Previous Close | $2.33 |
Intrinsic Value | $129.59 |
Upside potential | +5,462% |
Data is not available at this time.
Xiao-I Corporation operates in the artificial intelligence (AI) sector, specializing in conversational AI and cognitive intelligence solutions. The company generates revenue primarily through software licensing, cloud-based services, and customized AI solutions for enterprises across industries such as finance, healthcare, and telecommunications. Its flagship products include AI-powered virtual assistants and automation tools designed to enhance customer engagement and operational efficiency. Xiao-I competes in a rapidly evolving market dominated by global tech giants and niche AI providers, positioning itself as a regional player with a focus on the Chinese market. The company leverages its proprietary natural language processing (NLP) and machine learning technologies to differentiate its offerings, though it faces intense competition and high R&D costs. Its market position is further challenged by the capital-intensive nature of AI development and the need for continuous innovation to maintain relevance.
In FY 2023, Xiao-I reported revenue of $59.2 million, reflecting its ability to monetize AI solutions despite a challenging macroeconomic environment. However, the company posted a net loss of $26.5 million, with diluted EPS of -$3.36, indicating significant profitability pressures. Operating cash flow was negative at $15.8 million, exacerbated by high R&D and sales expenditures, while capital expenditures totaled $2.2 million, underscoring ongoing investments in technology infrastructure.
Xiao-I's negative earnings and operating cash flow highlight inefficiencies in converting revenue into sustainable profits. The company's capital allocation appears strained, with substantial losses overshadowing its top-line performance. The lack of positive free cash flow suggests limited near-term earnings power, raising questions about its ability to fund growth internally without additional financing or cost restructuring.
Xiao-I's balance sheet reveals financial strain, with cash and equivalents of $1.6 million significantly outweighed by total debt of $36.9 million. This high leverage, coupled with persistent operating losses, raises liquidity concerns. The company's ability to meet obligations may depend on refinancing or equity raises, given its weak cash generation and limited reserves.
Xiao-I has not established a dividend policy, consistent with its growth-focused strategy and current unprofitability. Revenue trends suggest moderate demand for its AI solutions, but profitability remains elusive. Future growth hinges on scaling its customer base and improving margins, though competitive and funding challenges could impede progress.
The market likely prices Xiao-I based on its growth potential in the AI sector rather than current fundamentals. Persistent losses and high debt may weigh on investor sentiment, though its niche in conversational AI could attract speculative interest. Valuation metrics are skewed by negative earnings, making traditional analysis difficult.
Xiao-I's proprietary AI technologies and regional expertise provide a foundation for differentiation, but execution risks are high. The outlook depends on achieving profitability, managing debt, and scaling operations. Success will require navigating competitive pressures, securing funding, and demonstrating tangible ROI for customers in a capital-intensive industry.
10-K filing (CIK: 0001935172)
show cash flow forecast
Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |