stockrow
Saturday 7 November 2026
Export AIOS’s income statement to Excel — free account
AIOS Tech Inc.
AIOS Technology Information Technology Services
AIOS Tech Inc.’s revenue for fiscal 2025 (year ended December 2025) was $5.1 million, down 98.5% from fiscal 2024.
8.65
0.25
−2.81%
Follow AIOS
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 | 27 | 29 | 25 | 3 | 42 | 160 | 234 | 387 | 340 | 5 | 414 | (17.0%) | — | — | — | — | |
| Gross margin, % | 38.61 | 35.77 | 29.96 | 99.23 | 52.66 | 33.74 | 15.82 | 10.34 | 9.09 | 71.95 | 26.67 | +33.3 pt | ||||||
| EBT | 8 | 4 | (6) | 1 | 11 | 41 | 23 | 24 | (10) | (224) | 90 | n/m | ||||||
| EBT margin, % | 29.29 | 14.37 | (22.92) | 46.56 | 25.74 | 25.45 | 9.62 | 6.08 | (2.90) | (4,412.87) | 21.74 | (4,442.2) pt | ||||||
| Net income | 6 | 7 | (5) | 1 | 10 | 31 | 18 | 18 | 6 | (221) | (284) | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 450.88 | 397.29 | 320.94 | 31.06 | 454.15 | 1,488.84 | 1,174.98 | 1,960.81 | 1,678.44 | 21.85 | 0.00 | (28.6%) | |||||
| Earnings | 98.00 | 98.00 | (66.00) | 34.00 | (142.00) | 282.00 | 88.40 | 89.20 | 28.60 | (953.00) | 92.71 | n/m | ||||||
| Cash flow | 26.24 | (82.95) | (9.20) | 4.12 | 28.92 | 221.72 | (145.27) | 180.02 | (373.40) | (115.90) | 0.00 | n/m | ||||||
| Capex | (16.32) | (42.54) | (1.46) | (2.92) | (2.77) | (1.91) | (3.65) | (2.78) | 0.63 | 0.30 | 0.00 | n/m | ||||||
| Free cash flow | 9.92 | (125.49) | (10.66) | 1.20 | 26.15 | 219.82 | (148.92) | 177.24 | (372.77) | (115.60) | 0.00 | n/m | ||||||
| Book value | 518.25 | 551.46 | 466.46 | 663.41 | 860.47 | 1,715.63 | 952.32 | 1,029.69 | 1,041.58 | 20.21 | 0.00 | (30.3%) | ||||||
| Shares, m | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | +16.2% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | 6.68 | 2.01 | 0.00 | 0.00 | 0.00 | 2.28 | 0.54 | 0.85 | 1.45 | 0.23 | 0.09 | 1.4 | |||||
| P/S | 0.00 | 0.00 | 0.00 | 0.00 | 107.73 | 0.47 | 0.03 | 0.02 | 0.04 | 0.01 | 0.00 | 10.8 | ||||||
| P/B | 0.00 | 0.00 | 0.00 | 0.00 | 90.12 | 0.41 | 0.06 | 0.05 | 0.08 | 0.54 | 0.03 | 9.1 | ||||||
| EV/Sales | 0.00 | 0.00 | 0.00 | (0.03) | 107.47 | (0.28) | (0.16) | (0.28) | 0.04 | 0.02 | 0.01 | 10.7 | ||||||
| EV/FCF | 0.00 | 0.00 | 0.11 | 0.16 | 1,856.48 | (1.08) | 2.52 | (3.65) | (0.29) | (0.03) | (0.04) | 185.4 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | 2 | (6) | (1) | 0 | 3 | 24 | (29) | 35 | (76) | (27) | (138) | n/m | |||||
| Capex | (1) | (3) | 0 | 0 | 0 | 0 | (1) | (1) | 0 | 0 | 0 | n/m | ||||||
| Free cash flow | 1 | (9) | (1) | 0 | 2 | 24 | (30) | 35 | (76) | (27) | (138) | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | 19 | 25 | 16 | 15 | 34 | 139 | 140 | 182 | 192 | 5 | 29 | (14.6%) | |||||
| Net debt | (11) | (2) | (1) | (3) | (16) | (121) | (71) | (125) | (1) | (1) | (1) | (20.4%) | ||||||
| Shareholders’ equity | 31 | 41 | 37 | 54 | 80 | 185 | 190 | 203 | 211 | 5 | 29 | (19.0%) | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | 15.37 | 14.04 | (9.25) | 3.64 | (12.96) | 15.90 | 6.32 | 5.87 | 1.97 | (159.78) | 0.00 | (175.1) pt | |||||
| ROIC | 24.82 | 6.26 | (9.31) | 1.43 | 9.86 | 37.52 | 9.28 | 15.15 | (2.96) | 28.10 | 0.00 | +3.3 pt | ||||||
| ROE | 24.92 | 19.91 | (13.31) | 6.04 | (19.56) | 22.97 | 9.41 | 8.95 | 2.79 | (204.72) | 0.00 | (229.6) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | 89 | 89 | 88 | 142 | 736 | 178 | 252 | 206 | 196 | 20 | — | (15.3%) | |||||
| Revenue/emp, $m | 0.30 | 0.33 | 0.29 | 0.02 | 0.06 | 0.90 | 0.93 | 1.88 | 1.74 | 0.25 | — | (2.0%) | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Dec 2021 · fundamentals updated 2 Nov 2026
AIOS Tech Inc. vs peers in Information Technology Services (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 |
|---|---|---|---|---|---|---|---|---|---|
| WYY WidePoint Corporation | $61.8M | — (loss-making) | 210× | +1.92% (above 0%: growing) | n/m | −103.84% (below 0%: shrinking) | 15.39% | 0.03% | Compare |
| CTM Castellum, Inc. | $44.9M | — (loss-making) | — (loss-making) | +0.56% (above 0%: growing) | n/m | −234.29% (below 0%: shrinking) | 36.05% | (3.84%) | Compare |
| SAIH SAIHEAT Limited | $39.4M | — (loss-making) | — | — | n/m | −2,693.33% (below 0%: shrinking) | 11.20% | 0.00% | Compare |
| TDTH Trident Digital Tech Holdings Ltd | $38.0M | — | — | — | — | — | — | — | Compare |
| ZONE Zone Frontier Inc. | $30.8M | — (loss-making) | — | −0.40% (below 0%: shrinking) | n/m | −2,753.59% (below 0%: shrinking) | 49.85% | (1,129.57%) | Compare |
| AIOS AIOS Tech Inc. | $29.4M | 0.1× | 0.3× | +86.74% (above 0%: growing) | n/m | +102.58% (above 0%: growing) | 15.66% | 0.00% | |
| CLPS CLPS Incorporation | $27.8M | 4.0× | 7.3× | +8.64% (above 0%: growing) | −150.00% (below 0%: shrinking) | +78.34% (above 0%: growing) | 21.77% | 0.00% | Compare |
| JFU 9F Inc. Sponsored ADR | $17.4M | — (loss-making) | — (loss-making) | −40.53% (below 0%: shrinking) | +72.22% (above 0%: growing) | — | 0.00% | 0.00% | Compare |
| BDAI Biddance AI Systems, Inc. | $16.9M | — | — | — | — | −518.36% (below 0%: shrinking) | — | — | Compare |
| Median of peers | $34.4M | — | — | +0.56% | — | −376.32% | 18.58% | 0.00% |