stockrow
Friday 6 November 2026
Export CJMB’s income statement to Excel — free account
Callan JMB Inc.
CJMB Industrials Integrated Freight & Logistics
Callan JMB Inc.’s revenue for fiscal 2025 (year ended December 2025) was $5.7 million, down 12.8% from fiscal 2024.
- Revenue
- −17.4%
- EPS
- +29.0%
- Free cash flow
- +56.8%
Quarter to June 2026, against a year earlier
0.27
0.02
−6.90%
Follow CJMB
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 13 | 7 | 6 | 5 | (34.2%) | — | — | — | — | |
| Gross margin, % | — | — | — | — | — | — | — | 42.79 | 39.05 | 36.77 | 39.88 | (6.0) pt | ||||||
| EBT | — | — | — | — | — | — | — | 2 | (2) | (8) | (10) | n/m | ||||||
| EBT margin, % | — | — | — | — | — | — | — | 16.69 | (34.56) | (139.25) | (191.96) | (155.9) pt | ||||||
| Net income | — | — | — | — | — | — | — | 2 | (2) | (8) | (10) | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 0.00 | 2.50 | 1.31 | 0.90 | n/m | |||||
| Earnings | — | — | — | — | — | — | — | — | (0.87) | (1.82) | (1.98) | +109.2% | ||||||
| Cash flow | — | — | — | — | — | — | — | 0.00 | 0.21 | (1.04) | (0.80) | n/m | ||||||
| Capex | — | — | — | — | — | — | — | 0.00 | (0.02) | (0.14) | (0.04) | n/m | ||||||
| Free cash flow | — | — | — | — | — | — | — | 0.00 | 0.19 | (1.18) | (0.84) | n/m | ||||||
| Book value | — | — | — | — | — | — | — | 0.00 | 1.21 | 0.53 | 0.12 | n/m | ||||||
| Shares, m | — | — | — | — | — | — | — | — | 3 | 4 | 5 | +66.5% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | — | — | — | — | — | — | — | 1.64 | 1.64 | 0.85 | 0.32 | 1.4 | ||||||
| P/B | — | — | — | — | — | — | — | 3.40 | 3.40 | 2.09 | 2.40 | 3.0 | ||||||
| EV/Sales | — | — | — | — | — | — | — | 1.32 | 1.32 | 0.48 | 0.15 | 1.0 | ||||||
| EV/FCF | — | — | — | — | — | — | — | 17.59 | 17.59 | (0.53) | (0.16) | 11.5 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | 7 | 1 | (5) | (4) | n/m | |||||
| Capex | — | — | — | — | — | — | — | 0 | 0 | (1) | 0 | +12.2% | ||||||
| Free cash flow | — | — | — | — | — | — | — | 7 | 0 | (5) | (5) | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | 8 | 2 | 2 | 0 | (53.7%) | |||||
| Net debt | — | — | — | — | — | — | — | (5) | (2) | (2) | (1) | (35.7%) | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | 9 | 3 | 2 | 1 | (48.6%) | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | 0.00 | (31.02) | (146.74) | (145.66) | (146.7) pt | |||||
| ROIC | — | — | — | — | — | — | — | 37.81 | (132.19) | (2,229.53) | 0.00 | (2,267.3) pt | ||||||
| ROE | — | — | — | — | — | — | — | 0.00 | (38.33) | (289.61) | (300.32) | (289.6) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | 35 | 26 | 20 | — | (24.4%) | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.38 | 0.25 | 0.29 | — | (12.9%) | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026
Callan JMB Inc. vs peers in Integrated Freight & Logistics (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| ELOG Eastern International Ltd. | $9.0M | — | — | — | — | — | — | — | Compare |
| ATXG Addentax Group Corp. | $6.6M | — (loss-making) | — | +315.97% (above 0%: growing) | n/m | +95.39% (above 0%: growing) | 12.06% | (19.67%) | Compare |
| BTOC Armlogi Holding Corp. | $5.3M | — (loss-making) | — | −15.31% (below 0%: shrinking) | n/m | −107.09% (below 0%: shrinking) | 12.85% | (12.87%) | Compare |
| GVH Globavend Holdings Limited | $4.3M | — | — | — | — | +0.95% (above 0%: growing) | — | — | Compare |
| CJMB Callan JMB Inc. | $3.1M | — (loss-making) | — | −17.40% (below 0%: shrinking) | n/m | +56.80% (above 0%: growing) | 55.07% | (97.84%) | |
| SGLY Singularity Future Technology Ltd. | $2.3M | — (loss-making) | — (loss-making) | +75.93% (above 0%: growing) | n/m | +79.81% (above 0%: growing) | 1.82% | (59.66%) | Compare |
| CTNT Cheetah Net Supply Chain Service Inc. | $2.2M | — (loss-making) | — (loss-making) | +145.38% (above 0%: growing) | n/m | +466.51% (above 0%: growing) | 2.24% | (101.48%) | Compare |
| HXHX Haoxin Holdings Limited | $2.1M | — | — | — | — | −2,700.08% (below 0%: shrinking) | — | — | Compare |
| CIIT TIANCI INTERNATIONAL, INC. | $1.5M | — (loss-making) | — | −2.00% (below 0%: shrinking) | n/m | +58.20% (above 0%: growing) | (5.12%) | (84.52%) | Compare |
| Median of peers | $3.3M | — | — | +75.93% | — | +58.20% | 2.24% | (59.66%) |
Pay and ownership Proxy statement filed 8 December 2025
Ownership
Directors and executive officers, together
73.87%
Wayne Williams
52.17%
David Croyle, M.D.
18.35%
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement