stockrow
Saturday 7 November 2026
Export MLGO’s income statement to Excel — free account
MicroAlgo Inc.
MLGO Technology Software Infrastructure
MicroAlgo Inc.’s revenue for fiscal 2025 (year ended December 2025) was $60.0 million, down 20.3% from fiscal 2024.
2.24
0.06
−2.61%
Follow MLGO
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 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | |||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | 82 | 87 | 82 | 75 | 60 | (7.5%) | — | — | — | — | |
| Gross margin, % | — | — | — | — | — | 40.37 | 21.75 | 30.00 | 28.40 | 25.78 | (14.6) pt | ||||||
| EBT | — | — | 0 | 0 | 0 | 9 | (7) | (38) | 8 | 19 | n/m | ||||||
| EBT margin, % | — | — | 0.00 | 0.00 | 0.00 | 10.45 | (8.59) | (46.33) | 10.81 | 31.96 | +32.0 pt | ||||||
| Net income | — | 0 | 0 | 0 | 0 | 8 | (7) | (38) | 7 | 18 | n/m | ||||||
| Per share, $ | |||||||||||||||||
| Per share, $ | Revenue | — | — | 0.00 | 0.00 | 0.00 | 12,429.59 | 13,201.85 | 10,775.26 | 616.43 | 7.84 | n/m | |||||
| Earnings | — | — | 0.00 | — | (615.14) | 1,286.69 | (1,021.02) | (4,984.98) | 43.84 | 2.12 | n/m | ||||||
| Cash flow | — | — | 0.00 | (50.00) | (389.00) | 2,314.02 | 296.27 | (843.64) | 33.35 | 0.32 | n/m | ||||||
| Capex | — | — | 0.00 | 0.00 | 0.00 | (5.45) | (24.38) | 8.13 | (0.03) | 0.00 | n/m | ||||||
| Free cash flow | — | — | 0.00 | (50.00) | (389.00) | 2,308.56 | 271.89 | (835.51) | 33.32 | 0.32 | n/m | ||||||
| Book value | — | — | 0.00 | 141.00 | (518.50) | 8,885.36 | 10,153.26 | 6,041.49 | 1,206.16 | 43.70 | n/m | ||||||
| Shares, m | — | — | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | +3.4% | ||||||
| Valuation, × | |||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | 47.01 | 0.00 | 0.00 | 0.00 | 0.00 | 9.4 | |||||
| P/S | — | — | — | — | — | 0.00 | 0.00 | 0.29 | 0.01 | 0.00 | 0.1 | ||||||
| P/B | — | — | — | — | — | 6.81 | 0.76 | 0.61 | 0.01 | 0.00 | 1.6 | ||||||
| EV/Sales | — | — | — | — | — | 0.00 | 0.00 | 0.15 | (0.34) | (2.52) | (0.5) | ||||||
| EV/FCF | — | — | — | — | — | 23.36 | 6.65 | (3.97) | 9.72 | (459.27) | (84.7) | ||||||
| Cash, $m | |||||||||||||||||
| Cash, $m | Operating cash flow | — | — | 0 | 0 | 0 | 15 | 2 | (6) | 4 | 2 | n/m | |||||
| Capex | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | (57.3%) | ||||||
| Free cash flow | — | — | 0 | 0 | 0 | 15 | 2 | (6) | 4 | 2 | n/m | ||||||
| Balance, $m | |||||||||||||||||
| Balance, $m | Working capital | — | — | 0 | 0 | 0 | 32 | 50 | 46 | 147 | 335 | n/m | |||||
| Net debt | — | — | — | 0 | 0 | (43) | (43) | (45) | (163) | (332) | n/m | ||||||
| Shareholders’ equity | — | — | 0 | 0 | 0 | 59 | 67 | 46 | 147 | 335 | n/m | ||||||
| Returns, % | |||||||||||||||||
| Returns, % | ROA | — | — | 0.00 | (2.01) | (34.17) | 20.95 | (9.06) | (58.24) | 4.59 | 6.15 | +6.2 pt | |||||
| ROIC | — | — | 0.00 | (8.73) | (59.09) | 31.27 | (20.12) | (4,972.35) | 0.00 | 87.59 | +87.6 pt | ||||||
| ROE | — | — | (143.90) | (121.95) | 262.95 | 29.27 | (11.08) | (67.07) | 5.56 | 6.72 | +150.6 pt | ||||||
| People | |||||||||||||||||
| People | Employees | — | — | — | — | — | — | 125 | 86 | 87 | 71 | (17.2%) | |||||
| Revenue/emp, $m | — | — | — | — | — | 0.00 | 0.70 | 0.95 | 0.87 | 0.85 | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Mar 2023 · fundamentals updated 26 Oct 2026
MicroAlgo Inc. 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 |
|---|---|---|---|---|---|---|---|---|---|
| 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% | Compare |
| 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% | |
| AIFA All In FutureTech Alliance Inc. | $25.6M | — (loss-making) | — (loss-making) | −34.99% (below 0%: shrinking) | n/m | −157.96% (below 0%: shrinking) | 36.72% | (182.01%) | Compare |
| ORIO Orion Digital Corp. | $23.8M | — (loss-making) | — (loss-making) | −0.56% (below 0%: shrinking) | n/m | +432.75% (above 0%: growing) | 74.86% | 7.54% | Compare |
| AIFC AI Financial Corporation | $22.5M | — (loss-making) | — (loss-making) | −62.15% (below 0%: shrinking) | n/m | −16.14% (below 0%: shrinking) | 97.56% | (29.33%) | Compare |
| Median of peers | $31.9M | — | — | −17.77% | — | +5.77% | 36.72% | (1.95%) |