stockrow
Saturday 7 November 2026
Export MBAI’s income statement to Excel — free account
MBody AI Ltd.
MBAI Technology Software Infrastructure
2.41
0.02
−0.82%
Follow MBAI
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance
| Ten-year view | Analyst estimates Powerpack | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | |||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | — | — | — | — | 5 | 16 | 27 | +139.8% | |
| Gross margin, % | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — | — | — | 0.0 pt | ||||||
| EBT | (9) | (10) | (11) | (14) | (14) | (17) | (19) | (18) | (25) | 4 | n/m | ||||||
| EBT margin, % | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 pt | ||||||
| Net income | (9) | (10) | (11) | (14) | (14) | (17) | (19) | (18) | (25) | 4 | n/m | ||||||
| Per share, $ | |||||||||||||||||
| Per share, $ | Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | n/m | |||||
| Earnings | (1,024.90) | (940.52) | (365.29) | (242.13) | (63.85) | (29.39) | (23.58) | (20.99) | (30.09) | 4.62 | n/m | ||||||
| Cash flow | (880.33) | (879.81) | (348.76) | (224.92) | (60.46) | (27.36) | (23.08) | (20.28) | (9.58) | (0.05) | (66.1%) | ||||||
| Capex | (18.44) | (22.21) | (3.24) | (2.92) | (1.75) | (1.69) | (0.60) | (0.10) | 0.00 | 0.00 | n/m | ||||||
| Free cash flow | (898.78) | (902.02) | (352.00) | (227.85) | (62.20) | (29.05) | (23.68) | (20.38) | (9.58) | (0.05) | (66.2%) | ||||||
| Book value | 1,156.33 | 567.79 | 449.31 | 109.18 | 75.51 | 85.27 | 50.97 | 28.34 | (1.73) | 3.86 | (46.9%) | ||||||
| Shares, m | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | +66.6% | ||||||
| Valuation, × | |||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | — | — | — | |||||
| P/S | — | — | — | — | — | — | — | — | — | — | — | ||||||
| P/B | — | — | — | — | — | — | — | — | — | — | — | ||||||
| EV/Sales | — | — | — | — | — | — | — | — | — | — | — | ||||||
| EV/FCF | — | — | — | — | — | — | — | — | — | — | — | ||||||
| Cash, $m | |||||||||||||||||
| Cash, $m | Operating cash flow | (8) | (9) | (10) | (13) | (13) | (16) | (19) | (17) | (8) | 0 | (43.6%) | |||||
| Capex | 0 | 0 | 0 | 0 | 0 | (1) | 0 | 0 | — | — | (9.4%) | ||||||
| Free cash flow | (8) | (9) | (10) | (13) | (13) | (17) | (19) | (17) | (8) | 0 | (43.7%) | ||||||
| Balance, $m | |||||||||||||||||
| Balance, $m | Working capital | 11 | 6 | 13 | 6 | 15 | 49 | 39 | 24 | (2) | (4) | n/m | |||||
| Net debt | (12) | (7) | (15) | (8) | (18) | (52) | (42) | (25) | 0 | 0 | (35.7%) | ||||||
| Shareholders’ equity | 10 | 6 | 13 | 6 | 16 | 51 | 41 | 24 | (1) | 3 | (11.6%) | ||||||
| Returns, % | |||||||||||||||||
| Returns, % | ROA | (63.97) | (96.74) | (90.73) | (111.29) | (95.27) | (45.69) | (37.80) | (49.87) | (198.07) | 105.30 | +169.3 pt | |||||
| ROIC | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | (46.09) | (46.1) pt | ||||||
| ROE | (76.56) | (119.80) | (111.85) | (143.65) | (122.47) | (51.30) | (41.54) | (54.06) | (226.19) | 416.71 | +493.3 pt | ||||||
| People | |||||||||||||||||
| People | Employees | 55 | 48 | 56 | 64 | 65 | 81 | 85 | — | — | — | +7.5% | |||||
| Revenue/emp, $m | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — | — | — | n/m | ||||||
Negative figures in brackets.
estimates
MBody AI Ltd. 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 |
|---|---|---|---|---|---|---|---|---|---|
| AVX AVAX One Technology Ltd. | $42.1M | — (loss-making) | — | +523.23% (above 0%: growing) | n/m | −107.94% (below 0%: shrinking) | 71.88% | (1,185.02%) | Compare |
| LIDR AEye, Inc. | $41.3M | — (loss-making) | — (loss-making) | +912.00% (above 0%: growing) | n/m | −31.35% (below 0%: shrinking) | (35.18%) | (2,232.02%) | Compare |
| VHC VirnetX Holding Corp | $39.6M | — (loss-making) | 5.1× | +2,700.00% (above 0%: growing) | n/m | −13.27% (below 0%: shrinking) | 100.00% | 0.00% | Compare |
| XBP XBP Global Holdings, Inc. | $38.6M | 0.0× | — (loss-making) | +4.71% (above 0%: growing) | n/m | +64.54% (above 0%: growing) | 21.51% | (1.95%) | Compare |
| MBAI MBody AI Ltd. | $37.2M | — (loss-making) | — | — | n/m | +122.08% (above 0%: growing) | 0.00% | 0.00% | |
| BBCI Bradbury Capital Inc. | $32.2M | 11.1× | — | — | 0.00% | −1,451.46% (below 0%: shrinking) | — | — | Compare |
| BNAI Brand Engagement Network Inc. | $32.1M | — (loss-making) | — (loss-making) | +3,102.00% (above 0%: growing) | n/m | +27.68% (above 0%: growing) | 100.00% | (2,205.43%) | Compare |
| SLMT Solmate Infrastructure Public Limited Company | $31.7M | — (loss-making) | — | −53.00% (below 0%: shrinking) | n/m | −327.77% (below 0%: shrinking) | (704.45%) | 0.00% | Compare |
| MLGO MicroAlgo Inc. | $28.6M | — (loss-making) | — | — | n/m | +2,804.16% (above 0%: growing) | 32.98% | 0.00% | Compare |
| Median of peers | $35.4M | — | — | +717.62% | — | −22.31% | 32.98% | (1.95%) |