18,577,869$
Capital Lease Obligations		70,761$	69,150$	73,323$	74,968$	92,074$	115,412$	75,271$	95,661$				160,047$
Cash and Cash Equivalents		130,007$	184,899$	142,884$	105,265$	141,990$	1,279,035$	609,346$	142,434$				321,289$							815$	1,511$		0$	0$	0$	0$	0$	0$		0$	0$	0$	0$	0$	0$	371$	1,573$	2,756$	2,826$	12,399$	16,938$	4,245$	7,381$	7,656$
QoQ		(54,892$)	42,015$	37,619$	(36,725$)	(1,137,045$)	669,689$	466,912$												(696$)			0$	0$	0$	0$	0$			0$	0$	0$	0$	0$	(371$)	(1,202$)	(1,183$)	(70$)	(9,573$)	(4,539$)	12,693$	(3,136$)	(275$)
YoY		(11,983$)	(1,094,136$)	(466,462$)	(37,169$)															815$	1,511$		0$	0$		0$	0$	0$		0$	0$	(371$)	(1,573$)	(2,756$)	(2,826$)	(12,028$)	(15,365$)	(1,489$)	(4,555$)	4,743$
Interest Expenses		16,280$	15,976$	15,200$	15,521$	14,346$
Interest Income