
Autozi Internet (AZI) | Financial Analysis & Statements
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
Metric | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|
Revenue | 124.7M | 113.5M | 120.3M | 67.2M |
Cost of Goods Sold | 123.5M | 113.0M | 119.6M | 65.8M |
Gross Profit | 1.3M | 496.0K | 716.0K | 1.5M |
Gross Margin % | 1.0% | 0.4% | 0.6% | 2.2% |
Operating Expenses | ||||
Research & Development | 1.1M | 1.3M | 1.0M | 1.5M |
Selling, General & Administrative | 4.8M | 4.1M | 4.1M | 5.3M |
Other Operating Expenses | - | - | - | - |
Total Operating Expenses | 5.9M | 5.4M | 5.1M | 6.8M |
Operating Income | -5.4M | -7.3M | -4.7M | -5.9M |
Operating Margin % | -4.4% | -6.5% | -3.9% | -8.7% |
Non-Operating Items | ||||
Interest Income | - | - | - | - |
Interest Expense | 2.7M | 2.1M | 1.7M | 1.7M |
Other Non-Operating Income | -3.0M | -1.2M | 152.0K | 1.8M |
Pre-tax Income | -11.1M | -10.5M | -6.2M | -5.7M |
Income Tax | 0 | 0 | 0 | 0 |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -11.1M | -10.5M | -6.2M | -5.7M |
Net Margin % | -8.9% | -9.3% | -5.1% | -8.6% |
Key Metrics | ||||
EBITDA | -5.1M | -6.7M | -4.1M | -4.6M |
EPS (Basic) | $0.32 | $-0.21 | $-0.18 | $-0.16 |
EPS (Diluted) | $0.32 | $-0.21 | $-0.18 | $-0.16 |
Basic Shares Outstanding | 76497505 | 104981200 | 104981200 | 104981200 |
Diluted Shares Outstanding | 76497505 | 104981200 | 104981200 | 104981200 |
Income Statement Trend
Autozi Internet Balance Sheet From 2021 to 2024
Metric | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|
Assets | ||||
Current Assets | ||||
Cash & Equivalents | 2.0M | 2.1M | 2.1M | 749.0K |
Short-term Investments | - | - | - | - |
Accounts Receivable | 417.0K | 132.0K | 553.0K | 1.2M |
Inventory | 3.3M | 889.0K | 760.0K | 348.0K |
Other Current Assets | 43.0K | 28.0K | 44.0K | 41.0K |
Total Current Assets | 21.1M | 18.5M | 24.5M | 24.9M |
Non-Current Assets | ||||
Property, Plant & Equipment | 1.7M | 1.4M | 1.5M | 1.7M |
Goodwill | 109.1K | 115.6K | 176.6K | 695.0K |
Intangible Assets | 109.1K | 115.6K | 176.6K | 695.0K |
Long-term Investments | - | - | - | - |
Other Non-Current Assets | - | - | - | - |
Total Non-Current Assets | 770.0K | 580.0K | 867.0K | 1.2M |
Total Assets | 21.9M | 19.0M | 25.4M | 26.1M |
Liabilities | ||||
Current Liabilities | ||||
Accounts Payable | 2.9M | 1.4M | 2.5M | 2.9M |
Short-term Debt | 13.5M | 12.6M | 13.6M | 12.2M |
Current Portion of Long-term Debt | - | - | - | - |
Other Current Liabilities | 1.1M | 794.0K | 745.0K | 851.0K |
Total Current Liabilities | 57.0M | 47.4M | 37.8M | 38.7M |
Non-Current Liabilities | ||||
Long-term Debt | 42.0K | 17.0K | 57.0K | 344.0K |
Deferred Tax Liabilities | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - |
Total Non-Current Liabilities | 42.0K | 17.0K | 57.0K | 344.0K |
Total Liabilities | 57.0M | 47.4M | 37.9M | 39.0M |
Equity | ||||
Common Stock | 0 | 0 | 0 | 0 |
Retained Earnings | -129.5M | -166.0M | -155.9M | -147.3M |
Treasury Stock | - | - | - | - |
Other Equity | - | - | - | - |
Total Shareholders Equity | -35.2M | -28.4M | -12.5M | -12.9M |
Key Metrics | ||||
Total Debt | 13.5M | 12.7M | 13.7M | 12.6M |
Working Capital | -35.9M | -29.0M | -13.3M | -13.8M |
Balance Sheet Composition
Autozi Internet Cash Flow Statement From 2021 to 2024
Metric | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|
Operating Activities | ||||
Net Income | -11.1M | -10.5M | -6.2M | -5.7M |
Depreciation & Amortization | 307.0K | 400.0K | 445.0K | 631.0K |
Stock-Based Compensation | - | - | - | - |
Working Capital Changes | -2.8M | -5.0M | 1.8M | 11.2M |
Operating Cash Flow | -13.7M | -13.7M | -3.9M | 6.1M |
Investing Activities | ||||
Capital Expenditures | -61.0K | 2.0K | -211.0K | -274.0K |
Acquisitions | - | - | - | - |
Investment Purchases | - | - | - | - |
Investment Sales | - | - | - | - |
Investing Cash Flow | -108.0K | 137.0K | 1.8M | 1.1M |
Financing Activities | ||||
Share Repurchases | - | - | - | - |
Dividends Paid | - | - | - | - |
Debt Issuance | - | - | 9.3M | 13.5M |
Debt Repayment | -9.4M | -11.3M | -10.0M | -12.1M |
Financing Cash Flow | 1.1M | -4.1M | 3.8M | 1.4M |
Free Cash Flow | -10.1M | -7.3M | -5.1M | -2.5M |
Net Change in Cash | -12.7M | -17.6M | 1.8M | 8.7M |
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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
azi | 23.5M | 0.62 | - | -92.29% | -7.38% | -0.71 |
Carvana | 119.7B | 93.23 | 29.64 | 88.53% | 3.46% | 291.92 |
Penske Automotive | 11.7B | 12.13 | 2.05 | 18.09% | 3.13% | 151.23 |
Suncar Technology | 249.4M | 43.33 | 6.99 | -80.09% | -14.64% | 94.64 |
RumbleOn | 163.6M | -2.03 | -36.29 | -246.90% | -9.87% | -136.32 |
Vroom | 145.3M | -0.29 | 0.90 | -45.88% | -20.20% | 512.88 |
Financial data is updated regularly. All figures are in the company's reporting currency.