stockrow
Friday 6 November 2026
Export PAAI’s income statement to Excel — free account
Paradigm AI, Inc.
PAAI Communication Services Internet Content & Information
Paradigm AI, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $134.8 million, up 7.09% from fiscal 2024.
- Revenue
- −50.7%
- EPS
- −100.2%
- Free cash flow
- −100.7%
- Total debt
- −11.7%
Quarter to June 2026, against a year earlier
0.91
0.08
+9.64%
Follow PAAI
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 | — | 0 | 6 | 53 | 128 | 189 | 221 | 144 | 126 | 135 | 101 | +154.3% | 85 | 89 | — | (18.8%) | |
| Gross margin, % | 0.00 | (1,965.71) | (34.06) | 11.33 | 19.50 | 41.56 | 39.84 | 38.48 | 44.25 | 50.69 | 42.74 | +50.7 pt | ||||||
| EBT | (2) | (6) | (26) | (58) | (89) | (92) | (68) | (37) | (7) | 29 | 8 | n/m | ||||||
| EBT margin, % | 0.00 | (8,161.43) | (458.92) | (108.81) | (69.53) | (48.44) | (30.98) | (25.77) | (5.89) | 21.60 | 8.36 | +21.6 pt | ||||||
| Net income | (2) | (6) | (26) | (39) | (89) | (90) | (71) | (56) | (101) | 125 | 9 | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 0.00 | 0.11 | 4.80 | 31.62 | 61.26 | 16.55 | 12.53 | 6.43 | 3.56 | 2.84 | 2.12 | n/m | |||||
| Earnings | (14.34) | (9.26) | (37.14) | (22.63) | (50.18) | (7.87) | (4.02) | (2.49) | (2.85) | 2.63 | 0.19 | n/m | ||||||
| Cash flow | (7.46) | (6.18) | (6.25) | (33.76) | (15.45) | (1.29) | (0.64) | (1.11) | (0.45) | 0.83 | 0.58 | n/m | ||||||
| Capex | (2.81) | (3.00) | (1.84) | (1.59) | (2.21) | (0.45) | (0.32) | (0.12) | (0.15) | (0.20) | (0.15) | (25.4%) | ||||||
| Free cash flow | (10.27) | (9.18) | (8.09) | (35.35) | (17.66) | (1.74) | (0.97) | (1.23) | (0.60) | 0.62 | 0.42 | n/m | ||||||
| Book value | 6.17 | 4.64 | 6.31 | 11.02 | (0.91) | (3.31) | (2.21) | (2.64) | (3.68) | (0.10) | (0.16) | n/m | ||||||
| Shares, m | 0 | 1 | 1 | 2 | 2 | 11 | 18 | 22 | 35 | 47 | 47 | +89.2% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.53 | 4.46 | 0.2 | |||||
| P/S | — | 0.00 | 2.20 | 0.56 | 0.22 | 0.85 | 0.80 | 0.36 | 0.38 | 1.41 | 0.39 | 0.8 | ||||||
| P/B | — | 9.76 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.1 | ||||||
| EV/Sales | — | 0.00 | 3.27 | 1.46 | 0.68 | 1.23 | 1.16 | 1.72 | 2.03 | 2.81 | 2.27 | 1.6 | ||||||
| EV/FCF | — | (4.09) | (1.94) | (1.30) | (2.35) | (11.70) | (15.00) | (8.63) | (12.89) | 12.80 | 11.38 | (5.0) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | (1) | (4) | (7) | (57) | (32) | (15) | (11) | (25) | (16) | 39 | 27 | n/m | |||||
| Capex | 0 | (2) | (2) | (3) | (5) | (5) | (6) | (3) | (5) | (10) | (7) | +41.2% | ||||||
| Free cash flow | (2) | (6) | (10) | (60) | (37) | (20) | (17) | (27) | (21) | 30 | 20 | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | 0 | 3 | (12) | (39) | (34) | (39) | (138) | (146) | (82) | 19 | 19 | +54.4% | |||||
| Net debt | (1) | (4) | 6 | 48 | 60 | 72 | 79 | 113 | 106 | 87 | 86 | n/m | ||||||
| Shareholders’ equity | 1 | 3 | 7 | 19 | (2) | (38) | (39) | (59) | (130) | (5) | (8) | n/m | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | (120.23) | (159.98) | (201.77) | (32.89) | (51.01) | (46.34) | (37.52) | (28.32) | (65.99) | 109.07 | 8.01 | +229.3 pt | |||||
| ROIC | (397.82) | 0.00 | (64.40) | (38.25) | (76.79) | (152.84) | (87.76) | (20.28) | 0.00 | 30.93 | 15.05 | +428.8 pt | ||||||
| ROE | (152.45) | (334.56) | 1,140.75 | 161.14 | 365.53 | 249.87 | 136.50 | 100.02 | 106.39 | (184.77) | (75.29) | (32.3) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | 19 | 29 | 87 | 306 | 328 | 354 | 400 | 448 | 198 | 164 | — | +27.1% | |||||
| Revenue/emp, $m | 0.00 | 0.00 | 0.07 | 0.17 | 0.39 | 0.53 | 0.55 | 0.32 | 0.64 | 0.82 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026
Paradigm AI, Inc. vs peers in Internet Content & Information (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 |
|---|---|---|---|---|---|---|---|---|---|
| PODC PodcastOne, Inc. | $53.5M | — (loss-making) | — (loss-making) | +7.54% (above 0%: growing) | n/m | −156.51% (below 0%: shrinking) | 11.80% | (9.65%) | Compare |
| TZOO Travelzoo | $51.3M | 139× | — (loss-making) | −2.92% (below 0%: shrinking) | n/m | −230.04% (below 0%: shrinking) | 69.39% | (11.90%) | Compare |
| PAAI Paradigm AI, Inc. | $39.5M | 4.5× | — (loss-making) | −50.72% (below 0%: shrinking) | n/m | −100.72% (below 0%: shrinking) | 39.07% | 10.28% | |
| SJ Scienjoy Holding Corporation | $37.5M | 4.4× | 13.6× | −6.47% (below 0%: shrinking) | +50.00% (above 0%: growing) | −12.22% (below 0%: shrinking) | 17.75% | 4.00% | Compare |
| ZDGE Zedge, Inc. | $35.7M | — (loss-making) | — (loss-making) | +4.04% (above 0%: growing) | n/m | +220.28% (above 0%: growing) | 92.75% | 3.45% | Compare |
| LVO LiveOne, Inc. | $31.8M | — (loss-making) | — (loss-making) | +0.74% (above 0%: growing) | n/m | +99.29% (above 0%: growing) | 20.36% | (19.00%) | Compare |
| BODI The Beachbody Company, Inc. | $31.3M | 2.5× | 12.0× | −22.41% (below 0%: shrinking) | n/m | −265.34% (below 0%: shrinking) | 72.05% | 3.36% | Compare |
| SEAT Vivid Seats Inc. | $30.8M | — (loss-making) | — (loss-making) | −9.55% (below 0%: shrinking) | n/m | +95.55% (above 0%: growing) | 70.24% | (4.96%) | Compare |
| SOGP Sound Group Inc. - Sponsored ADR | $29.2M | — (loss-making) | — (loss-making) | −24.06% (below 0%: shrinking) | n/m | +90.87% (above 0%: growing) | 25.07% | (33.13%) | Compare |
| Median of peers | $33.8M | 4.4× | — | −4.69% | — | +39.33% | 47.23% | (7.30%) |