stockrow
Sunday 8 November 2026
Export ILLR’s income statement to Excel — free account
Triller Group Inc.
ILLRTechnology Software Application
Triller Group Inc.’s revenue for fiscal 2025 (year ended December 2025) was $21.6 million, down 21.3% from fiscal 2024.
- Revenue
- −71.0%
- EPS
- +20.8%
- Free cash flow
- +29.1%
Quarter to June 2026, against a year earlier
0.05
0.01
−16.67%
Follow ILLR
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 | — | — | — | 1 | 0 | 136 | 3 | 9 | 27 | 22 | 14 | +85.2% | — | — | — | — | |
| Gross margin, % | — | — | — | 100.00 | 100.00 | 99.64 | 95.74 | 91.24 | (30.89) | (56.70) | (84.88) | (156.7) pt | ||||||
| EBT | — | — | 0 | 0 | 0 | 120 | (44) | (49) | (1,138) | (174) | (150) | +392.0% | ||||||
| EBT margin, % | — | — | 0.00 | 36.85 | (10.80) | 88.04 | (1,344.19) | (546.89) | (4,141.93) | (806.74) | (1,033.33) | (806.7) pt | ||||||
| Net income | — | — | 0 | 0 | 0 | 96 | (45) | (49) | (1,138) | (175) | (150) | +392.0% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | 0.00 | 0.49 | 5.20 | 50.71 | 1.22 | 2.83 | 4.36 | 1.20 | 0.73 | n/m | |||||
| Earnings | — | — | 0.00 | (0.81) | (0.56) | 35.90 | (16.32) | (15.49) | (180.80) | (9.70) | (7.68) | n/m | ||||||
| Cash flow | — | — | 0.00 | (0.33) | (7.57) | (0.80) | (7.11) | (13.38) | (4.61) | (1.44) | (0.53) | +211.9% | ||||||
| Capex | — | — | 0.00 | 0.00 | 0.00 | 0.00 | (0.36) | 1.91 | 0.00 | 0.00 | 0.09 | n/m | ||||||
| Free cash flow | — | — | 0.00 | (0.33) | (7.57) | (0.80) | (7.47) | (11.48) | (4.61) | (1.44) | (0.44) | +211.9% | ||||||
| Book value | — | — | 0.00 | (1.25) | (22.24) | 22.76 | 10.00 | 2.56 | (39.07) | (18.16) | (18.69) | +348.2% | ||||||
| Shares, m | — | — | 5 | 1 | 0 | 3 | 3 | 3 | 6 | 18 | 19 | +19.4% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | — | — | — | 0.00 | 0.00 | 0.11 | 25.98 | 1.16 | 5.45 | 0.27 | 0.07 | 4.7 | ||||||
| P/B | — | — | — | 5.75 | 7.15 | 0.25 | 3.16 | 3.70 | 0.00 | 0.00 | 0.00 | 2.9 | ||||||
| EV/Sales | — | — | — | 0.00 | 0.00 | (0.42) | 10.45 | 0.44 | 4.83 | (0.32) | (0.73) | 2.1 | ||||||
| EV/FCF | — | — | — | (52.15) | 143.04 | 86.44 | (1.70) | (0.31) | (5.79) | 0.28 | 1.21 | 24.3 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | 0 | 0 | (1) | (2) | (19) | (42) | (29) | (26) | (11) | +274.7% | |||||
| Capex | — | — | 0 | 0 | 0 | 0 | (1) | 6 | — | — | 2 | n/m | ||||||
| Free cash flow | — | — | 0 | 0 | (1) | (2) | (20) | (36) | (29) | (26) | (9) | +274.7% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | 0 | 0 | 48 | 53 | 31 | (2) | (256) | (331) | (373) | +439.0% | |||||
| Net debt | — | — | — | (1) | (49) | (73) | (51) | (19) | (17) | (13) | (12) | +54.4% | ||||||
| Shareholders’ equity | — | — | 0 | (1) | (1) | 61 | 27 | 8 | (246) | (328) | (373) | +438.5% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | (0.01) | 0.83 | (0.02) | 112.52 | (39.80) | (58.64) | (1,942.59) | (405.52) | (377.98) | (405.5) pt | |||||
| ROIC | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 pt | ||||||
| ROE | — | — | (0.01) | 11.70 | (0.91) | 323.35 | (100.84) | (279.16) | 956.83 | 60.80 | 45.71 | +60.8 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | 152 | 176 | 288 | 144 | — | (1.8%) | |||||
| Revenue/emp, $m | — | — | — | 0.00 | 0.00 | 0.00 | 0.02 | 0.05 | 0.10 | 0.15 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026
Triller Group Inc. vs peers in Software Application (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 |
|---|---|---|---|---|---|---|---|---|---|
| BTTC Black Titan Corporation | $4.2M | — (loss-making) | — (loss-making) | −100.00% (below 0%: shrinking) | n/m | −474.20% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| CYN Cyngn Inc. | $4.2M | — (loss-making) | — (loss-making) | +328.78% (above 0%: growing) | n/m | +27.05% (above 0%: growing) | 38.41% | (4,674.05%) | Compare |
| ILLR Triller Group Inc. | $3.8M | — (loss-making) | — | −70.95% (below 0%: shrinking) | n/m | +29.09% (above 0%: growing) | (244.94%) | 0.00% | |
| HODO House of Doge Inc. | $3.6M | — (loss-making) | — | — | n/m | +49.41% (above 0%: growing) | 100.00% | 11,397.14% | Compare |
| AMST Amesite Inc. | $3.5M | — (loss-making) | 2.8× | +41.76% (above 0%: growing) | n/m | −30.31% (below 0%: shrinking) | 100.00% | (1,329.58%) | Compare |
| AUUD Auddia Inc. | $3.4M | — (loss-making) | — (loss-making) | −88.27% (below 0%: shrinking) | n/m | −110.94% (below 0%: shrinking) | (768.42%) | (39,789.47%) | Compare |
| JTAI Jet.AI Inc. | $3.2M | 0.0× | — (loss-making) | +139.01% (above 0%: growing) | n/m | +5.16% (above 0%: growing) | (3.45%) | (50.43%) | Compare |
| WCT Wellchange Holdings Company Limited | $2.9M | — | — | — | — | −893.52% (below 0%: shrinking) | — | — | Compare |
| RMSG Real Messenger Corporation | $2.9M | — (loss-making) | — | — | n/m | −340.95% (below 0%: shrinking) | — | 0.00% | Compare |
| Median of peers | $3.5M | — | — | +41.76% | — | −70.62% | 19.21% | (50.43%) |
Pay and ownership Proxy statement filed 29 May 2026
Ownership
Directors and executive officers, together
9.50%
Ng Wing Fai
7.00%
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