stockrow
Friday 6 November 2026
Export GXAI’s income statement to Excel — free account
Gaxos.ai Inc.
GXAI Communication Services Electronic Gaming & Multimedia
Gaxos.ai Inc.’s revenue for fiscal 2025 (year ended December 2025) was $1.9 million, up 48,225.0% from fiscal 2024.
- Revenue
- +1,337.1%
- EPS
- +118.2%
- Free cash flow
- −47.2%
Quarter to June 2026, against a year earlier
0.38
0.01
+2.70%
Follow GXAI
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 | — | — | — | — | — | — | — | 0 | 0 | 2 | 6 | +7,927.0% | 11 | 14 | — | +170.4% | |
| Gross margin, % | — | — | — | — | — | — | 0.00 | 100.00 | 100.00 | 100.00 | 100.00 | +100.0 pt | ||||||
| EBT | — | — | — | — | — | 0 | (1) | (4) | (3) | (4) | (5) | +332.0% | ||||||
| EBT margin, % | — | — | — | — | — | 0.00 | 0.00 | (1,316,033.33) | (85,607.50) | (221.53) | (78.63) | (221.5) pt | ||||||
| Net income | — | — | — | — | — | 0 | (1) | (4) | (3) | (4) | (5) | +332.0% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.27 | 0.58 | n/m | |||||
| Earnings | — | — | — | — | — | (0.02) | (1.64) | (4.00) | (1.92) | (0.55) | (0.50) | +141.0% | ||||||
| Cash flow | — | — | — | — | — | 0.00 | (1.45) | (3.02) | (1.84) | (0.54) | (0.52) | +227.9% | ||||||
| Capex | — | — | — | — | — | 0.00 | (0.07) | (0.06) | (0.11) | (0.08) | 0.00 | n/m | ||||||
| Free cash flow | — | — | — | — | — | 0.00 | (1.52) | (3.07) | (1.95) | (0.63) | (0.53) | +239.7% | ||||||
| Book value | — | — | — | — | — | 2.76 | 0.79 | 3.47 | 9.35 | 1.80 | 1.57 | (10.2%) | ||||||
| Shares, m | — | — | — | — | — | 1 | 1 | 1 | 2 | 7 | 8 | +75.3% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | — | — | — | — | — | — | — | 0.00 | 0.00 | 3.93 | 0.64 | 1.3 | ||||||
| P/B | — | — | — | — | — | — | — | 1.17 | 0.55 | 0.60 | 0.24 | 0.8 | ||||||
| EV/Sales | — | — | — | — | — | — | — | 0.00 | 0.00 | (2.47) | (1.28) | (0.8) | ||||||
| EV/FCF | — | — | — | — | — | — | — | (0.14) | 2.19 | 1.08 | 1.40 | 1.0 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | 0 | (1) | (3) | (3) | (4) | (5) | +476.0% | |||||
| Capex | — | — | — | — | — | — | 0 | 0 | 0 | (1) | 0 | +110.2% | ||||||
| Free cash flow | — | — | — | — | — | 0 | (1) | (3) | (3) | (4) | (5) | +496.7% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | 2 | 1 | 3 | 16 | 12 | 11 | +54.9% | |||||
| Net debt | — | — | — | — | — | (2) | (1) | (4) | (17) | (12) | (12) | +56.2% | ||||||
| Shareholders’ equity | — | — | — | — | — | 2 | 1 | 3 | 17 | 13 | 16 | +57.5% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | 0.00 | (94.13) | (170.28) | (32.99) | (25.62) | (23.68) | (25.6) pt | |||||
| ROIC | — | — | — | — | — | 0.00 | (15,085.81) | 0.00 | 0.00 | (819.42) | (89.88) | (819.4) pt | ||||||
| ROE | — | — | — | — | — | 0.00 | (103.17) | (192.05) | (34.10) | (26.57) | (24.91) | (26.6) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | 2 | 3 | 3 | 3 | 3 | — | +10.7% | |||||
| Revenue/emp, $m | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.64 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026
Gaxos.ai Inc. vs peers in Electronic Gaming & Multimedia (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 |
|---|---|---|---|---|---|---|---|---|---|
| GAME GameSquare Holdings, Inc. | $46.3M | — (loss-making) | — (loss-making) | +137.21% (above 0%: growing) | n/m | −263.32% (below 0%: shrinking) | 48.98% | (9.26%) | Compare |
| MSGM Motorsport Games Inc. | $19.6M | 10.0× | 15.3× | +36.58% (above 0%: growing) | −90.24% (below 0%: shrinking) | +381.17% (above 0%: growing) | 81.79% | 18.03% | Compare |
| SNAL Snail, Inc. | $16.3M | — (loss-making) | 4.9× | −11.31% (below 0%: shrinking) | n/m | +18.27% (above 0%: growing) | 39.07% | (13.54%) | Compare |
| GIGM GigaMedia Limited | $15.5M | 17.5× | — | +245.41% (above 0%: growing) | n/m | +52.13% (above 0%: growing) | 63.21% | 21.55% | Compare |
| GDC GD Culture Group Limited | $4.6M | — (loss-making) | — | −99.03% (below 0%: shrinking) | n/m | −512.34% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| GXAI Gaxos.ai Inc. | $4.0M | — (loss-making) | — (loss-making) | +1,337.08% (above 0%: growing) | n/m | −47.21% (below 0%: shrinking) | 100.00% | (75.89%) | |
| DKI DarkIris Inc. | $1.6M | — | — | — | — | −34.78% (below 0%: shrinking) | — | — | Compare |
| MGAM Mobile Global Esports Inc. | $800.0K | — (loss-making) | — (loss-making) | +875.00% (above 0%: growing) | n/m | −3.83% (below 0%: shrinking) | (564.10%) | (5,439.10%) | Compare |
| TRUG TruGolf Holdings, Inc. | $730.0K | — (loss-making) | — (loss-making) | +34.36% (above 0%: growing) | n/m | −5.69% (below 0%: shrinking) | 59.84% | (3.83%) | Compare |
| Median of peers | $10.0M | — | — | +36.58% | — | −4.76% | 48.98% | (3.83%) |
Pay and ownership Proxy statement filed 2 July 2026
Ownership
Directors and executive officers, together
3.17%
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement