stockrow
Sunday 8 November 2026
Export AIXI’s income statement to Excel — free account
XIAO-I Corporation Unsponsored ADR
AIXITechnology Software Application
XIAO-I Corporation Unsponsored ADR’s revenue for fiscal 2025 (year ended December 2025) was $12.3 million, down 82.5% from fiscal 2024.
2.50
0.08
−3.10%
Follow AIXI
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 | — | — | — | — | — | 33 | 48 | 59 | 70 | 12 | — | (21.5%) | — | — | — | — | |
| Gross margin, % | — | — | — | — | — | 66.53 | 63.93 | 66.63 | 68.34 | 44.44 | — | (22.1) pt | ||||||
| EBT | — | — | — | — | — | 4 | (5) | (23) | (15) | (102) | — | n/m | ||||||
| EBT margin, % | — | — | — | — | — | 12.04 | (11.09) | (39.24) | (20.69) | (826.00) | — | (838.0) pt | ||||||
| Net income | — | — | — | — | — | 3 | (6) | (27) | (15) | (102) | (147) | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | 617.15 | 914.33 | 1,050.89 | 57.30 | 6.23 | — | (68.3%) | |||||
| Earnings | — | — | — | — | — | 63.83 | (113.38) | (466.11) | (11.86) | (51.22) | — | n/m | ||||||
| Cash flow | — | — | — | — | — | (225.56) | (207.28) | (280.45) | (12.34) | (1.87) | 0.00 | (69.8%) | ||||||
| Capex | — | — | — | — | — | 1.47 | (2.03) | (39.18) | (0.30) | 0.02 | 0.00 | (65.3%) | ||||||
| Free cash flow | — | — | — | — | — | (224.09) | (209.31) | (319.63) | (12.64) | (1.84) | 0.00 | (69.9%) | ||||||
| Book value | — | — | — | — | — | (64.19) | (170.48) | (150.39) | (12.85) | (53.04) | 0.00 | (4.7%) | ||||||
| Shares, m | — | — | — | — | — | 0 | 0 | 0 | 1 | 2 | — | +147.5% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | — | — | — | — | |||||
| P/S | — | — | — | — | — | — | — | — | — | — | — | — | ||||||
| P/B | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/Sales | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/FCF | — | — | — | — | — | 0.00 | 0.00 | 0.00 | (0.58) | (0.77) | (0.72) | (0.3) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | (12) | (11) | (16) | (15) | (4) | (37) | (25.4%) | |||||
| Capex | — | — | — | — | — | 0 | 0 | (2) | 0 | 0 | (2) | (14.1%) | ||||||
| Free cash flow | — | — | — | — | — | (12) | (11) | (18) | (16) | (4) | (39) | (25.5%) | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | 0 | (4) | (20) | (10) | (91) | (100) | +333.9% | |||||
| Net debt | — | — | — | — | — | 14 | 22 | 27 | 33 | 30 | 28 | +21.2% | ||||||
| Shareholders’ equity | — | — | — | — | — | (3) | (9) | (8) | (16) | (105) | (118) | +136.0% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | 0.00 | (10.95) | (41.70) | (19.11) | (199.62) | 0.00 | (199.6) pt | |||||
| ROIC | — | — | — | — | — | 29.50 | (15.28) | (75.35) | (47.95) | 0.00 | 0.00 | (29.5) pt | ||||||
| ROE | — | — | — | — | — | 0.00 | 95.39 | 303.27 | 119.71 | 167.82 | 0.00 | +167.8 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | 443 | 352 | 281 | 162 | 58 | — | (39.8%) | |||||
| Revenue/emp, $m | — | — | — | — | — | 0.07 | 0.14 | 0.21 | 0.43 | 0.21 | — | +30.4% | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · fundamentals updated 2 Nov 2026
XIAO-I Corporation Unsponsored ADR vs peers in Software Application (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 |
|---|---|---|---|---|---|---|---|---|---|
| HTCR HeartCore Enterprises, Inc. | $2.6M | 0.4× | 16.4× | +71.60% (above 0%: growing) | n/m | −383.28% (below 0%: shrinking) | (21.84%) | (256.38%) | Compare |
| MASK 3 E Network Technology Group Ltd | $2.5M | — | — | — | — | — | — | — | Compare |
| OMQS OMNIQ Corp. | $2.4M | — (loss-making) | — (loss-making) | −5.47% (below 0%: shrinking) | n/m | −81.56% (below 0%: shrinking) | 20.61% | (30.06%) | Compare |
| RCT RedCloud Holdings plc | $2.3M | — | — | — | — | −194.13% (below 0%: shrinking) | — | — | Compare |
| LGCL Lucas GC Limited | $1.6M | — | — | — | — | — | — | — | Compare |
| AMZE Amaze Holdings, Inc. | $1.6M | — (loss-making) | — (loss-making) | −28.77% (below 0%: shrinking) | n/m | −72.72% (below 0%: shrinking) | 87.67% | (753.03%) | Compare |
| FRGT Freight Technologies, Inc. | $1.5M | — (loss-making) | — | −5.40% (below 0%: shrinking) | −97.99% (below 0%: shrinking) | +71.03% (above 0%: growing) | 10.61% | (46.21%) | Compare |
| AIXI XIAO-I Corporation Unsponsored ADR | $1.5M | — | — | — | — | +66.94% (above 0%: growing) | — | — | |
| TGL Treasure Global Inc. | $930.0K | — (loss-making) | — (loss-making) | +108.30% (above 0%: growing) | n/m | +53.70% (above 0%: growing) | 0.00% | (117.69%) | Compare |
| Median of peers | $1.9M | — | — | −5.40% | — | −77.14% | 10.61% | (117.69%) |