Saturday 17 October 2026 Export RTCJF’s income statement to Excel — free account

Baijiayun Group Ltd.

0.00 0.00 NaN

Follow RTCJF

Alert me

Market cap: $7.3M
P/E: 0.0×
Fwd P/E: 12.8×
Dividend yield: —
F-score: 3/9
Altman Z: −3.46
Beneish M: −4.15
Dividend safety: n/a

Overview Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 0.00%

Capital & Financial Ratios $m

Market Cap 7.27

Revenue 84.89

Net Income 6.98

Free Cash Flow 1.82

Net Debt 1.49

Current Ratio 1.58

Debt/Equity 0.65

P/E ratio 0.00

Fwd P/E 12.80

P/S ratio 0.00

P/B ratio 0.00

Past 5Y EPS Growth —

This Y EPS Growth —

Next Y EPS Growth —

Next Y revenue growth 593.83%

Next 5Y EPS Growth 7.00%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

EV/Sales against its own 10 years 4.07%

10-year low 10-year high

EV/FCF against its own 10 years 30.39%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2020	Powerpack
2019	Powerpack
2018	Powerpack
2017	Powerpack

special payouts not included in total or ratios

Assets vs Liabilities $m

	2022	2023	2024	2025
Cash	33	18	9	9
Receivables	23	37	24	7
Inventory	2	6	5	13
Other	4	9	7	7
	75	97	50	43

	2022	2023	2024	2025
Payables	23	23	10	10
ST’ Debt	0	3	9	10
Other	6	8	9	16
	49	39	36	41

Compound Annual Growth %

	10y	5y	3y
Sales	(0.49%)	(7.34%)	(14.73%)
Cash Flow	0.00%	0.00%	0.00%
Earnings	0.00%	0.00%	0.00%
Book Value	(12.00%)	(28.24%)	(44.96%)

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	43
’24	—	—	—	—	60
’23	—	—	—	—	82
’22	—	—	—	—	69
’22	16	13	—	—	69
’21	—	—	—	14	62

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	(1)	(8)
’24	—	—	—	—	(7)
’23	—	—	—	—	(11)
’22	—	—	—	—	(18)
’22	2	(1)	—	—	(18)
’21	—	—	—	—	13

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	(1)	(8)
’24	—	—	—	—	(7)
’23	—	—	—	—	(11)
’22	—	—	—	—	(18)
’22	2	(2)	—	—	(20)
’21	—	—	—	—	31

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	(15.58)
’24	—	—	—	—	(85.00)
’23	—	—	—	—	(10.00)
’22	—	—	—	—	(0.38)
’22	83.00	63.00	—	—	(36.68)
’21	—	—	—	—	428.66

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	140.00	171.00	170.00	176.83	156.00	715.00	440.00	131.01	49.50	0.02	Analyst estimates 2026–2028 Powerpack
	High	508.00	520.00	493.00	737.00	1,442.76	1,712.00	1,358.00	1,038.00	800.00	72.20
People
People	Employees	232	226	208	208	208	209	383	361	219	219
	Revenue/emp, $m	0.16	0.20	0.23	0.23	0.25	0.30	0.00	0.23	0.27	0.19
Income, $m
Income, $m	Revenue	37	45	49	48	52	62	69	82	60	43
	Gross margin, %	6.99	9.32	16.40	24.91	40.59	37.52	26.87	20.13	21.73	21.07
	EBT	(7)	(7)	(3)	2	2	15	(14)	(7)	(83)	(23)
	EBT margin, %	(19.36)	(15.55)	(5.56)	4.08	4.01	24.00	(20.78)	(8.51)	(139.28)	(53.93)
	Net income	(8)	(7)	(3)	2	3	14	(13)	(7)	(83)	(19)
	Depreciation	6	7	7	6	6	2	1	1	1	1
Per share, $
Per share, $	Revenue	1,118.44	1,366.39	1,483.46	1,474.28	1,578.29	1,904.16	1.56	110.20	62.09	41.14
	Earnings	(240.26)	(216.51)	(98.71)	49.97	92.04	428.66	(0.38)	(10.00)	(85.00)	(15.58)
	Cash flow	(102.32)	50.86	112.94	238.81	550.89	383.61	(0.40)	(14.19)	(6.75)	(7.81)
	Capex	(43.82)	(15.11)	(20.55)	(55.17)	(52.75)	551.56	0.00	(0.79)	0.00	(0.02)
	Free cash flow	(146.15)	35.75	92.39	183.64	498.13	935.17	(0.40)	(14.98)	(6.75)	(7.83)
	Book value	1,168.13	1,038.87	875.44	914.56	1,067.65	1,521.32	1.29	119.31	25.35	9.15
	Shares, m	0	0	0	0	0	0	44	1	1	1
Valuation, ×
Valuation, ×	P/E	0.00	0.00	0.00	63.23	6.67	3.30	5.78	5.59	0.56	0.01
	P/S	17.24	23.39	14.41	19.10	74.74	42.26	0.33	0.32	0.03	0.00
	P/B	16.50	30.76	24.41	30.80	110.48	52.07	0.31	0.30	0.03	0.00
	EV/Sales	17.15	23.33	14.47	19.05	74.58	41.85	0.21	0.20	(0.38)	0.02
	EV/FCF	(102.50)	1,207.74	120.60	99.34	195.99	66.93	0.83	0.79	(1.47)	0.85
Cash, $m
Cash, $m	Operating cash flow	(3)	2	4	8	18	13	(18)	(11)	(7)	(8)
	Capex	(1)	0	(1)	(2)	(2)	18	(2)	(1)	0	0
	Free cash flow	(5)	1	3	6	16	31	(18)	(11)	(7)	(8)
Balance, $m
Balance, $m	Working capital	(25)	(27)	(22)	(16)	15	31	16	58	14	2
	Total debt	9	8	9	9	10	10	14	13	9	14
	Net debt	(3)	(3)	3	(3)	(9)	(34)	(19)	(5)	(1)	6
	Shareholders’ equity	38	34	29	30	35	50	57	89	24	9
Returns, %
Returns, %	ROA	(8.78)	(8.57)	(4.43)	2.45	4.45	17.55	(15.32)	(6.23)	(81.65)	(27.46)
	ROIC	(10.92)	(10.52)	(3.28)	7.73	7.78	57.44	0.00	(5.86)	(129.38)	(87.19)
	ROE	(17.95)	(19.60)	(10.30)	5.58	9.28	61.87	150.74	(20.10)	(144.28)	(95.09)

Negative figures in brackets.

All 10 years →

Fiscal years to Jun 2025 · latest quarter Jun 2022

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
GETR Getaround, Inc.	$8.0M	— (loss-making)	—	−5.93% (below 0%: shrinking)	n/m	−22.69% (below 0%: shrinking)	92.28%	(73.67%)	Compare
MYSE Myseum.AI Inc.	$7.8M	— (loss-making)	—	−100.00% (below 0%: shrinking)	n/m	−8.11% (below 0%: shrinking)	0.00%	0.00%	Compare
NXTT Next Technology Holding Inc.	$7.7M	— (loss-making)	—	−15.91% (below 0%: shrinking)	n/m	0.00%	42.07%	(571.99%)	Compare
INUV Inuvo, Inc	$7.6M	— (loss-making)	3.5×	−66.76% (below 0%: shrinking)	n/m	−867.88% (below 0%: shrinking)	44.17%	(40.37%)	Compare
CYN Cyngn Inc.	$7.4M	— (loss-making)	— (loss-making)	+328.78% (above 0%: growing)	n/m	+27.05% (above 0%: growing)	38.41%	(4,674.05%)	Compare
XELA Exela Technologies, Inc.	$7.4M	— (loss-making)	— (loss-making)	+6.34% (above 0%: growing)	n/m	−85.03% (below 0%: shrinking)	20.16%	1.19%	Compare
RTCJF Baijiayun Group Ltd.	$7.3M	— (loss-making)	12.8×	+162.50% (above 0%: growing)	n/m	−107.43% (below 0%: shrinking)	17.68%	0.00%
IFBD Infobird Co., Ltd.	$6.8M	— (loss-making)	— (loss-making)	−64.75% (below 0%: shrinking)	+85.14% (above 0%: growing)	+80.81% (above 0%: growing)	36.20%	0.00%	Compare
NVNIF Nvni Group Limited	$6.6M	0.1×	— (loss-making)	—	+552.83% (above 0%: growing)	+35.38% (above 0%: growing)	—	—	Compare
Median of peers	$7.5M	—	—	−15.91%	—	−4.05%	38.41%	(40.37%)

All 237 Software Application stocks →

Baijiayun Group Ltd. (RTCJF) key facts

Baijiayun Group Ltd. (RTCJF) is a Software Application company in the Technology sector.
Return on equity was −95.1% and debt-to-equity 0.65.
Its Piotroski F-score is 3 out of 9 and its Altman Z-score is −3.46 (distress zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.