Friday 6 November 2026 Export ILAG’s income statement to Excel — free account

Intelligent Living Application Group Inc.

ILAG Industrials Building Products & Equipment

Intelligent Living Application Group Inc.’s revenue for fiscal 2025 (year ended December 2025) was $4.5 million, down 40.1% from fiscal 2024.

Operating cash flow growth 3 yrs

1.90 0.14 +7.95%

Follow ILAG

Alert me

Market cap: $3.7M
P/E: 0.0×
Fwd P/E: —
Dividend yield: —
F-score: 2/9
Altman Z: −10.14
Beneish M: −10.26
Dividend safety: n/a

Overview

Insider Decisions last twelve months

Trades a month
	Jan 26			Apr 26			Jul 26			Oct 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 94.57%

Capital & Financial Ratios $m

Size

Market Cap 3.65

Revenue ttm 21.44

Net income ttm (30.62)

Free cash flow ttm (9.43)

Net debt Q 0.93

Valuation

P/E 0.00

Forward P/E —

Price / sales 1.48

Forward P/S Powerpack

Price / FCF 0.00

Price / book 6.55

Financial health

Current ratio Q 1.97

Debt / equity Q 0.32

Interest coverage Q 0.00

Growth

Revenue growth Q −62.74%

Operating income growth Q —

EPS, this year —

EPS, next year A —

Revenue, next year A —

EPS, past 5 yrs —

EPS, next 5 yrs A —

Green and red mark values outside typical ranges; (Q) is the latest quarter, (A) analysts’ estimates. How we judge →

Valuation vs history

EV/Sales, ten years

P/S against its own 10 years 0.10%

10-year low 10-year high

P/B against its own 10 years 15.94%

10-year low 10-year high

EV/Sales against its own 10 years 0.10%

10-year low 10-year high

Dividends

Yield: —
Annual rate: —
Payout ratio: —

Assets vs Liabilities $m

	2022	2023	2024	2025
Cash	9	4	1	1
Receivables	2	1	0	0
Inventory	4	5	5	5
Other	—	—	—	—
	16	12	9	7

	2022	2023	2024	2025
Payables	0	0	0	1
ST’ Debt	0	0	0	1
Other	0	—	0	0
	2	1	1	3

Compound Annual Growth %

	10y	5y	3y
Sales	—	(16.72%)	(28.24%)
Cash Flow	—	0.00%	0.00%
Earnings	—	0.00%	0.00%
Book Value	—	3.46%	(37.03%)

EPS $

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	(9.50)
’24	—	—	—	—	(2.00)
’23	—	—	—	—	(1.90)
’22	—	—	—	—	(1.10)
’21	—	(0.08)	—	—	(1.07)
’20	—	—	—	—	(0.06)

Fiscal quarters ending in the months shown.

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	4
’24	—	—	—	—	8
’23	—	—	—	—	6
’22	—	—	—	—	12
’21	—	5	—	—	13
’20	—	—	—	—	11

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	(2)
’24	—	—	—	—	(3)
’23	—	—	—	—	(3)
’22	—	—	—	—	(4)
’21	—	(1)	—	—	(1)
’20	—	—	—	—	(2)

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	(2)	—	(2)	(2)
’24	—	(2)	—	(3)	(3)
’23	—	(2)	—	(5)	(5)
’22	—	(2)	—	(8)	(8)
’21	—	(1)	—	(1)	(1)
’20	—	—	—	—	(2)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	Trend	10 yrs	2026e	2027e	2028e	Next 3/yr
												Ten-year view		Analyst estimates Powerpack
Income, $m
Income, $m	Revenue	—	—	—	11	11	13	12	6	8	4		(14.0%)	—	—	—	—
	Gross margin, %	—	—	—	10.05	14.07	10.46	18.06	9.83	17.47	2.89		(7.2) pt	Powerpack Intelligent Living Application Group Inc.’s next three years, line by line See the consensus for every other line: earnings, margins, cash flow, valuation and returns. Unlock estimates Try Powerpack free for 7 days, then $99 / year ($8.25 a month). Cancel any time. Also in Powerpack: every quarter, Excel exports, API & MCP access. Compare plans
	EBT	—	—	—	(1)	(1)	(1)	(2)	(3)	(4)	(19)		+57.2%
	EBT margin, %	—	—	—	(11.49)	(9.05)	(11.05)	(13.62)	(53.47)	(48.05)	(429.98)		(418.5) pt
	Net income	—	—	—	(1)	(1)	(1)	(2)	(4)	(4)	(19)		+57.3%
Per share, $
Per share, $	Revenue	—	—	—	0.62	0.62	9.65	7.92	3.57	4.16	2.21		+23.7%
	Earnings	—	—	—	(0.07)	(0.06)	(1.07)	(1.10)	(1.90)	(2.00)	(9.50)		+126.7%
	Cash flow	—	—	—	(0.02)	(0.09)	(0.80)	(2.72)	(1.75)	(1.68)	(1.19)		+105.2%
	Capex	—	—	—	0.00	0.00	(0.01)	(2.73)	(0.75)	(0.06)	0.00		n/m
	Free cash flow	—	—	—	(0.02)	(0.09)	(0.81)	(5.44)	(2.50)	(1.75)	(1.19)		+105.2%
	Book value	—	—	—	0.24	0.23	2.68	12.68	9.08	7.00	2.38		+46.3%
	Shares, m	—	—	—	18	18	1	2	2	2	2		(30.5%)
Valuation, ×
Valuation, ×	P/E	—	—	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00		0.0
	P/S	—	—	—	0.00	0.00	0.00	9.80	6.06	7.76	3.41		3.9
	P/B	—	—	—	381.39	381.39	381.39	12.44	7.92	13.16	15.07		170.4
	EV/Sales	—	—	—	0.00	0.00	0.00	9.45	5.87	7.72	3.45		3.8
	EV/FCF	—	—	—	0.00	0.00	0.00	(29.27)	(7.42)	(13.84)	(7.86)		(8.3)
Cash, $m
Cash, $m	Operating cash flow	—	—	—	0	(2)	(1)	(4)	(3)	(3)	(2)		+42.6%
	Capex	—	—	—	0	0	0	(4)	(1)	0	0		(44.5%)
	Free cash flow	—	—	—	0	(2)	(1)	(8)	(5)	(3)	(2)		+42.6%
Balance, $m
Balance, $m	Working capital	—	—	—	2	3	2	14	11	7	3		+5.3%
	Net debt	—	—	—	1	2	1	(9)	(4)	(1)	1		+6.5%
	Shareholders’ equity	—	—	—	4	4	3	19	16	13	5		+1.7%
Returns, %
Returns, %	ROA	—	—	—	0.00	(11.97)	(15.61)	(10.65)	(17.47)	(22.55)	(168.81)		(168.8) pt
	ROIC	—	—	—	0.00	0.00	(24.37)	(12.98)	(19.65)	(20.54)	(208.99)		(209.0) pt
	ROE	—	—	—	0.00	(23.94)	(36.60)	(14.44)	(19.53)	(25.41)	(221.20)		(221.2) pt
People
People	Employees	—	—	—	—	—	375	374	255	238	198		(14.8%)
	Revenue/emp, $m	—	—	—	0.00	0.00	0.03	0.03	0.03	0.03	0.02		n/m

Negative figures in brackets.

estimates

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2021

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
AEHL Antelope Enterprise Holdings L	$331.6M	— (loss-making)	—	+475.97% (above 0%: growing)	n/m	+10.99% (above 0%: growing)	15.26%	0.00%	Compare
PPIH Perma-Pipe International Holdings, Inc.	$223.0M	14.2×	19.3×	+24.35% (above 0%: growing)	+181.82% (above 0%: growing)	+216.09% (above 0%: growing)	29.22%	7.14%	Compare
AIRJ AirJoule Technologies Corporation	$157.9M	— (loss-making)	—	—	n/m	+36.98% (above 0%: growing)	—	0.00%	Compare
JLHL Julong Holding Limited	$142.0M	—	—	—	—	—	—	—	Compare
JELD JELD-WEN Holding, Inc.	$87.6M	— (loss-making)	— (loss-making)	−1.36% (below 0%: shrinking)	n/m	+262.03% (above 0%: growing)	17.23%	1.10%	Compare
INVE Identiv, Inc.	$60.8M	— (loss-making)	— (loss-making)	+12.72% (above 0%: growing)	n/m	−32.64% (below 0%: shrinking)	16.12%	(97.01%)	Compare
CSTE Caesarstone Ltd.	$44.3M	— (loss-making)	— (loss-making)	−4.52% (below 0%: shrinking)	n/m	+111.99% (above 0%: growing)	24.01%	(10.60%)	Compare
BGMS Bio Green Med Solution, Inc.	$5.7M	— (loss-making)	— (loss-making)	+3,260.00% (above 0%: growing)	n/m	+66.67% (above 0%: growing)	23.51%	(124.40%)	Compare
ILAG Intelligent Living Application Group Inc.	$3.7M	— (loss-making)	—	−62.74% (below 0%: shrinking)	n/m	+46.20% (above 0%: growing)	(5.69%)	0.00%
Median of peers	$114.8M	—	—	+18.54%	—	+66.67%	20.37%	0.00%

All 34 Building Products & Equipment stocks →