stockrow
Saturday 7 November 2026
Export HPAI’s income statement to Excel — free account
Helport AI Limited
HPAI Technology Software Infrastructure
Helport AI Limited’s revenue for fiscal 2025 (year ended June 2025) was $34.9 million, up 17.9% from fiscal 2024.
0.37
0.09
+32.14%
Follow HPAI
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to June
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Dec ’25 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | 3 | 3 | 13 | 30 | 35 | — | +90.1% | — | — | — | — | |
| Gross margin, % | — | — | — | — | — | 53.26 | 53.27 | 61.64 | 62.81 | 54.87 | — | +1.6 pt | ||||||
| EBT | — | — | — | — | — | 1 | (2) | 6 | 9 | 2 | 9 | +25.2% | ||||||
| EBT margin, % | — | — | — | — | — | 36.54 | 0.00 | 45.45 | 30.33 | 6.88 | 0.00 | (29.7) pt | ||||||
| Net income | — | 0 | — | — | — | 0 | 0 | 0 | 7 | 2 | 9 | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | 0.12 | 0.09 | 0.42 | 0.98 | 0.93 | 0.00 | +68.4% | |||||
| Earnings | — | — | — | — | — | 0.04 | 0.17 | 0.16 | 0.24 | 0.05 | 0.31 | +8.8% | ||||||
| Cash flow | — | — | — | — | — | 0.00 | 0.00 | (0.01) | 0.17 | 0.24 | 0.00 | n/m | ||||||
| Capex | — | — | — | — | — | 0.00 | 0.00 | 0.00 | (0.24) | (0.39) | 0.00 | n/m | ||||||
| Free cash flow | — | — | — | — | — | 0.00 | 0.00 | (0.01) | (0.08) | (0.15) | 0.00 | n/m | ||||||
| Book value | — | — | — | — | — | 0.04 | 0.03 | 0.19 | 0.43 | 0.47 | 0.00 | +87.4% | ||||||
| Shares, m | — | — | — | — | — | 23 | 30 | 30 | 30 | 37 | — | +12.9% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | 46.48 | 21.89 | 29.91 | 35.97 | 15.48 | 1.19 | 29.9 | |||||
| P/S | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| P/B | — | — | — | — | — | 1.39 | 343.72 | 55.89 | 25.92 | 8.34 | 0.63 | 87.1 | ||||||
| EV/Sales | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/FCF | — | — | — | — | — | 0.00 | 0.00 | (378.95) | 31.85 | 6.06 | 0.58 | (68.2) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | (2) | 0 | 0 | 5 | 9 | 23 | n/m | |||||
| Capex | — | — | — | — | — | — | — | — | (7) | (15) | 0 | +97.7% | ||||||
| Free cash flow | — | — | — | — | — | (2) | 0 | 0 | (2) | (6) | 23 | +23.4% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | (6) | 15 | 2 | 11 | 5 | 2 | n/m | |||||
| Net debt | — | — | — | — | — | 0 | 0 | 0 | (3) | 2 | 2 | n/m | ||||||
| Shareholders’ equity | — | — | — | — | — | 1 | 1 | 6 | 13 | 17 | 18 | +111.7% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | 18.50 | 108.34 | 0.00 | 32.07 | 5.78 | 0.00 | (12.7) pt | |||||
| ROIC | — | — | — | — | — | 71.21 | 0.00 | 65.34 | 54.89 | 8.78 | 0.00 | (62.4) pt | ||||||
| ROE | — | — | — | — | — | 95.38 | 0.00 | 146.94 | 78.66 | 12.18 | 0.00 | (83.2) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | 23 | 23 | 348 | — | +289.0% | |||||
| Revenue/emp, $m | — | — | — | — | — | 0.00 | 0.00 | 0.55 | 1.29 | 0.10 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Jun 2025 · fundamentals updated 26 Oct 2026
Helport AI Limited vs peers in Software Infrastructure (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 |
|---|---|---|---|---|---|---|---|---|---|
| TGHL The GrowHub Limited | $11.9M | — | — | — | — | — | — | — | Compare |
| AZIO Azio AI Holdings, Inc. | $11.5M | — (loss-making) | — | +154.34% (above 0%: growing) | n/m | −634.34% (below 0%: shrinking) | 2.68% | (215.45%) | Compare |
| LHSW Lianhe Sowell International Group Ltd | $11.4M | — | — | — | — | −514.28% (below 0%: shrinking) | — | — | Compare |
| CHOW ChowChow Cloud International Holdings Limited | $11.1M | — | — | — | — | — | — | — | Compare |
| HPAI Helport AI Limited | $10.6M | 1.2× | — | — | −57.14% (below 0%: shrinking) | −131.67% (below 0%: shrinking) | — | — | |
| RKTO Rocket One Inc. | $10.0M | — (loss-making) | — | — | n/m | −25.12% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| APCX AppTech Payments Corp. | $9.7M | — (loss-making) | — (loss-making) | +469.42% (above 0%: growing) | n/m | +39.33% (above 0%: growing) | 53.41% | (53.59%) | Compare |
| BTLN Brightline Interactive, Inc. | $9.6M | — (loss-making) | 9.8× | −91.33% (below 0%: shrinking) | n/m | −498.33% (below 0%: shrinking) | (723.78%) | (87.57%) | Compare |
| DTSS Datasea Intelligent Technology Ltd. | $9.0M | — (loss-making) | 48.4× | −36.47% (below 0%: shrinking) | n/m | +86.96% (above 0%: growing) | 9.18% | (3.98%) | Compare |
| Median of peers | $10.5M | — | — | +58.94% | — | −261.72% | 2.68% | (53.59%) |