Data is not available at this time.
MicroAlgo Inc. operates in the technology sector, specializing in algorithm-driven solutions that enhance computational efficiency and data processing. The company's core revenue model is built on licensing proprietary algorithms, providing customized software solutions, and offering consulting services to clients in industries such as finance, healthcare, and logistics. By leveraging advanced algorithmic frameworks, MicroAlgo positions itself as a niche player in optimizing operational workflows and decision-making processes for enterprises seeking scalable, high-performance computing solutions. The company competes in a rapidly evolving market where demand for AI and machine learning applications is growing, yet it differentiates itself through domain-specific expertise and tailored implementations. Its market positioning is further strengthened by partnerships with technology providers and a focus on vertical integration, allowing it to address unique client needs while maintaining competitive margins. MicroAlgo's ability to adapt its offerings to emerging trends, such as edge computing and real-time analytics, underscores its potential for sustained relevance in a crowded tech landscape.
MicroAlgo reported revenue of $75.3 million for the fiscal year ending December 31, 2024, with net income of $5.4 million, reflecting a net margin of approximately 7.1%. The company generated $4.1 million in operating cash flow, indicating efficient conversion of earnings into cash. Capital expenditures were minimal at -$3,984, suggesting a capital-light business model focused on intellectual property rather than physical assets.
The company's diluted EPS of $0.40 demonstrates its ability to generate earnings relative to its share count. With robust cash reserves of $144.1 million and moderate total debt of $23.0 million, MicroAlgo maintains a strong balance sheet, enabling reinvestment in R&D and strategic initiatives. Its capital efficiency is further highlighted by the low capex requirements, allowing for flexible allocation of resources.
MicroAlgo's financial health is solid, with cash and equivalents significantly outweighing total debt, providing ample liquidity. The debt-to-equity ratio appears manageable, supported by $144.1 million in cash reserves against $23.0 million in debt. This conservative leverage profile positions the company to weather economic uncertainties while funding growth opportunities without excessive reliance on external financing.
MicroAlgo has not declared dividends, opting instead to reinvest profits into growth initiatives. The company's revenue and profitability metrics suggest a focus on scaling its algorithmic solutions and expanding its client base. Given its capital-light model and strong cash position, future growth may stem from organic expansion, strategic acquisitions, or increased market penetration in high-demand verticals.
With a market capitalization implied by its share count and financials, MicroAlgo's valuation likely reflects investor expectations for sustained growth in algorithm-driven solutions. The absence of dividends aligns with a growth-oriented strategy, and the company's niche expertise may justify premium multiples if it continues to capture demand for specialized computational efficiency tools.
MicroAlgo's strategic advantages lie in its proprietary algorithms and ability to deliver tailored solutions across industries. The outlook remains positive, provided the company maintains its technological edge and adapts to evolving market needs. Challenges include competition from larger tech firms, but its focus on vertical-specific applications and capital efficiency may sustain long-term competitiveness.
Company filings, CIK 0001800392
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
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 |