stockrow
Saturday 7 November 2026
Export BDAI’s income statement to Excel — free account
Biddance AI Systems, Inc.
BDAI Technology Information Technology Services
Biddance AI Systems, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $6.5 million, up 125.0% from fiscal 2024.
1.75
0.13
−6.91%
Follow BDAI
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 | — | 7 | 7 | 7 | 6 | 6 | 6 | 5 | 3 | 7 | — | (0.7%) | — | — | — | — | |
| Gross margin, % | — | 52.98 | 54.96 | 48.53 | 54.63 | 60.05 | 55.02 | 42.10 | 34.63 | 10.56 | — | (42.4) pt | ||||||
| EBT | — | 3 | 3 | 2 | 2 | 2 | 2 | 2 | (1) | 0 | — | (31.4%) | ||||||
| EBT margin, % | — | 38.24 | 38.93 | 34.01 | 33.73 | 34.24 | 29.07 | 34.94 | (29.50) | 1.97 | — | (36.3) pt | ||||||
| Net income | — | 2 | 2 | 2 | 2 | 2 | 1 | 1 | (1) | 0 | (2) | (26.6%) | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | 0.84 | 0.84 | 0.85 | 0.71 | 0.79 | 0.78 | 0.56 | 0.35 | 0.80 | — | (0.7%) | |||||
| Earnings | — | 0.26 | 0.27 | 0.25 | 0.21 | 0.20 | 0.17 | 0.13 | (0.11) | 0.02 | — | (26.6%) | ||||||
| Cash flow | — | 0.01 | 0.11 | (0.02) | 0.24 | (0.03) | 0.47 | (0.01) | (0.08) | (0.19) | 0.00 | n/m | ||||||
| Capex | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | (0.02) | (0.04) | 0.00 | 0.00 | n/m | ||||||
| Free cash flow | — | 0.01 | 0.11 | (0.02) | 0.24 | (0.03) | 0.47 | (0.03) | (0.12) | (0.19) | 0.00 | n/m | ||||||
| Book value | — | 0.63 | 0.86 | 1.09 | 1.36 | 1.60 | 1.65 | 3.46 | 4.30 | 4.39 | 0.00 | +27.4% | ||||||
| Shares, m | — | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | — | 0.0% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | — | — | — | — | |||||
| P/S | — | — | — | — | — | — | — | — | — | — | — | — | ||||||
| P/B | — | 0.00 | 0.00 | 0.00 | 0.00 | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/FCF | — | (0.34) | (0.34) | (0.34) | (0.34) | (0.34) | (0.34) | (2.04) | 211.71 | 37.12 | 67.10 | 27.2 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | 0 | 1 | 0 | 2 | 0 | 4 | 0 | (1) | (2) | 0 | n/m | |||||
| Capex | — | 0 | 0 | — | 0 | 0 | — | 0 | 0 | — | 0 | +83.2% | ||||||
| Free cash flow | — | 0 | 1 | 0 | 2 | 0 | 4 | 0 | (1) | (2) | (1) | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | 5 | 3 | 5 | 8 | 10 | 7 | 21 | 32 | 36 | 47 | +28.1% | |||||
| Net debt | — | (3) | (3) | (3) | (5) | (7) | (3) | (16) | (28) | (22) | (37) | +30.1% | ||||||
| Shareholders’ equity | — | 5 | 7 | 9 | 11 | 13 | 14 | 28 | 35 | 36 | 45 | +27.4% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | 0.00 | 26.14 | 18.39 | 12.74 | 10.58 | 7.38 | 3.70 | (2.33) | 0.43 | 0.00 | +0.4 pt | |||||
| ROIC | — | 0.00 | 0.00 | 0.00 | 16.92 | 22.52 | 9.97 | 0.51 | (15.25) | (7.80) | 0.00 | (7.8) pt | ||||||
| ROE | — | 0.00 | 36.34 | 25.25 | 16.79 | 13.74 | 10.62 | 5.00 | (2.82) | 0.51 | 0.00 | +0.5 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | 66 | 60 | 48 | 30 | 24 | — | (22.3%) | |||||
| Revenue/emp, $m | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.10 | 0.11 | 0.10 | 0.10 | 0.27 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · fundamentals updated 2 Nov 2026
Biddance AI Systems, 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 |
|---|---|---|---|---|---|---|---|---|---|
| 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% | Compare |
| 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) | — | — | |
| VEEA Veea Inc. | $14.0M | — (loss-making) | — | +141.70% (above 0%: growing) | n/m | −77.61% (below 0%: shrinking) | 77.98% | (4,054.99%) | Compare |
| SOAR SOAR AI, Inc. | $9.9M | 0.5× | — | −96.12% (below 0%: shrinking) | n/m | −153.91% (below 0%: shrinking) | 69.74% | (261.14%) | Compare |
| DCM DeFi Capital Markets, Inc. | $9.4M | — (loss-making) | 32.8× | −97.13% (below 0%: shrinking) | n/m | −112.17% (below 0%: shrinking) | 8.30% | (672.63%) | Compare |
| GMM Global Mofy AI Limited | $9.1M | — | — | — | — | +56.29% (above 0%: growing) | — | — | Compare |
| Median of peers | $15.7M | 0.5× | 7.3× | −0.40% | — | −77.61% | 21.77% | (261.14%) |