YLY

Zi Yun Dong Fang Ltd

Price Chart

No historical data available

Latest Quote

N/A

Current Price

Fetched: 2026-02-03T04:42:29

Stock Information

Exchange

NMS

📊 Custom Metrics & Score

Score: 13/42

Debt to Equity	0.39
Current Ratio	2.22
Quick Ratio	2.16

Avg Revenue Growth	805.02%
Avg FCF Growth	-332.73%

Score Explanation: The perfect score is 42/42 based on debt levels, profitability, growth rates, and cash flow metrics. FCF Yield is weighted most heavily as it shows what return the business currently generates.

Recent Price History

No history data available. Data will be fetched automatically.

📰 Latest News

No news articles available at the moment. Check back later for updates on YLY.

Income Statement (Annual)

Revenue

Metric	2025-05-31	2024-05-31	2023-05-31
Reconciled Cost Of Revenue	-	$539,761	$48,360
Cost Of Revenue	-	$539,761	$48,360
Total Revenue	-	$2,228,823	$130,337
Operating Revenue	-	$2,228,823	$130,337

Expenses

Metric	2025-05-31	2024-05-31	2023-05-31
Interest Expense	-	$2,271	$735
Total Expenses	-	$971,671	$343,297
Other Income Expense	-	$-8,266	$12,638
Net Non Operating Interest Income Expense	-	$-2,022	$-735
Interest Expense Non Operating	-	$2,271	$735
Operating Expense	-	$431,910	$294,937
General And Administrative Expense	-	$431,910	$294,937

Income & Earnings

Metric	2025-05-31	2024-05-31	2023-05-31
Normalized Income	$793,755	$1,069,313	$-178,877
Net Income From Continuing Operation Net Minority Interest	-	$1,062,270	$-168,299
Net Interest Income	-	$-2,022	$-735
Interest Income	-	$249	$0
Net Income From Continuing And Discontinued Operation	-	$1,062,270	$-168,299
Total Operating Income As Reported	-	$1,257,152	$-212,960
Net Income Common Stockholders	-	$1,062,270	$-168,299
Net Income	-	$1,062,270	$-168,299
Net Income Including Noncontrolling Interests	-	$1,062,270	$-168,299
Net Income Continuous Operations	-	$1,062,270	$-168,299
Pretax Income	-	$1,246,864	$-201,057
Interest Income Non Operating	-	$249	$0
Operating Income	-	$1,257,152	$-212,960
Gross Profit	-	$1,689,062	$81,977

Per Share Metrics

Metric	2025-05-31	2024-05-31	2023-05-31
Diluted EPS	-	$0.06	$-0.01
Basic EPS	-	$0.06	$-0.01

Other

Metric	2025-05-31	2024-05-31	2023-05-31
Tax Effect Of Unusual Items	$-777	$-1,223	$2,060
Tax Rate For Calcs	$0	$0	$0
Normalized EBITDA (Bullshit earnings)	-	$1,307,476	$-210,437
Total Unusual Items	-	$-8,266	$12,638
Total Unusual Items Excluding Goodwill	-	$-8,266	$12,638
Reconciled Depreciation	-	$50,075	$2,523
EBITDA (Bullshit earnings)	-	$1,299,210	$-197,799
EBIT	-	$1,249,135	$-200,322
Diluted Average Shares	-	$16,500,000	$16,500,000
Basic Average Shares	-	$16,500,000	$16,500,000
Diluted NI Availto Com Stockholders	-	$1,062,270	$-168,299
Tax Provision	-	$184,594	$-32,758
Gain On Sale Of Security	-	$-8,266	$12,638
Selling General And Administration	-	$431,910	$294,937
Other Gand A	-	$431,910	$294,937

Fetched: 2026-02-02

Balance Sheet (Annual)

Assets

Metric	2024-05-31	2023-05-31
Net Tangible Assets	$863,037	$-199,099
Total Assets	$1,642,282	$84,642
Total Non Current Assets	$500,658	$84,642
Non Current Deferred Assets	$0	$32,792
Non Current Deferred Taxes Assets	$0	$32,792
Current Assets	$1,141,624	$0
Prepaid Assets	$33,233	$0
Receivables	$371,123	$0
Accounts Receivable	$133,403	$0
Allowance For Doubtful Accounts Receivable	$-2,857	$0
Gross Accounts Receivable	$136,260	$0
Cash Cash Equivalents And Short Term Investments	$737,268	$0
Cash And Cash Equivalents	$737,268	$0

Debt

Metric	2024-05-31	2023-05-31
Total Debt	$338,339	$30,212
Long Term Debt And Capital Lease Obligation	$248,618	$20,076
Current Debt And Capital Lease Obligation	$89,721	$10,136

Liabilities

Metric	2024-05-31	2023-05-31
Total Liabilities Net Minority Interest	$779,245	$283,741
Total Non Current Liabilities Net Minority Interest	$265,906	$20,076
Non Current Deferred Liabilities	$17,288	$0
Non Current Deferred Taxes Liabilities	$17,288	$0
Current Liabilities	$513,339	$263,665
Current Deferred Liabilities	$3,416	$87,091
Payables And Accrued Expenses	$420,202	$166,438
Payables	$395,699	$161,622
Total Tax Payable	$134,494	$0
Income Tax Payable	$134,494	$0
Accounts Payable	$19,506	$0

Equity

Metric	2024-05-31	2023-05-31
Common Stock Equity	$863,037	$-199,099
Total Equity Gross Minority Interest	$863,037	$-199,099
Stockholders Equity	$863,037	$-199,099
Other Equity Interest	$-1,500	$-1,500
Gains Losses Not Affecting Retained Earnings	$-173	$-39
Other Equity Adjustments	$-173	$-39
Retained Earnings	$861,924	$-200,346

Other

Metric	2024-05-31	2023-05-31
Ordinary Shares Number	$16,500,000	$16,500,000
Share Issued	$16,500,000	$16,500,000
Tangible Book Value	$863,037	$-199,099
Invested Capital	$863,037	$-199,099
Working Capital	$628,285	$-263,665
Capital Lease Obligations	$338,339	$30,212
Total Capitalization	$863,037	$-199,099
Additional Paid In Capital	$1,286	$1,286
Capital Stock	$1,500	$1,500
Common Stock	$1,500	$1,500
Long Term Capital Lease Obligation	$248,618	$20,076
Current Deferred Revenue	$3,416	$87,091
Current Capital Lease Obligation	$89,721	$10,136
Current Accrued Expenses	$24,503	$4,816
Dueto Related Parties Current	$241,699	$161,622
Net PPE	$500,658	$51,850
Accumulated Depreciation	$-53,013	$-2,526
Gross PPE	$553,671	$54,376
Leases	$19,445	$0
Machinery Furniture Equipment	$193,806	$54,376
Buildings And Improvements	$340,420	$0
Properties	$0	$0
Duefrom Related Parties Current	$237,720	$0

Fetched: 2026-02-02

Cash Flow Statement (Annual)

Free Cash Flow

Metric	2024-05-31	2023-05-31
Free Cash Flow	$910,625	$-161,041

Operating Activities

Metric	2024-05-31	2023-05-31
Operating Cash Flow	$1,069,002	$-106,721
Cash Flow From Continuing Operating Activities	$1,069,002	$-106,721

Investing Activities

Metric	2024-05-31	2023-05-31
Capital Expenditure	$-158,377	$-54,320
Investing Cash Flow	$-158,377	$-54,320
Cash Flow From Continuing Investing Activities	$-158,377	$-54,320

Financing Activities

Metric	2024-05-31	2023-05-31
Financing Cash Flow	$-173,473	$161,041
Cash Flow From Continuing Financing Activities	$-173,473	$161,041
Net Other Financing Charges	$-162,934	$130,861

Other

Metric	2024-05-31	2023-05-31
Repayment Of Debt	$-10,539	-
Interest Paid Supplemental Data	$2,271	$735
Income Tax Paid Supplemental Data	$0	$0
End Cash Position	$737,268	$0
Beginning Cash Position	$0	$0
Effect Of Exchange Rate Changes	$116	$0
Changes In Cash	$737,152	-
Net Issuance Payments Of Debt	$-10,539	$30,180
Net Long Term Debt Issuance	$-10,539	$30,180
Long Term Debt Payments	$-10,539	-
Net PPE Purchase And Sale	$-158,377	$-54,320
Purchase Of PPE	$-158,377	$-54,320
Change In Working Capital	$-51,386	$59,055
Change In Other Working Capital	$-33,702	$54,244
Change In Other Current Liabilities	$-21,794	$0
Change In Payables And Accrued Expense	$173,676	$4,811
Change In Accrued Expense	$19,678	$4,811
Change In Payable	$153,998	-
Change In Account Payable	$19,504	$0
Change In Tax Payable	$134,494	$0
Change In Income Tax Payable	$134,494	$0
Change In Prepaid Assets	$-33,324	$0
Change In Receivables	$-136,242	$0
Changes In Account Receivables	$-136,242	$0
Provisionand Write Offof Assets	$8,043	$0
Depreciation Amortization Depletion	$50,075	$2,523
Depreciation And Amortization	$50,075	$2,523
Depreciation	$50,075	$2,523
Net Income From Continuing Operations	$1,062,270	$-168,299
Issuance Of Debt	-	$30,180
Long Term Debt Issuance	-	$30,180

Fetched: 2026-02-02