Detailed financial statements for MicroAlgo Inc. (MLGO): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year with up to 20 years of history.
MicroAlgo Inc. specializes in crafting and delivering sophisticated central processing algorithm solutions for clients in various sectors, including online advertising, gaming, and smart chip manufacturing, across the People's Republic of China and globally. The company conducts its operations through two main divisions: Central Processing Algorithm Services, and Intelligent Chips and Services.
Analysis Summary
MicroAlgo Inc. reported revenue of $60.0M in the most recent fiscal year, growing at a 5-year CAGR of 5.0%. Net income reached $16.2M, with a 2.9% 5-year CAGR.
Trailing-twelve-month margins: gross margin 25.8%, operating margin 5.3%, net margin 27.1%. Free cash flow grew at -29.9% CAGR over 5 years.
At the current price of $3.50, MLGO trades at a P/E of 1.49 and an ROE of 4.99%. Market capitalisation stands at $38M.
Balance sheet quality for MLGO: current ratio of 22.5, net cash position of $332.4M. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Cash flow quality is below average: free cash flow of $2.5M represents 15% conversion of reported net income. High conversion (above 90%) suggests earnings translate cleanly into cash; lower conversion may indicate working capital tightness or accounting timing differences.
Income Statement (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | $16.0M | $47.2M | $82.0M | $85.0M | $81.7M | $74.2M | $60.0M |
| Cost of Revenue | $6.8M | $28.0M | $48.9M | $66.5M | $57.2M | $53.1M | $44.6M |
| Gross Profit | $9.2M | $19.2M | $33.1M | $18.5M | $24.5M | $21.1M | $15.5M |
| Research & Development | $238228 | $2.3M | $16.8M | $13.6M | $22.7M | $15.3M | $9.0M |
| Selling, General & Admin | $1.4M | $2.5M | $6.2M | $5.6M | $20.4M | $3.0M | $3.3M |
| Operating Expenses | $1.7M | $4.8M | $22.7M | $26.1M | $59.1M | $18.3M | $14.7M |
| Operating Income | $7.5M | $14.4M | $10.4M | -$7.7M | -$34.5M | $2.8M | $742373 |
| EBITDA | $8.0M | $15.1M | $12.7M | $688498 | -$18.5M | $2.8M | $939471 |
| Interest Expense | $11854 | $163412 | $277503 | $65982 | $86582 | $109233 | $535330 |
| Pre-tax Income | $6.8M | $14.4M | $8.6M | -$7.3M | -$37.2M | $8.0M | $19.2M |
| Income Tax | $584695 | $374802 | $84819 | -$550798 | $352282 | $840943 | $1.0M |
| Net Income | $6.2M | $14.0M | $8.6M | -$6.8M | -$37.8M | $5.3M | $16.2M |
| EPS | $29.45 | $63.86 | $39.07 | $-34.94 | $-166.02 | $0.55 | $2.12 |
| EPS (Diluted) | $29.45 | $63.86 | $39.07 | $-34.94 | $-166.02 | $0.55 | $2.12 |
| Shares Outstanding (Diluted) | $211750 | $219283 | $219283 | $199301 | $228095 | $9.7M | $7.7M |
Income Statement (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|---|---|---|---|
| Revenue | $16.4M | $16.7M | $9.9M | $10.1M |
| Gross Profit | $4.0M | $4.1M | $2.8M | $2.8M |
| Operating Income | $1.0M | $1.0M | $403942 | $410361 |
| EBITDA | -$177399 | -$180598 | $406776 | $413240 |
| Net Income | $6.1M | $6.3M | -$17.0M | -$17.3M |
| EPS | $0.49 | $0.50 | $-1.37 | $-1.39 |
| EPS (Diluted) | $0.49 | $0.50 | $-1.37 | $-1.39 |
Balance Sheet (10y)
| Year | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | 0 | $428307 | $37.1M | $42.7M | $42.7M | $44.8M | $144.1M | $174.8M |
| Short-term Investments | 0 | 0 | 0 | 0 | 0 | $2.6M | $20.8M | $161.9M |
| Receivables | 0 | $1.6M | $8.0M | $6.1M | $2.6M | $3.2M | $3.3M | $6.2M |
| Inventory | 0 | 0 | $145397 | $823841 | $130524 | $349 | 0 | 0 |
| Total Current Assets | 0 | $428307 | $46.6M | $54.0M | $55.2M | $57.6M | $175.9M | $350.1M |
| Property, Plant & Equipment | 0 | $5313 | $264317 | $396225 | $296215 | $158508 | $279962 | $123144 |
| Goodwill | 0 | $13.4M | $22.4M | $22.0M | $15.3M | 0 | 0 | 0 |
| Intangible Assets | 0 | $659447 | $4.4M | $4.4M | $964341 | 0 | 0 | 0 |
| Total Assets | 0 | $497910 | $73.9M | $81.6M | $72.1M | $58.0M | $176.3M | $350.3M |
| Accounts Payable | 0 | 0 | $1.6M | $2.1M | $2.0M | $3.0M | $2.6M | $3.9M |
| Short-term Debt | 0 | $450000 | $2.0M | $164241 | 0 | $1.9M | $22.8M | $4.3M |
| Total Current Liabilities | $5900 | $483785 | $23.8M | $22.0M | $4.8M | $12.0M | $28.8M | $15.5M |
| Long-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | $5900 | $483785 | $25.0M | $23.0M | $5.1M | $12.0M | $28.9M | $15.6M |
| Retained Earnings | -$5900 | -$10875 | $19.6M | $26.5M | $19.1M | -$10.9M | -$4.7M | $11.4M |
| Total Equity | -$5900 | $14125 | $48.6M | $58.4M | $66.8M | $45.4M | $144.9M | $330.3M |
| Total Debt | 0 | $450000 | $2.2M | $322723 | $181420 | $1.9M | $23.0M | $4.4M |
| Net Debt | 0 | $21693 | -$34.9M | -$42.4M | -$42.6M | -$45.4M | -$141.9M | -$332.4M |
| Working Capital | -$5900 | -$55478 | $22.8M | $32.0M | $50.4M | $45.6M | $147.1M | $334.6M |
Balance Sheet (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|---|---|---|---|
| Cash & Equivalents | $172.6M | $174.8M | $178.2M | $180.5M |
| Total Assets | $345.9M | $350.3M | $320.3M | $324.4M |
| Total Liabilities | $15.4M | $15.6M | $19.1M | $19.4M |
| Total Equity | $326.1M | $330.3M | $295.9M | $299.6M |
| Total Debt | $4.3M | $4.4M | $4.5M | $4.6M |
Cash Flow (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Income | -$4975 | $14.0M | $8.7M | -$6.9M | -$37.9M | $7.3M | $16.2M |
| Depreciation & Amortization | $426397 | $769490 | $1.6M | $1.5M | $260294 | $186000 | $197098 |
| Stock-based Compensation | 0 | $604961 | 0 | 0 | $16.9M | 0 | 0 |
| Change in Working Capital | $137175 | -$736797 | $2.7M | -$302369 | -$1.3M | -$8.2M | $1.6M |
| Operating Cash Flow | -$4975 | $14.7M | $15.3M | $2.0M | -$6.4M | $4.1M | $2.5M |
| Capital Expenditure | -$1148 | -$61593 | -$36446 | -$160923 | 0 | -$3984 | -$1157 |
| Acquisitions | 0 | -$14.6M | -$3.1M | $302 | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | -$6123 | $14.7M | $15.3M | $1.8M | -$6.4M | $4.1M | $2.5M |
Cash Flow (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|---|---|---|---|
| Operating Cash Flow | -$962561 | -$979931 | $550858 | $559612 |
| Capital Expenditure | -$572 | -$582 | 0 | 0 |
| Free Cash Flow | -$963133 | -$980514 | $550858 | $559612 |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Stock-based Compensation | 0 | 0 | 0 | 0 |
Growth & Margins (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue Growth (YoY) | +195.3% | +74.0% | +3.6% | -3.8% | -9.2% | -19.1% | |
| Net Income Growth (YoY) | +124.8% | -38.9% | -179.3% | -456.4% | +114.0% | +206.4% | |
| EPS Growth (YoY) | +116.8% | -38.8% | -189.4% | -375.2% | +100.3% | +285.5% | |
| Shares Change (YoY) | +3.6% | +0.0% | -9.1% | +14.4% | +4137.3% | -20.7% | |
| FCF Growth (YoY) | +239574.0% | +4.1% | -88.2% | -457.3% | +163.5% | -39.1% | |
| Gross Margin | 57.7% | 40.7% | 40.4% | 21.8% | 30.0% | 28.4% | 25.8% |
| Operating Margin | 47.3% | 30.6% | 12.7% | -9.0% | -42.3% | 3.7% | 1.2% |
| EBITDA Margin | 49.9% | 32.1% | 15.5% | 0.8% | -22.6% | 3.8% | 1.6% |
| Net Margin | 39.0% | 29.7% | 10.4% | -8.0% | -46.2% | 7.1% | 27.0% |
| FCF Margin | -0.0% | 31.1% | 18.6% | 2.1% | -7.8% | 5.5% | 4.1% |
| Effective Tax Rate | 8.6% | 2.6% | 1.0% | 7.5% | -0.9% | 10.5% | 5.4% |
Per-Share Data (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| FCF Per Share | $-0.03 | $66.87 | $69.63 | $9.00 | $-28.11 | $0.42 | $0.32 |
| Dividends Per Share | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Shares Outstanding (Basic) | $211750 | $219283 | $219283 | $199301 | $228095 | $9.7M | $7.7M |
What to look at in Technology companies
- Revenue growth 3y (>=15%/year) — Validates sustained traction, not a one-off.
- Gross margin (Sub-sector dependent) — SaaS >=70%, Internet >=55%, Semis >=45%, Hardware >=35%.
- FCF / Revenue (>=20%) — Real cash generated. Many tech firms dress up non-GAAP earnings.
- ROIC (>=15%) — Capital reinvested efficiency — Buffett's first metric.
- SBC / Revenue (<10% healthy) — Stock-based compensation. Silent dilution: >20% destroys value.
- Net Debt / EBITDA (<=2x (1.5x SaaS)) — Resilience in downturns and rate hikes.
Profitability
| Return on Equity | 4.99% |
| Return on Invested Capital | 0.88% |
| Return on Assets | 4.58% |
| Gross Margin | 25.77% |
| Operating Margin | 5.31% |
| Net Margin | 27.12% |
Financial Health
| Debt / Equity | 0.01 |
| Current Ratio | 22.53 |
Key Ratios (10y)
| Year | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| P/E | 0.00 | 1980.31 | 913.25 | 1547.99 | -214.65 | -30.00 | 205.09 | 2.08 |
| P/B | 0.00 | 874283.89 | 263.14 | 227.04 | 22.39 | 25.03 | 7.52 | 0.10 |
| P/S | 0.00 | 773.37 | 271.23 | 161.67 | 17.59 | 13.90 | 14.70 | 0.56 |
| Gross Margin | 0.0% | 57.7% | 40.7% | 40.4% | 21.8% | 30.0% | 28.4% | 25.8% |
| Operating Margin | 0.0% | 47.3% | 30.6% | 12.7% | -9.0% | -42.3% | 3.7% | 1.2% |
| Net Margin | 0.0% | 39.0% | 29.7% | 10.4% | -8.0% | -46.2% | 7.1% | 27.0% |
Related companies: ALAR · HPAI · MAPS · MYPS · NOTE · PSQH · RDZN
Explore sector: Technology · Software - Infrastructure
More sections of MLGO: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Radar — undervalued stock signals · Investment Academy — learn to analyze stocks