Saturday 17 October 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. Insiders bought in the last twelve months.

2.27 0.15 −6.20%

Follow BDAI

Alert me

Market cap: $21.8M
P/E: —
Fwd P/E: —
Dividend yield: —
F-score: 4/9
Altman Z: 89.04
Beneish M: 2.02
Dividend safety: n/a

Overview Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total buys 0.00

Total sells 0.06

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	1	—	—	—	—
Sell	—	—	—	—	—	—	—	1	—	—	—	—

Insider Ownership —

Capital & Financial Ratios $m

Market Cap 21.76

Revenue —

Net Income (1.51)

Free Cash Flow (0.51)

Net Debt (21.66)

Current Ratio 8.23

Debt/Equity 0.00

P/E ratio —

Fwd P/E —

P/S ratio —

P/B ratio 0.00

Past 5Y EPS Growth (69.31%)

This Y EPS Growth 119.70%

Next Y EPS Growth —

Next Y revenue growth —

Next 5Y EPS Growth —

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

Assets vs Liabilities $m

	2022	2023	2024	2025
Cash	5	18	30	22
Receivables	5	6	2	18
Inventory	0	0	0	0
Other	0	0	0	0
	11	25	34	41

	2022	2023	2024	2025
Payables	1	1	0	0
ST’ Debt	—	—	—	—
Other	0	0	0	—
	4	3	3	5

Compound Annual Growth %

	10y	5y	3y
Sales	—	2.40%	0.55%
Cash Flow	—	0.00%	0.00%
Earnings	—	(36.09%)	(49.71%)
Book Value	—	26.39%	38.59%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	7
’24	—	—	—	—	3
’23	—	—	—	—	5
’22	—	—	—	—	6
’21	—	—	—	—	6
’20	—	—	—	—	6

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	(2)
’24	—	—	—	—	(1)
’23	—	—	—	—	0
’22	—	—	—	—	4
’21	—	—	—	—	0
’20	—	—	—	—	2

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	1	—	(2)	(2)
’24	—	1	—	(1)	(1)
’23	—	0	—	0	0
’22	—	4	—	4	4
’21	—	—	—	0	0
’20	—	—	—	2	2

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	1.57
’24	—	—	—	—	(7.97)
’23	—	—	—	—	300.03
’22	—	—	—	—	487.55
’21	—	—	—	—	562.56

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	—	—	—	—	—	—	—	3,862.50	2,036.25	4,312.50	Analyst estimates 2026–2028 Powerpack
	High	—	—	—	—	—	—	—	149,235.00	24,300.00	15,675.00
People
People	Employees	—	—	—	—	—	66	60	48	30	24
	Revenue/emp, $m	—	0.00	0.00	0.00	0.00	0.10	0.11	0.10	0.10	0.27
Income, $m
Income, $m	Revenue	—	7	7	7	6	6	6	5	3	7
	Gross margin, %	—	52.98	54.96	48.53	54.63	60.05	55.02	42.10	34.63	10.56
	EBT	—	3	3	2	2	2	2	2	(1)	0
	EBT margin, %	—	38.24	38.93	34.01	33.73	34.24	29.07	34.94	(29.50)	1.97
	Net income	—	2	2	2	2	2	1	1	(1)	0
	Depreciation	—	0	0	0	0	0	0	0	0	0
Per share, $
Per share, $	Revenue	—	0.44	0.44	0.44	2,001.62	2,228.00	2,216.76	1,303.91	25.82	56.94
	Earnings	—	0.14	0.14	0.13	576.43	562.56	487.55	300.03	(7.97)	1.57
	Cash flow	—	0.01	0.06	(0.01)	666.52	(74.00)	1,318.66	(17.69)	(6.12)	(13.38)
	Capex	—	0.00	0.00	0.00	0.00	0.00	0.00	(53.29)	(2.58)	0.00
	Free cash flow	—	0.01	0.06	(0.01)	666.52	(74.00)	1,318.66	(70.97)	(8.70)	(13.38)
	Book value	—	0.33	0.45	0.57	3,850.52	4,526.28	4,664.31	8,096.46	313.55	313.68
	Shares, m	—	16	16	16	0	0	0	0	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
	EV/Sales	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	EV/FCF	—	(0.34)	(0.34)	(0.34)	(0.34)	(0.34)	(0.34)	(2.04)	211.71	37.12
Cash, $m
Cash, $m	Operating cash flow	—	0	1	0	2	0	4	0	(1)	(2)
	Capex	—	0	0	—	0	0	—	0	0	—
	Free cash flow	—	0	1	0	2	0	4	0	(1)	(2)
Balance, $m
Balance, $m	Working capital	—	5	3	5	8	10	7	21	32	36
	Total debt	—	—	—	—	—	—	2	2	2	—
	Net debt	—	(3)	(3)	(3)	(5)	(7)	(3)	(16)	(28)	(22)
	Shareholders’ equity	—	5	7	9	11	13	14	28	35	36
Returns, %
Returns, %	ROA	—	0.00	26.14	18.39	12.74	10.58	7.38	3.70	(2.33)	0.43
	ROIC	—	0.00	0.00	0.00	16.92	22.52	9.97	0.51	(15.25)	(7.80)
	ROE	—	0.00	36.34	25.25	16.79	13.74	10.62	5.00	(2.82)	0.51

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
SAIH SAIHEAT Limited	$50.9M	— (loss-making)	—	—	n/m	−2,693.33% (below 0%: shrinking)	11.20%	0.00%	Compare
AIOS AIOS Tech Inc.	$36.2M	0.1×	0.3×	+86.74% (above 0%: growing)	n/m	+102.58% (above 0%: growing)	15.66%	0.00%	Compare
CLPS CLPS Incorporation	$30.3M	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	$23.5M	— (loss-making)	— (loss-making)	−40.53% (below 0%: shrinking)	n/m	—	0.00%	0.00%	Compare
BDAI Biddance AI Systems, Inc.	$21.8M	—	—	—	—	−518.36% (below 0%: shrinking)	—	—
VEEA Veea Inc.	$15.1M	— (loss-making)	—	+141.70% (above 0%: growing)	n/m	−77.61% (below 0%: shrinking)	77.98%	(4,054.99%)	Compare
GMM Global Mofy AI Limited	$12.1M	—	—	—	—	+56.29% (above 0%: growing)	—	—	Compare
SLAI SOLAI Limited	$10.2M	— (loss-making)	— (loss-making)	+104.38% (above 0%: growing)	n/m	+78.01% (above 0%: growing)	(33.47%)	(86.31%)	Compare
GLE Global Engine Group Holding Limited	$9.4M	—	—	—	—	−499.14% (below 0%: shrinking)	—	—	Compare
Median of peers	$19.3M	—	—	+86.74%	—	+56.29%	13.43%	0.00%

All 73 Information Technology Services stocks →