Income statement, balance sheet and cash flow statement for the last 3 fiscal years, taken from the XBRL data Alpha Technology Group Ltd files with the SEC in its annual reports.
In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.
Income statement
FY2023
FY2024
FY2025
Revenue
1.11
1.59
0.95
Cost of revenue
0.75
0.76
0.48
Gross profit
0.36
0.83
0.47
Selling, general and administrative
0.9
1.5
2.23
Operating expenses
1.2
1.64
7.79
Operating income
-0.84
-0.8
-7.32
Interest expense
0.01
0.01
0.15
Other non-operating income
0
0.1
-1.86
Pre-tax income
-0.84
-0.71
-9.19
Income tax
0.03
-0.14
Net income
-0.87
-0.71
-9.05
EBITDA
-0.84
-0.8
-7.31
EPS, basic
-0.07
EPS, diluted
-0.75
Shares, basic (weighted)
13.3
15.3
16.5
Shares, diluted (weighted)
1.17
14.9
16.4
Balance sheet
FY2023
FY2024
FY2025
Cash and equivalents
0.47
5.37
3.97
Receivables
0.03
0.16
0.14
Total current assets
3.26
5.62
4.23
Property, plant and equipment
0.01
0.01
0.1
Lease right-of-use assets
0.2
0.13
Goodwill
1.3
1.31
Intangible assets
0.59
0.53
Total assets
5.18
7.7
4.48
Accounts payable
0.05
Deferred revenue
0.66
0.22
0.27
Short-term debt
0.07
0.08
Total current liabilities
2.57
0.88
1.27
Long-term debt
0.12
0.04
Lease liabilities
0.13
0.06
Total liabilities
2.7
1.05
1.33
Total debt
0.12
0.12
0.04
Paid-in capital
12.5
Retained earnings
-0.89
-1.61
-10.7
Other comprehensive income
0.01
Shareholders' equity
2.47
6.65
3.15
Total equity
2.47
6.65
3.15
Total liabilities and equity
5.18
7.7
4.48
Cash flow statement
FY2023
FY2024
FY2025
Net income
0.89
-0.71
-9.05
Depreciation and amortization
0
0
0.01
Stock-based compensation
5.56
Change in receivables
-0.03
-0.12
-0.08
Change in payables
0.05
Cash from operations
0.55
-2.52
-1.69
Capital expenditures
-0.01
-0
-0.1
Acquisitions
-1.28
Cash from investing
-1.28
-0.01
-0.1
Stock issued
1.27
5.68
Cash from financing
0.87
7.45
0.39
Net change in cash
0.14
4.91
-1.4
Free cash flow
0.54
-2.53
-1.79
Interest paid
0.01
0.01
0.15
Income taxes paid
0
0.01
-0.01
Key metrics
Worked out from the statements above. Latest values use fiscal 2025. Valuation uses the share price of $5.50 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Gross margin
49.2%
Gross profit / revenue.
Operating margin
-770.5%
Operating income / revenue.
EBITDA margin
-769.4%
EBITDA (operating income + depreciation and amortization) / revenue.
Pre-tax margin
-966.3%
Pre-tax income / revenue.
Net margin
-952.0%
Net income / revenue.
FCF margin
-188.5%
Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin
-177.9%
Cash from operations / revenue.
Return on equity (ROE)
-184.7%
Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)
-148.6%
Net income / average total assets.
Return on invested capital (ROIC)
-1,903.0%
Approximation: operating income x (1 - tax rate) / average (total debt + equity - cash). Tax rate is the effective rate when between 0% and 50%, else 21%.
SG&A / revenue
234.3%
Selling, general and administrative expense / revenue.
Stock-based pay / revenue
585.4%
Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue
10.6%
Capital expenditures / revenue.
D&A / revenue
1.2%
Depreciation and amortization / revenue.
Growth
Metric
Value
How it is calculated
Revenue growth, 1y
-40.2%
Revenue vs the same period a year earlier. Only from a positive base.
Gross profit growth, 1y
-43.7%
Gross profit vs the same period a year earlier. Only from a positive base.
Book value growth, 1y
-52.6%
Book value vs the same period a year earlier. Only from a positive base.
Total assets growth, 1y
-41.8%
Total assets vs the same period a year earlier. Only from a positive base.
Share count change, 1y
10.0%
Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Balance sheet health
Metric
Value
How it is calculated
Current ratio
3.33x
Current assets / current liabilities.
Quick ratio
3.24x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
3.13x
(Cash + short-term investments) / current liabilities.
Debt / equity
0.01x
Total debt / shareholders' equity. Not shown when equity is negative.
Debt / assets
0.9%
Total debt / total assets.
Liabilities / assets
29.6%
Total liabilities / total assets.
Net debt
-$3.9M
Total debt - cash - short-term investments. Negative means more cash than debt.
Market cap + total debt - cash - short-term investments.
P/S
95.3x
Market cap / revenue.
P/B
28.7x
Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book
28.7x
Market cap / tangible book value, when positive.
EV/Sales
91.1x
Enterprise value / revenue.
FCF yield
-2.0%
Free cash flow / market cap.
Earnings yield
-10.0%
Net income / market cap (the inverse of P/E).
What was Alpha Technology Group Ltd's revenue in fiscal 2025?
Alpha Technology Group Ltd reported revenue of $950.5K for fiscal 2025, 40.2% lower than the year before.
Was Alpha Technology Group Ltd profitable in fiscal 2025?
No. It reported a net loss of $9.0M.
How much free cash flow did Alpha Technology Group Ltd generate in fiscal 2025?
Cash from operations of $1.7M minus capital expenditures of $100.9K left free cash flow of -$1.8M.
Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.