Data is not available at this time.
MDJM Ltd operates in the real estate services sector, primarily focusing on property management, leasing, and consulting services in China. The company generates revenue through service fees and commissions, leveraging its local market expertise to cater to residential and commercial clients. Despite a challenging real estate environment, MDJM aims to differentiate itself through specialized advisory services and regional market penetration. However, its small-scale operations limit its competitive edge against larger, diversified real estate firms. The company’s niche positioning in tier-2 and tier-3 cities provides localized advantages but exposes it to regional economic volatility and regulatory risks inherent in China’s property sector.
MDJM reported modest revenue of $48,375 for FY 2024, overshadowed by a net loss of $3.19 million, reflecting significant operational challenges. The diluted EPS of -$0.22 underscores persistent unprofitability, while negative operating cash flow of $1.06 million signals liquidity strain. Capital expenditures were minimal at $35,748, suggesting limited investment in growth or efficiency improvements.
The company’s negative earnings and cash flow highlight weak capital efficiency, with no discernible return on invested capital. Absence of debt mitigates financial risk, but the lack of leverage also limits scalability. The cash balance of $1.83 million provides a short-term buffer but is insufficient to fund sustained losses without additional capital.
MDJM’s balance sheet shows $1.83 million in cash with no debt, indicating a debt-free but cash-constrained position. The equity base is eroded by cumulative losses, raising concerns about long-term solvency if profitability does not improve. Working capital pressures are evident from sustained negative operating cash flows.
No revenue growth or dividend distributions were observed, aligning with the company’s focus on survival rather than expansion. The absence of dividends reflects prioritization of liquidity preservation amid ongoing losses. Future growth hinges on operational turnaround or strategic repositioning.
Market expectations appear muted, given the company’s micro-cap status and lack of profitability. The negative EPS and cash flows suggest minimal investor confidence, with valuation likely driven by speculative factors rather than fundamentals.
MDJM’s localized expertise and debt-free stance offer limited strategic advantages. The outlook remains uncertain, contingent on China’s real estate recovery and the company’s ability to pivot toward sustainable revenue streams. Without operational restructuring or external funding, prospects for recovery appear dim.
Company filings (CIK: 0001741534)
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |