OTC:ECXJ
CXJ GROUP CO., Ltd
A struggling OTC-listed entity facing severe revenue decline, mounting losses, and reliance on capital raising to offset negative operating cash flows.
Key Metrics
Investment Thesis
Bull Case
An investor might consider this stock only as a distressed opportunity if the $595K in deferred revenue indicates a future contract renewal that could reverse the current sales trend. The ability to raise capital through share issuances provides a temporary runway for restructuring or pivoting to a more profitable business model.
Bear Case
The company is not recommended due to its accumulated deficit of $7.6M, negative equity position, and consistent widening losses over the past five years. Cash flow from operations is negative while total liabilities exceed shareholders' equity by over $3.5M, creating a high risk of insolvency.
About CXJ GROUP CO., Ltd
CXJ Group Co., Ltd. operates as a diversified entity generating revenue through multiple streams, though recent data indicates a sharp contraction in sales from $2.8M to $0.5M over the last two years. The company reports significant operating losses and relies heavily on equity issuances to fund its operations amidst negative cash flow from activities. Markets served appear limited given the small asset base of approximately $300K, suggesting a niche or early-stage operational model rather than broad commercial scale.
Analysis
Management Discussion
Financial performance has deteriorated significantly with revenue dropping by 81% since 2023 and net profit shrinking to a deficit of $2.3M in the latest period. Operating expenses have outpaced revenue growth while accounts receivable decreased substantially, suggesting potential demand issues or collection challenges. The company consumed cash from operations totaling -$419K while attempting to grow assets with limited success.
Industry Overview
The industry appears to be highly volatile or niche-specific given the drastic revenue fluctuations between 2022 and 2025 without corresponding asset expansion. Small-cap OTC companies in this sector often face intense competition and margin compression that explains the decline in gross profit relative to revenue.
Financial Statements
Income Statement
Balance Sheet
Cash Flow
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | $2.8M | $2.0M | $2.3M | $458.6K |
| Cost of Revenue | $1.0M | $949.5K | $672.6K | $86.0K |
| Gross Profit | $1.7M | $1.1M | $1.6M | $372.7K |
| Operating Expenses | $2.2M | $2.2M | $3.8M | $2.6M |
| Operating Income | $-498.4K | $-1.1M | $-2.1M | $-2.2M |
| G&A | $1.5M | $1.5M | $3.3M | $2.4M |
| Marketing | $762.7K | $732.6K | $470.7K | $195.3K |
| Depreciation | $415 | $1.4K | $2.2K | $2.2K |
| Amortization | $4.5K | $96.5K | $138.7K | — |
| Other OpEx | $-26.3K | $-12.6K | $-11.3K | $0 |
| Non-Operating Income | $415 | $509 | $368 | $10 |
| Pre-Tax Income | $-498.0K | $-1.1M | $-2.1M | $-2.2M |
| Income Tax | $3.1K | $6.2K | $5.2K | $34.5K |
| Continuing Ops | $-501.1K | $-1.1M | $-2.1M | $-2.3M |
| Discontinued Ops | $0 | $0 | $0 | $0 |
| Net Income | $-501.1K | $-1.1M | $-2.1M | $-2.3M |
| Minority Interest | $40.4K | $-1.8K | $-3.3K | $0 |
| Net to Common | $-541.5K | $-1.1M | $-2.1M | $-2.3M |
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Current Assets | $1.7M | $1.4M | $535.3K | $284.3K |
| Cash & Equivalents | $827.1K | $659.5K | $2.5K | $10.0K |
| Accounts Receivable | $60.1K | $62.1K | $59.3K | $3.0K |
| Inventory | $434.2K | $127.8K | $60.6K | $69.3K |
| Prepaid Expenses | $334.3K | $571.4K | $27.0K | $82.0K |
| Other Current Assets | $0 | $0 | $385.9K | $120.0K |
| Long-Term Assets | $3.5M | $4.1M | $1.8M | $15.9K |
| PP&E (Net) | $1.4K | $4.3K | $4.9K | $2.8K |
| Intangibles | — | $1.3M | — | — |
| Goodwill | $3.4M | $2.8M | $1.7M | — |
| Operating Leases | $78.6K | $32.4K | $72.2K | $13.1K |
| Other LT Assets | $0 | $0 | $0 | $0 |
| Total Assets | $5.2M | $5.6M | $2.4M | $300.2K |
| Current Liabilities | $3.2M | $3.1M | $2.0M | $1.9M |
| Accounts Payable | $214.5K | $302.5K | $78.5K | $68.5K |
| Current Leases | $54.1K | $28.9K | $61.6K | $13.6K |
| Deferred Revenue | $2.5M | $2.0M | $607.6K | $595.1K |
| Other Current Liab | $340.3K | $481.0K | $700.8K | $551.5K |
| Long-Term Liabilities | $21.5K | $3.7K | $10.8K | $0 |
| LT Operating Leases | $21.5K | $3.7K | $10.8K | — |
| Other LT Liab | $0 | $0 | $0 | — |
| Total Liabilities | $3.2M | $3.1M | $2.0M | $1.9M |
| Shareholders' Equity | $1.9M | $2.4M | $364.5K | $-1.6M |
| Retained Earnings | $-2.2M | $-3.3M | $-5.4M | $-7.6M |
| AOCI | $-59.1K | $32.4K | $36.9K | $31.6K |
| Total L&E | $5.2M | $5.6M | $2.4M | $300.2K |
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Income (CFO) | $-501.1K | $-1.1M | $-2.1M | $-2.3M |
| Non-Cash Adjustments | $-1.5M | $-238.2K | $-31.2K | $1.8M |
| Working Capital Changes | $2.5M | $999.3K | $1.6M | $91.2K |
| Cash from Operations | $443.5K | $-378.8K | $-590.0K | $-418.5K |
| Capital Expenditures | $1.9K | $4.4K | $2.9K | — |
| Cash from Investing | $38 | $-1.5M | $-5.7K | $0 |
| Cash from Financing | $77.6K | $1.7M | $-56.0K | $423.2K |
| FX Effect | $-34.1K | $-47.2K | $-5.1K | $2.9K |
| Net Change in Cash | $487.0K | $-167.7K | $-656.9K | $7.5K |
| Beginning Cash | $340.1K | $827.1K | $659.5K | $2.5K |
| Ending Cash | $827.1K | $659.5K | $2.5K | $10.0K |
Frequently Asked Questions
How does CXJ GROUP CO., Ltd make money?
Primary revenue generation through core operations which have seen drastic year-over-year declines; secondary streams likely include non-operating adjustments of $1.8M recorded in net income; potential minor segments derived from current deferred revenue of $595K indicating some customer contract retention.
What are the main risks for ECXJ?
Severe revenue contraction with 2025 sales at only $0.5M compared to a high-water mark of $2.8M in 2022; persistent net losses escalating from -$0.5M to -$2.3M over five years; reliance on financing cash flows rather than organic operational cash generation.
What is ECXJ's competitive advantage?
The company possesses no traditional moats given its negative shareholder equity of $1.6M and minimal long-term assets; any advantage lies solely in the ability to secure additional share issuances totaling $370K recently to sustain liquidity.
Related Companies
Not financial advice. All content is for informational purposes only. Data may contain errors. Consult a qualified financial advisor before making investment decisions.