UOKA
UOKA
MDJM LtdIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2024 | $38.42K ▲ | $1.46M ▲ | $-1.86M ▼ | -4.85K% ▲ | $-0.11 | $-1.83M ▼ |
| Q2-2024 | $9.95K ▼ | $1.3M ▲ | $-1.33M ▼ | -13.32K% ▼ | $-0.11 ▼ | $-1.29M ▼ |
| Q4-2023 | $104.9K ▲ | $497.32K ▼ | $-366.75K ▲ | -349.63% ▲ | $-0.03 ▲ | $-329.43K ▲ |
| Q2-2023 | $39.97K ▼ | $895.46K ▼ | $-793.7K ▲ | -1.99K% ▼ | $-0.07 ▲ | $-741.69K ▲ |
| Q2-2022 | $461.15K | $1.76M | $-1.26M | -274.01% | $-0.11 | $-1.25M |
What's going well?
Revenue grew sharply this quarter, showing the company can generate more sales. No unusual charges distorted results, so the numbers reflect the true business performance.
What's concerning?
Losses are growing much faster than revenue, and expenses are far too high for the current sales level. The big increase in share count means existing shareholders now own a smaller piece of a still-unprofitable company.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2025 | $1.31M ▼ | $5.22M ▲ | $567.5K ▼ | $4.66M ▲ |
| Q4-2024 | $1.83M ▲ | $5.21M ▲ | $1.63M ▲ | $3.58M ▼ |
| Q2-2024 | $84.24K ▼ | $4.32M ▲ | $280.86K ▲ | $4.04M ▲ |
| Q4-2023 | $503.5K ▼ | $4M ▼ | $122.04K ▼ | $3.88M ▼ |
| Q2-2023 | $761.58K | $4.29M | $162.43K | $4.12M |
What's financially strong about this company?
The company has no debt at all, plenty of cash, and most of its assets are real, tangible things like property and equipment. Shareholder equity is high and rising, and there are no hidden risks on the balance sheet.
What are the financial risks or weaknesses?
Cash is down compared to last quarter, and the company has a history of losses as shown by negative retained earnings. Receivables have jumped, so customers may be paying slower.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2024 | $-1.86M ▼ | $-656.16K ▼ | $-22.42K ▼ | $2.43M ▲ | $0 | $-678.59K ▼ |
| Q2-2024 | $-1.33M ▼ | $-404.55K ▼ | $-13.32K ▼ | $0 ▼ | $0 | $-417.88K ▼ |
| Q4-2023 | $-366.75K ▲ | $-334.37K ▼ | $1.98K ▲ | $7.94K ▲ | $0 | $-395.85K ▼ |
| Q2-2023 | $-793.7K ▲ | $-265K ▲ | $-40.76K ▲ | $-371.03K ▼ | $0 | $-310.06K ▲ |
| Q2-2022 | $-1.26M | $-930.36K | $-162.98K | $381.23K | $0 | $-930.36K |
What's strong about this company's cash flow?
The company raised enough money through new shares to temporarily boost its cash balance. There is no debt, so no interest payments or debt risk.
What are the cash flow concerns?
Cash burn is rising, and the business is not generating cash from operations. The company is highly dependent on raising new money from investors, and shareholders are being diluted.
5-Year Trend Analysis
A comprehensive look at MDJM Ltd's financial evolution and strategic trajectory over the past five years.
Key positives include the absence of financial debt, which removes interest and refinancing risk, and the presence of at least some remaining cash and equity buffer. Strategically, the company has a highly differentiated niche in cultural real estate and hospitality, backed by credible architectural and conservation partnerships and a willingness to adopt modern technologies and digital business models. Historically, the business has shown it can be profitable at a different scale, suggesting that profitability is not impossible in principle if revenue and costs can be realigned.
Major concerns are the collapse in revenue, the deep and growing operating and net losses, and the rapid erosion of cash, assets, and shareholder equity. Liquidity has deteriorated to a point where short-term pressures are very real, and the business currently relies on fresh equity issuance to stay funded. Execution risk around complex redevelopment projects, dependence on discretionary cultural and tourism spending, regulatory challenges for historic sites, and potential competitive imitation all add layers of uncertainty. Taken together, these factors raise questions about the long-term viability of the current model without a substantial turnaround.
The outlook is highly uncertain and depends on two difficult tasks: stabilizing and rebuilding revenue from the new cultural-real-estate and digital businesses, and bringing operating costs in line with a sustainable level of activity. In the near term, the financial trajectory is negative, and the company’s room for error is limited. Over the longer term, if UOKA can successfully complete key projects like Fernie Castle, grow its e-commerce and IP ecosystems, and convert its niche positioning into steady, high-value demand, the strategic concept could support a healthier business. For now, however, the numbers and the narrative are not yet aligned, and execution risk remains elevated.
About MDJM Ltd
https://ir.mdjmjh.comMDJM Ltd provides end-to-end services in the life cycle of a residential real estate project in the People's Republic of China. The company offers real estate agency services; and real estate consulting services; and training and evaluation to agency sales services. It also provides planning and design; marketing and sales; delivery and after-sales; and advertising services.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2024 | $38.42K ▲ | $1.46M ▲ | $-1.86M ▼ | -4.85K% ▲ | $-0.11 | $-1.83M ▼ |
| Q2-2024 | $9.95K ▼ | $1.3M ▲ | $-1.33M ▼ | -13.32K% ▼ | $-0.11 ▼ | $-1.29M ▼ |
| Q4-2023 | $104.9K ▲ | $497.32K ▼ | $-366.75K ▲ | -349.63% ▲ | $-0.03 ▲ | $-329.43K ▲ |
| Q2-2023 | $39.97K ▼ | $895.46K ▼ | $-793.7K ▲ | -1.99K% ▼ | $-0.07 ▲ | $-741.69K ▲ |
| Q2-2022 | $461.15K | $1.76M | $-1.26M | -274.01% | $-0.11 | $-1.25M |
What's going well?
Revenue grew sharply this quarter, showing the company can generate more sales. No unusual charges distorted results, so the numbers reflect the true business performance.
What's concerning?
Losses are growing much faster than revenue, and expenses are far too high for the current sales level. The big increase in share count means existing shareholders now own a smaller piece of a still-unprofitable company.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2025 | $1.31M ▼ | $5.22M ▲ | $567.5K ▼ | $4.66M ▲ |
| Q4-2024 | $1.83M ▲ | $5.21M ▲ | $1.63M ▲ | $3.58M ▼ |
| Q2-2024 | $84.24K ▼ | $4.32M ▲ | $280.86K ▲ | $4.04M ▲ |
| Q4-2023 | $503.5K ▼ | $4M ▼ | $122.04K ▼ | $3.88M ▼ |
| Q2-2023 | $761.58K | $4.29M | $162.43K | $4.12M |
What's financially strong about this company?
The company has no debt at all, plenty of cash, and most of its assets are real, tangible things like property and equipment. Shareholder equity is high and rising, and there are no hidden risks on the balance sheet.
What are the financial risks or weaknesses?
Cash is down compared to last quarter, and the company has a history of losses as shown by negative retained earnings. Receivables have jumped, so customers may be paying slower.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2024 | $-1.86M ▼ | $-656.16K ▼ | $-22.42K ▼ | $2.43M ▲ | $0 | $-678.59K ▼ |
| Q2-2024 | $-1.33M ▼ | $-404.55K ▼ | $-13.32K ▼ | $0 ▼ | $0 | $-417.88K ▼ |
| Q4-2023 | $-366.75K ▲ | $-334.37K ▼ | $1.98K ▲ | $7.94K ▲ | $0 | $-395.85K ▼ |
| Q2-2023 | $-793.7K ▲ | $-265K ▲ | $-40.76K ▲ | $-371.03K ▼ | $0 | $-310.06K ▲ |
| Q2-2022 | $-1.26M | $-930.36K | $-162.98K | $381.23K | $0 | $-930.36K |
What's strong about this company's cash flow?
The company raised enough money through new shares to temporarily boost its cash balance. There is no debt, so no interest payments or debt risk.
What are the cash flow concerns?
Cash burn is rising, and the business is not generating cash from operations. The company is highly dependent on raising new money from investors, and shareholders are being diluted.
5-Year Trend Analysis
A comprehensive look at MDJM Ltd's financial evolution and strategic trajectory over the past five years.
Key positives include the absence of financial debt, which removes interest and refinancing risk, and the presence of at least some remaining cash and equity buffer. Strategically, the company has a highly differentiated niche in cultural real estate and hospitality, backed by credible architectural and conservation partnerships and a willingness to adopt modern technologies and digital business models. Historically, the business has shown it can be profitable at a different scale, suggesting that profitability is not impossible in principle if revenue and costs can be realigned.
Major concerns are the collapse in revenue, the deep and growing operating and net losses, and the rapid erosion of cash, assets, and shareholder equity. Liquidity has deteriorated to a point where short-term pressures are very real, and the business currently relies on fresh equity issuance to stay funded. Execution risk around complex redevelopment projects, dependence on discretionary cultural and tourism spending, regulatory challenges for historic sites, and potential competitive imitation all add layers of uncertainty. Taken together, these factors raise questions about the long-term viability of the current model without a substantial turnaround.
The outlook is highly uncertain and depends on two difficult tasks: stabilizing and rebuilding revenue from the new cultural-real-estate and digital businesses, and bringing operating costs in line with a sustainable level of activity. In the near term, the financial trajectory is negative, and the company’s room for error is limited. Over the longer term, if UOKA can successfully complete key projects like Fernie Castle, grow its e-commerce and IP ecosystems, and convert its niche positioning into steady, high-value demand, the strategic concept could support a healthier business. For now, however, the numbers and the narrative are not yet aligned, and execution risk remains elevated.

CEO
Siping Xu
Compensation Summary
(Year )
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2025-05-20 | Reverse | 1:25 |
Ratings Snapshot
Rating : C-

