Autozi Internet Technology Group Co., Ltd. | Micro-cap | Consumer Cyclical

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Income Metrics

Balance Sheet Metrics

Total Assets 21.9M
Total Liabilities 57.0M
Shareholders Equity -35.2M

Cash Flow Metrics

Revenue & Profitability Trend

Autozi Internet Income Statement From 2021 to 2024

Metric2024202320222021
Revenue i124.7M113.5M120.3M67.2M
Cost of Goods Sold i123.5M113.0M119.6M65.8M
Gross Profit i1.3M496.0K716.0K1.5M
Gross Margin % i1.0%0.4%0.6%2.2%
Operating Expenses
Research & Development i1.1M1.3M1.0M1.5M
Selling, General & Administrative i4.8M4.1M4.1M5.3M
Other Operating Expenses i----
Total Operating Expenses i5.9M5.4M5.1M6.8M
Operating Income i-5.4M-7.3M-4.7M-5.9M
Operating Margin % i-4.4%-6.5%-3.9%-8.7%
Non-Operating Items
Interest Income i----
Interest Expense i2.7M2.1M1.7M1.7M
Other Non-Operating Income-3.0M-1.2M152.0K1.8M
Pre-tax Income i-11.1M-10.5M-6.2M-5.7M
Income Tax i0000
Effective Tax Rate % i0.0%0.0%0.0%0.0%
Net Income i-11.1M-10.5M-6.2M-5.7M
Net Margin % i-8.9%-9.3%-5.1%-8.6%
Key Metrics
EBITDA i-5.1M-6.7M-4.1M-4.6M
EPS (Basic) i$0.32$-0.21$-0.18$-0.16
EPS (Diluted) i$0.32$-0.21$-0.18$-0.16
Basic Shares Outstanding i76497505104981200104981200104981200
Diluted Shares Outstanding i76497505104981200104981200104981200

Income Statement Trend

Autozi Internet Balance Sheet From 2021 to 2024

Metric2024202320222021
Assets
Current Assets
Cash & Equivalents i2.0M2.1M2.1M749.0K
Short-term Investments i----
Accounts Receivable i417.0K132.0K553.0K1.2M
Inventory i3.3M889.0K760.0K348.0K
Other Current Assets43.0K28.0K44.0K41.0K
Total Current Assets i21.1M18.5M24.5M24.9M
Non-Current Assets
Property, Plant & Equipment i1.7M1.4M1.5M1.7M
Goodwill i109.1K115.6K176.6K695.0K
Intangible Assets i109.1K115.6K176.6K695.0K
Long-term Investments----
Other Non-Current Assets----
Total Non-Current Assets i770.0K580.0K867.0K1.2M
Total Assets i21.9M19.0M25.4M26.1M
Liabilities
Current Liabilities
Accounts Payable i2.9M1.4M2.5M2.9M
Short-term Debt i13.5M12.6M13.6M12.2M
Current Portion of Long-term Debt----
Other Current Liabilities1.1M794.0K745.0K851.0K
Total Current Liabilities i57.0M47.4M37.8M38.7M
Non-Current Liabilities
Long-term Debt i42.0K17.0K57.0K344.0K
Deferred Tax Liabilities i----
Other Non-Current Liabilities----
Total Non-Current Liabilities i42.0K17.0K57.0K344.0K
Total Liabilities i57.0M47.4M37.9M39.0M
Equity
Common Stock i0000
Retained Earnings i-129.5M-166.0M-155.9M-147.3M
Treasury Stock i----
Other Equity----
Total Shareholders Equity i-35.2M-28.4M-12.5M-12.9M
Key Metrics
Total Debt i13.5M12.7M13.7M12.6M
Working Capital i-35.9M-29.0M-13.3M-13.8M

Balance Sheet Composition

Autozi Internet Cash Flow Statement From 2021 to 2024

Metric2024202320222021
Operating Activities
Net Income i-11.1M-10.5M-6.2M-5.7M
Depreciation & Amortization i307.0K400.0K445.0K631.0K
Stock-Based Compensation i----
Working Capital Changes i-2.8M-5.0M1.8M11.2M
Operating Cash Flow i-13.7M-13.7M-3.9M6.1M
Investing Activities
Capital Expenditures i-61.0K2.0K-211.0K-274.0K
Acquisitions i----
Investment Purchases i----
Investment Sales i----
Investing Cash Flow i-108.0K137.0K1.8M1.1M
Financing Activities
Share Repurchases i----
Dividends Paid i----
Debt Issuance i--9.3M13.5M
Debt Repayment i-9.4M-11.3M-10.0M-12.1M
Financing Cash Flow i1.1M-4.1M3.8M1.4M
Free Cash Flow i-10.1M-7.3M-5.1M-2.5M
Net Change in Cash i-12.7M-17.6M1.8M8.7M

Cash Flow Trend

Autozi Internet Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 0.62
Price to Sales 0.21

Profitability Ratios

Profit Margin -7.38%
Operating Margin -10.17%
Return on Equity -92.29%
Return on Assets -45.76%

Financial Health

Current Ratio 0.46
Debt to Equity -0.71

Per Share Data

EPS (TTM) $0.36
Book Value per Share $-0.31
Revenue per Share $1.31

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
azi23.5M0.62--92.29%-7.38%-0.71
Carvana 119.7B93.2329.6488.53%3.46%291.92
Penske Automotive 11.7B12.132.0518.09%3.13%151.23
Suncar Technology 249.4M43.336.99-80.09%-14.64%94.64
RumbleOn 163.6M-2.03-36.29-246.90%-9.87%-136.32
Vroom 145.3M-0.290.90-45.88%-20.20%512.88

Financial data is updated regularly. All figures are in the company's reporting currency.