image
Technology - Electronic Gaming & Multimedia - NASDAQ - US
$ 1.41
-4.14 %
$ 10 M
Market Cap
-1.23
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one GXAI stock under the worst case scenario is HIDDEN Compared to the current market price of 1.41 USD, Gaxos.ai Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one GXAI stock under the base case scenario is HIDDEN Compared to the current market price of 1.41 USD, Gaxos.ai Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one GXAI stock under the best case scenario is HIDDEN Compared to the current market price of 1.41 USD, Gaxos.ai Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart GXAI

image
$4.0$4.0$3.5$3.5$3.0$3.0$2.5$2.5$2.0$2.0$1.5$1.5$1.0$1.015 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
4.03 K REVENUE
1473.05%
-3.7 M OPERATING INCOME
7.76%
-3.42 M NET INCOME
13.27%
-3.28 M OPERATING CASH FLOW
-10.06%
67.7 K INVESTING CASH FLOW
102.67%
16.6 M FINANCING CASH FLOW
183.10%
23.7 K REVENUE
1719.94%
-1.39 M OPERATING INCOME
-54.74%
-1.23 M NET INCOME
-46.94%
-1.3 M OPERATING CASH FLOW
-68.89%
-10.5 M INVESTING CASH FLOW
-1258.85%
0 FINANCING CASH FLOW
0.00%
Balance Sheet Gaxos.ai Inc.
image
Current Assets 16.8 M
Cash & Short-Term Investments 16.8 M
Receivables 0
Other Current Assets 63.6 K
Non-Current Assets 195 K
Long-Term Investments 0
PP&E 70.4 K
Other Non-Current Assets 125 K
98.48 %Total Assets$17.0m
Current Liabilities 402 K
Accounts Payable 339 K
Short-Term Debt 0
Other Current Liabilities 62.7 K
Non-Current Liabilities 0
Long-Term Debt 0
Other Non-Current Liabilities 0
84.38 %15.62 %Total Liabilities$401.5k
EFFICIENCY
Earnings Waterfall Gaxos.ai Inc.
image
Revenue 4.03 K
Cost Of Revenue 0
Gross Profit 4.03 K
Operating Expenses 3.71 M
Operating Income -3.7 M
Other Expenses -279 K
Net Income -3.42 M
500k500k00(500k)(500k)(1m)(1m)(1m)(1m)(2m)(2m)(2m)(2m)(3m)(3m)(3m)(3m)(4m)(4m)4k04k(4m)(4m)279k(3m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
100.00% GROSS MARGIN
100.00%
-91969.33% OPERATING MARGIN
-91969.33%
-85033.10% NET MARGIN
-85033.10%
-20.59% ROE
-20.59%
-20.11% ROA
-20.11%
-22.28% ROIC
-22.28%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Gaxos.ai Inc.
image
00(500k)(500k)(1m)(1m)(1m)(1m)(2m)(2m)(2m)(2m)(3m)(3m)(3m)(3m)20222022Jul '22Jul '2220232023Jul '23Jul '2320242024Jul '24Jul '2420252025
Net Income -3.42 M
Depreciation & Amortization 52.4 K
Capital Expenditures -195 K
Stock-Based Compensation 119 K
Change in Working Capital 93 K
Others -151 K
Free Cash Flow -3.48 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Gaxos.ai Inc.
image
GXAI has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Gaxos.ai Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Gaxos Health Announces Launch of AI-Powered App Roseland, NJ, April 08, 2025 (GLOBE NEWSWIRE) -- Gaxos.ai Inc. ("Gaxos" or the "Company"), a company developing artificial intelligence applications across various sectors, today announced the official launch of the AI-enabled Gaxos Health mobile application for iOS and Android for its customers. globenewswire.com - 2 months ago
Gaxos Announces Strategic AI Tech Acquisition to Expand Content Creation Capabilities Roseland, NJ, March 05, 2025 (GLOBE NEWSWIRE) -- Gaxos.ai Inc. ("Gaxos" or the "Company"), a company developing artificial intelligence applications across various sectors, today announced that the Company has acquired AI technology to bolster its content creation services. This acquisition immediately expands the capabilities of Gaxos Labs and enhances the Company's broader AI development initiatives, setting the stage for growth. globenewswire.com - 3 months ago
Gaxos.AI Inc. Announces Reincorporation in the State of Nevada ROSELAND, NJ, March 04, 2025 (GLOBE NEWSWIRE) -- Gaxos.ai Inc.  (Nasdaq: GXAI) (“the Company”), a company developing artificial intelligence applications across various sectors, today announced that the Company has reincorporated in the State of Nevada from State of Delaware (the "Reincorporation"). The Reincorporation was previously approved by the board of directors of the Company, and subsequently approved by the stockholders of the Company at the Company's Annual Meeting of stockholders held on December 27, 2024. globenewswire.com - 3 months ago
Gaxos to Participate in The Sequire Investor Summit on January 21st – 23rd in San Juan, Puerto Rico Roseland, NJ, Jan. 08, 2025 (GLOBE NEWSWIRE) -- Gaxos.ai Inc. ("Gaxos" or the "Company"), a company developing artificial intelligence applications across various sectors, today announced that it will participate in the upcoming Sequire Investor Summit on January 21st – 23rd in San Juan, Puerto Rico. globenewswire.com - 5 months ago
Gaxos.ai Inc. Announces Closing of $4 Million Registered Direct Offering Priced At-the-Market Under Nasdaq Rules Gaxos.ai Inc. raises approximately $9 million in gross proceeds in December 2024 Roseland, NJ, Dec. 30, 2024 (GLOBE NEWSWIRE) -- Gaxos.ai Inc. (Nasdaq: GXAI), (“Gaxos” or the “Company”), a company developing artificial intelligence applications across various sectors, today announced the closing of its previously announced registered direct offering priced at-the-market under Nasdaq rules for the purchase and sale of an aggregate of 1,346,669 shares of its common stock at a purchase price of $3.00 per share. In addition, in a concurrent private placement, the Company issued unregistered warrants to purchase up to 1,346,669 shares of common stock. globenewswire.com - 5 months ago
Gaxos.ai Inc. Announces $4 Million Registered Direct Offering Priced At-the-Market Under Nasdaq Rules Roseland, NJ, Dec. 27, 2024 (GLOBE NEWSWIRE) -- Gaxos.ai Inc. (Nasdaq: GXAI), (“Gaxos” or the “Company”), a company developing artificial intelligence applications across various sectors, today announced that it has entered into definitive agreements for the purchase and sale of an aggregate of 1,346,669 shares of its common stock at a purchase price of $3.00 per share in a registered direct offering priced at-the-market under Nasdaq rules. In addition, in a concurrent private placement, the Company will issue unregistered warrants to purchase up to 1,346,669 shares of common stock. The warrants will have an exercise price of $3.00 per share, will be exercisable upon issuance and expire three years following the date of issuance. The closing of the offering is expected to occur on or about December 30, 2024, subject to the satisfaction of customary closing conditions. globenewswire.com - 5 months ago
Gaxos Labs Expands AI Capabilities for 3D Images with Meshy 4 Roseland, NJ, Dec. 23, 2024 (GLOBE NEWSWIRE) -- Gaxos.ai Inc. ("Gaxos" or the "Company"), a company developing artificial intelligence applications across various sectors, today announced that the Company successfully integrated Meshy 4 into their artificial intelligence solution for game developers and publishers, Gaxos Labs. globenewswire.com - 5 months ago
Gaxos.ai Inc. Announces Closing of $5 Million Registered Direct Offering Priced At-the-Market Under Nasdaq Rules Roseland, NJ, Dec. 20, 2024 (GLOBE NEWSWIRE) -- Gaxos.ai Inc. (Nasdaq: GXAI), (“Gaxos” or the “Company”), a company developing artificial intelligence applications across various sectors, today announced the closing of its previously announced registered direct offering priced at-the-market under Nasdaq rules for the purchase and sale of an aggregate of 1,449,277 shares of its common stock at a purchase price of $3.45 per share. In addition, in a concurrent private placement, the Company issued unregistered warrants to purchase up to 1,449,277 shares of common stock. The warrants have an exercise price of $3.32 per share, are exercisable upon issuance and expire three years following the date of issuance. globenewswire.com - 5 months ago
Gaxos Labs Expands Capabilities with Recraft AI Integration Roseland, NJ, Dec. 12, 2024 (GLOBE NEWSWIRE) -- Gaxos.ai Inc. ("Gaxos" or the "Company"), a company developing artificial intelligence applications across various sectors, today announced that the Company successfully integrated Recraft AI into their artificial intelligence solution for game developers and publishers, Gaxos Labs. globenewswire.com - 6 months ago
Gaxos Labs Unveils Visual Editor for Godot Gaming Engine Roseland, NJ, Dec. 06, 2024 (GLOBE NEWSWIRE) -- Gaxos.ai Inc. ("Gaxos" or the "Company"), a company developing artificial intelligence applications across various sectors, today announced that the Company released a visual editor for Godot Engine for their artificial intelligence solution for game developers and publishers, Gaxos Labs. The Godot visual editor introduces a user-friendly interface that simplifies the process of embedding AI-driven features directly into game projects. globenewswire.com - 6 months ago
Gaxos Labs Adds Suno AI and ElevanLabs to Give Game Developers Speech, Sound, and Music Capabilities through Artificial Intelligence Roseland, NJ, Nov. 21, 2024 (GLOBE NEWSWIRE) -- Gaxos.ai Inc. ("Gaxos" or the "Company"), a company developing artificial intelligence applications across various sectors, today announced that the Company successfully integrated Suno AI and ElevenLabs into their artificial intelligence solution for game developers and publishers, Gaxos Labs. globenewswire.com - 6 months ago
Gaxos Board of Directors Approves Bitcoin as Treasury Reserve Asset Roseland, NJ, Nov. 14, 2024 (GLOBE NEWSWIRE) -- Gaxos.ai Inc. ("Gaxos" or the "Company"), a company developing artificial intelligence applications across various sectors, announced today that the Company's Board of Directors approved the purchase of up to $1 million in Bitcoin. globenewswire.com - 7 months ago
8. Profile Summary

Gaxos.ai Inc. GXAI

image
COUNTRY US
INDUSTRY Electronic Gaming & Multimedia
MARKET CAP $ 10 M
Dividend Yield 0.00%
Description Gaxos.ai Inc. designs, develops, acquires, and manages games that offer non-fungible tokens. The company develops a digital gaming platform, which provides the company's proprietary games, as well as games developed and published by third parties under the Gaxos name. The company was formerly known as The NFT Gaming Company, Inc. and changed its name to Gaxos.ai Inc. in January 2024. The company was incorporated in 2021 and is based in Roseland, New Jersey.
Contact 101 Eisenhower Parkway, Roseland, NJ, 07068 https://www.nftgco.com
IPO Date Feb. 15, 2023
Employees 3
Officers Mr. Vadim Mats Chairman, Chief Executive Officer & Secretary Mr. Steven A. Shorr Chief Financial Officer Mr. Manny Benor Head of Operations