Valuation for ZLME - findataslice

	Zhanling International Ltd (ZLME)
	Q4-CY2026	Q3-CY2026	Q2-CY2026	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
Balance Sheet Date		2026-Aug-31				2025-Aug-31				2024-Aug-31	2024-May-31	2024-Mar-31	2023-Dec-31																2020-Jan-31	2019-Oct-31	2019-Jul-31	2019-Apr-30	2019-Jan-31	2018-Oct-31	2018-Jul-31	2018-Apr-30	2018-Jan-31	2017-Oct-31	2017-Jul-31	2017-Apr-30	2017-Jan-31	2016-Oct-31	2016-Jul-31	2016-Apr-30	2016-Jan-31	2015-Oct-31	2015-Jul-31	2015-Apr-30	2015-Jan-31
Fiscal Period		Q3-FY2026				Q3-FY2025				Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023																Q4-FY2019	Q3-FY2019	Q2-FY2019	Q1-FY2019	Q4-FY2018	Q3-FY2018	Q2-FY2018	Q1-FY2018	Q4-FY2017	Q3-FY2017	Q2-FY2017	Q1-FY2017	Q4-FY2016	Q3-FY2016	Q2-FY2016	Q1-FY2016	Q4-FY2015	Q3-FY2015	Q2-FY2015	Q1-FY2015	Q4-FY2014
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding	3,441,000	3,441,000	3,441,000	3,441,000	3,441,000	3,441,000	73,200	73,200	73,200	73,200	73,200	73,200	73,200	73,200	73,200	73,200	73,200			73,200	73,200		73,200						3,660,000	3,660,000	3,660,000	3,660,000	3,660,000	3,660,000	3,660,000	3,660,000	3,660,000	3,660,000	3,660,000	3,660,000	3,660,000	3,660,000	3,660,000	3,660,000	3,660,000	3,660,000	3,660,000	3,660,000	3,660,000
QoQ%	.00%	.00%	.00%	.00%	.00%	4,600.82%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%				.00%									.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%
YoY%	.00%	.00%	4,600.82%	4,600.82%	4,600.82%	4,600.82%	.00%	.00%	.00%	.00%	.00%	.00%	.00%			.00%	.00%												.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%
Price to Sales
Price to Earnings
Price to Book
Total Revenue
QoQ%
YoY%
TTM
TTM_QoQ%
TTM_YoY%
Gross Margin
QoQ
YoY
Operating Income		(6,597$)		(7,687$)	(11,053$)	(8,126$)		(7,595$)	(10,596$)	(5,970$)	(5,947$)	(10,848$)	(5,102$)	(5,450$)		(7,570$)
QoQ%				30.45%	(36.02%)			28.32%	(77.49%)	(.39%)	45.18%	(112.62%)	6.39%
YoY%		18.82%		(1.21%)	(4.31%)	(36.11%)		29.99%	(107.68%)	(9.54%)		(43.30%)
TTM								(30,108$)	(33,361$)	(27,867$)	(27,347$)
TTM_QoQ%								9.75%	(19.72%)	(1.90%)
TTM_YoY%
Operating Margin
QoQ
YoY
Net Income		(6,597$)		(7,687$)	(11,053$)	(8,126$)		(7,595$)	(10,596$)	(5,970$)	(5,947$)	(10,848$)	(5,102$)	(5,450$)	(989$)	(7,891$)													(2,998$)	(5,230$)	(4,232$)	(6,496$)	(8,213$)	(6,343$)	(5,260$)	(3,026$)	(29,218$)	(2,868$)	(2,799$)	(2,869$)	(30,435$)	2,050$	4,650$	5,430$	(7,097$)	(2,747$)	(3,547$)	(2,747$)	(6,899$)
QoQ%				30.45%	(36.02%)			28.32%	(77.49%)	(.39%)	45.18%	(112.62%)	6.39%	(451.06%)	87.47%														42.68%	(23.58%)	34.85%	20.91%	(29.48%)	(20.59%)	(73.83%)	89.64%	(918.76%)	(2.47%)	2.44%	90.57%	(1,584.63%)	(55.91%)	(14.37%)	176.51%	(158.36%)	22.55%	(29.12%)	60.18%	(134.26%)
YoY%		18.82%		(1.21%)	(4.31%)	(36.11%)		29.99%	(107.68%)	(9.54%)	(501.31%)	(37.47%)																	63.50%	17.55%	19.54%	(114.67%)	71.89%	(121.17%)	(87.92%)	(5.47%)	4.00%	(239.90%)	(160.19%)	(152.84%)	(328.84%)	174.63%	231.10%	297.67%	(2.87%)	6.72%	(29.12%)	.00%	38.26%
TTM								(30,108$)	(33,361$)	(27,867$)	(27,347$)	(22,389$)	(19,432$)																(18,956$)	(24,171$)	(25,284$)	(26,312$)	(22,842$)	(43,847$)	(40,372$)	(37,911$)	(37,754$)	(38,971$)	(34,053$)	(26,604$)	(18,305$)	5,033$	236$	(7,961$)	(16,138$)	(15,940$)	(16,138$)	(15,338$)	(15,338$)
TTM_QoQ%								9.75%	(19.72%)	(1.90%)	(22.15%)	(15.22%)																	21.58%	4.40%	3.91%	(15.19%)	47.91%	(8.61%)	(6.49%)	(.42%)	3.12%	(14.44%)	(28.00%)	(45.34%)	(463.70%)	2,032.63%	102.96%	50.67%	(1.24%)	1.23%	(5.22%)	.00%	21.80%
TTM_YoY%								(34.48%)	(71.68%)																				17.01%	44.87%	37.37%	30.60%	39.50%	(12.51%)	(18.56%)	(42.50%)	(106.25%)	(874.31%)	(14,529.24%)	(234.18%)	(13.43%)	131.58%	101.46%	48.10%	(5.22%)	18.73%	11.85%	(62.46%)	(34.20%)
Profit Margin
QoQ
YoY
Equity to Common Shareholders		(59,636$)	(53,039$)	(41,419$)	(33,732$)	(22,679$)	(48,231$)	(32,535$)	(24,940$)	(14,344$)	(8,374$)	(37,679$)	(26,831$)	(21,730$)	(16,280$)	(51,642$)	(44,072$)				(4,339$)								(226,621$)	(223,623$)	(218,393$)	(214,161$)	(207,665$)	(199,452$)	(193,109$)	(187,749$)	(184,723$)	(155,505$)	(152,637$)	(149,838$)	(146,969$)	(140,794$)	(138,744$)	(134,094$)	(128,664$)	(121,567$)	(118,820$)	(115,273$)	(112,526$)
QoQ		(6,597$)	(11,620$)	(7,687$)	(11,053$)	25,552$	(15,696$)	(7,595$)	(10,596$)	(5,970$)	29,305$	(10,848$)	(5,101$)	(5,450$)	35,362$	(7,570$)													(2,998$)	(5,230$)	(4,232$)	(6,496$)	(8,213$)	(6,343$)	(5,360$)	(3,026$)	(29,218$)	(2,868$)	(2,799$)	(2,869$)	(6,175$)	(2,050$)	(4,650$)	(5,430$)	(7,097$)	(2,747$)	(3,547$)	(2,747$)	(6,899$)
QoQ%		(12.44%)	(28.06%)	(22.79%)	(48.74%)	52.98%	(48.24%)	(30.45%)	(73.87%)	(71.29%)	77.78%	(40.43%)	(23.47%)	(33.48%)	68.48%	(17.18%)													(1.34%)	(2.40%)	(1.98%)	(3.13%)	(4.12%)	(3.29%)	(2.86%)	(1.64%)	(18.79%)	(1.88%)	(1.87%)	(1.95%)	(4.39%)	(1.48%)	(3.47%)	(4.22%)	(5.84%)	(2.31%)	(3.08%)	(2.44%)	(6.53%)
YoY		(36,957$)	(4,808$)	(8,884$)	(8,792$)	(8,335$)	(39,857$)	5,144$	1,891$	7,386$	7,906$	13,963$	17,241$				(39,733$)												(18,956$)	(24,171$)	(25,284$)	(26,412$)	(22,942$)	(43,947$)	(40,472$)	(37,911$)	(37,754$)	(14,711$)	(13,893$)	(15,744$)	(18,305$)	(19,227$)	(19,924$)	(18,821$)	(16,138$)	(15,940$)	(16,138$)	(15,338$)	(15,338$)
YoY%		(162.96%)	(9.97%)	(27.31%)	(35.25%)	(58.11%)	(475.96%)	13.65%	7.05%	33.99%	48.56%	27.04%	39.12%				(915.72%)												(9.13%)	(12.12%)	(13.09%)	(14.07%)	(12.42%)	(28.26%)	(26.52%)	(25.30%)	(25.69%)	(10.45%)	(10.01%)	(11.74%)	(14.23%)	(15.82%)	(16.77%)	(16.33%)	(14.34%)	(15.09%)	(15.72%)	(15.35%)	(15.78%)
Dividends Paid
Additional Paid-In Capital QoQ
Treasury Stock
QoQ
Goodwill
QoQ%
YoY%
Other Intangible Assets
QoQ
Amortization of Intangible Assets
Total Assets		3,404$	183$	5,506$	9,130$	1,050$	166$	4,465$	8,763$	1,050$	166$	915$	2,039$				873$												0$	0$	0$	0$	0$	360$	720$	1,080$	2,606$	875$		0$	0$				0$
QoQ		3,221$	(5,323$)	(3,624$)	8,080$	884$	(4,299$)	(4,298$)	7,713$	884$	(749$)	(1,124$)																	0$	0$	0$	0$	(360$)	(360$)	(360$)	(1,526$)	1,731$			0$
YoY		2,354$	17$	1,041$	367$	0$	0$	3,550$	6,724$				1,166$																0$	(360$)	(720$)	(1,080$)	(2,606$)	(515$)		1,080$	2,606$				0$
Total Liabilities		63,040$	53,222$	46,925$	42,862$	23,729$	48,397$	37,000$	33,703$	15,394$	8,540$	42,113$	38,721$				44,945$												226,621$	223,623$	218,393$	214,161$	207,665$	199,812$	193,729$	188,829$	187,329$	156,380$	152,637$	149,838$	146,969$	140,794$	138,744$	134,094$	128,664$	121,567$	118,820$	115,273$	112,526$
QoQ		9,818$	6,297$	4,063$	19,133$	(24,668$)	11,397$	3,297$	18,309$	6,854$	(33,573$)	3,392$																	2,998$	5,230$	4,232$	6,496$	7,853$	6,083$	4,900$	1,500$	30,949$	3,743$	2,799$	2,869$	6,175$	2,050$	4,650$	5,430$	7,097$	2,747$	3,547$	2,747$	6,899$
YoY		39,311$	4,825$	9,925$	9,159$	8,335$	39,857$	(5,113$)	(5,018$)				(6,224$)																18,956$	23,811$	24,664$	25,332$	20,336$	43,432$	41,092$	38,991$	40,360$	15,586$	13,893$	15,744$	18,305$	19,227$	19,924$	18,821$	16,138$	15,940$	16,138$	15,338$	15,338$
Current Ratio		.05x	.03x	1.76x	2.27x	.28x	.02x	1.34x	2.64x	.26x	.03x	.27x	.21x				.02x																				.01x
Total Current Assets		3,404$	183$	5,506$	9,130$	1,050$	166$	4,465$	8,763$	1,050$	166$	915$	2,039$				873$																				2,606$
QoQ		3,221$	(5,323$)	(3,624$)	8,080$	884$	(4,299$)	(4,298$)	7,713$	884$	(749$)	(1,124$)
Total Current Liabilities		63,040$	6,322$	3,124$	4,022$	3,813$	9,122$	3,322$	3,322$	4,056$	5,198$	3,342$	9,674$				44,945$																207,665$				187,329$
QoQ		56,718$	3,198$	(898$)	209$	(5,309$)	5,800$	0$	(734$)	(1,142$)	1,856$	(6,332$)
Debt to Asset Ratio		18.52x	290.83x	8.52x	4.69x	22.60x	291.55x	8.29x	3.85x	14.66x	51.45x	46.03x	18.99x				51.48x																	555.03x	269.07x	174.84x	71.88x	178.72x
Long Term Debt
QoQ
YoY
Capital Lease Obligations
Cash and Cash Equivalents
QoQ
YoY
Interest Expenses															43$	321$
Interest Income