image
Technology - Software - Infrastructure - NASDAQ - CN
$ 0.71
-1.39 %
$ 17.2 M
Market Cap
1.27
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one MLGO stock under the worst case scenario is HIDDEN Compared to the current market price of 0.71 USD, MicroAlgo Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one MLGO stock under the base case scenario is HIDDEN Compared to the current market price of 0.71 USD, MicroAlgo Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one MLGO stock under the best case scenario is HIDDEN Compared to the current market price of 0.71 USD, MicroAlgo Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart MLGO

image
$25.0$25.0$20.0$20.0$15.0$15.0$10.0$10.0$5.0$5.0$0.0$0.0Jan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 Jun
FINANCIALS
75.3 M REVENUE
-8.02%
2.8 M OPERATING INCOME
108.09%
5.37 M NET INCOME
114.18%
4.08 M OPERATING CASH FLOW
163.56%
-17.3 M INVESTING CASH FLOW
-634.49%
113 M FINANCING CASH FLOW
941.29%
17.2 M REVENUE
-3.86%
1.2 M OPERATING INCOME
-3.86%
1.53 M NET INCOME
-3.83%
2.35 M OPERATING CASH FLOW
-3.84%
-7.98 M INVESTING CASH FLOW
3.86%
46.7 M FINANCING CASH FLOW
-3.86%
Balance Sheet MicroAlgo Inc.
image
Current Assets 176 M
Cash & Short-Term Investments 165 M
Receivables 3.3 M
Other Current Assets 7.7 M
Non-Current Assets 357 K
Long-Term Investments 13.5 K
PP&E 280 K
Other Non-Current Assets 63.6 K
93.56 %4.37 %Total Assets$176.3m
Current Liabilities 28.8 M
Accounts Payable 2.59 M
Short-Term Debt 22.9 M
Other Current Liabilities 3.26 M
Non-Current Liabilities 96.9 K
Long-Term Debt 96.9 K
Other Non-Current Liabilities 0
8.96 %79.42 %11.28 %Total Liabilities$28.9m
EFFICIENCY
Earnings Waterfall MicroAlgo Inc.
image
Revenue 75.3 M
Cost Of Revenue 53.9 M
Gross Profit 21.4 M
Operating Expenses 18.6 M
Operating Income 2.8 M
Other Expenses -2.57 M
Net Income 5.37 M
80m80m70m70m60m60m50m50m40m40m30m30m20m20m10m10m0075m(54m)21m(19m)3m3m5mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
28.40% GROSS MARGIN
28.40%
3.72% OPERATING MARGIN
3.72%
7.13% NET MARGIN
7.13%
3.70% ROE
3.70%
3.05% ROA
3.05%
1.47% ROIC
1.47%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis MicroAlgo Inc.
image
20m20m15m15m10m10m5m5m00(5m)(5m)(10m)(10m)202020202021202120222022202320232024202420252025
Net Income 5.37 M
Depreciation & Amortization 186 K
Capital Expenditures -3.98 K
Stock-Based Compensation 0
Change in Working Capital -8.15 M
Others -1.66 M
Free Cash Flow 4.07 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets MicroAlgo Inc.
image
MLGO has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 7
6. Ownership
Insider Ownership MicroAlgo 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
MicroAlgo Inc. Integrates Quantum Image LSQb Algorithm with Quantum Encryption Technology to Build a More Secure Quantum Information Hiding and Transmission System shenzhen, June 09, 2025 (GLOBE NEWSWIRE) -- MicroAlgo Inc. Integrates Quantum Image LSQb Algorithm with Quantum Encryption Technology to Build a More Secure Quantum Information Hiding and Transmission System globenewswire.com - 3 weeks ago
MicroAlgo Inc. Adopts Quantum Phase Estimation (QPE) Method to Enhance Quantum Neural Network Training SHENZHEN, China , June 6, 2025 /PRNewswire/ -- MicroAlgo Inc. (the "Company" or "MicroAlgo") (NASDAQ: MLGO), explored the possibilities of quantum technology in various application scenarios, particularly in the training of Quantum Neural Networks (QNNs). Quantum Neural Networks combine the advantages of quantum computing and machine learning, promising revolutionary breakthroughs in fields such as data processing and pattern recognition. prnewswire.com - 3 weeks ago
MicroAlgo Inc. Explores Optimization of Quantum Error Correction Algorithms to Enhance Quantum Algorithm Accuracy SHENZHEN, May 27, 2025 (GLOBE NEWSWIRE) -- MicroAlgo Inc. Explores Optimization of Quantum Error Correction Algorithms to Enhance Quantum Algorithm Accuracy globenewswire.com - 1 month ago
MicroAlgo Inc. Announces Research on Quantum Information Recursive Optimization (QIRO) Algorithm, for Combinatorial Optimization Problems to Expand and Solve New Ideas Shenzhen, May 14, 2025 (GLOBE NEWSWIRE) -- MicroAlgo Inc. Announces Research on Quantum Information Recursive Optimization (QIRO) Algorithm, for Combinatorial Optimization Problems to Expand and Solve New Ideas globenewswire.com - 1 month ago
MicroAlgo Inc. Develops Quantum Convolutional Neural Network (QCNN) Architecture to Enhance the Performance of Traditional Computer Vision Tasks Using Quantum Mechanics Principles SHENZHEN, China , May 12, 2025 /PRNewswire/ -- MicroAlgo Inc. (the "Company" or "MicroAlgo") (NASDAQ: MLGO), they announced today their research on quantum visual computing, exploring the integration of quantum computing with classical convolutional neural networks. They are developing a Quantum Convolutional Neural Network (QCNN) architecture to enhance the performance of traditional computer vision tasks using quantum mechanics principles. prnewswire.com - 1 month ago
MicroAlgo Inc. Develops Quantum Image Encryption Algorithm Based on Quantum Key Images, Offering A Higher Security Image Protection Solution SHENZHEN, China , May 8, 2025 /PRNewswire/ -- MicroAlgo Inc. (the "Company" or "MicroAlgo") (NASDAQ: MLGO) announced that the quantum image encryption algorithm they developed, based on quantum key images, is an innovative image protection scheme. This algorithm uses a quantum key image to store encryption keys, leveraging quantum entanglement and parallelism to achieve efficient image encryption. prnewswire.com - 1 month ago
MicroAlgo Inc. Develops Classifier Auto-Optimization Technology Based on Variational Quantum Algorithms, Accelerating the Advancement of Quantum Machine Learning SHENZHEN, China , May 2, 2025 /PRNewswire/ -- MicroAlgo Inc. (the "Company" or "MicroAlgo") (NASDAQ: MLGO) announced today the launch of their latest classifier auto-optimization technology based on Variational Quantum Algorithms (VQA). This technology significantly reduces the complexity of parameter updates during training through deep optimization of the core circuit, markedly improving computational efficiency. prnewswire.com - 2 months ago
MicroAlgo Inc. Develops Quantum Edge Detection Algorithm, Offering New Solutions for Real-Time Image Processing and Edge Intelligence Devices SHENZHEN, China , May 1, 2025 /PRNewswire/ -- MicroAlgo Inc. (the "Company" or "MicroAlgo") (NASDAQ: MLGO), announced today that their newly developed quantum edge detection algorithm has broken through the limitations of classical methods. This technology optimizes the feature extraction process through quantum circuits, reducing computational complexity from O(N²) to O(N) while maintaining detection accuracy, thereby providing new solutions for real-time image processing and edge intelligence devices. prnewswire.com - 2 months ago
MicroAlgo Announces Strong Net Income and Cash Growth in 2024, Driven by Robust Demand for Central Processing Algorithm Services SHENZHEN, China , April 28, 2025 /PRNewswire/ -- MicroAlgo Inc. (NASDAQ: MLGO), (the "Company"), a leading developer and application provider of bespoke central processing algorithms, today announced its financial results for the year ended December 31, 2024. The Company reported total revenues of RMB 541.5 million (USD 75.3 million) and net income of RMB 53.4 million (USD 7.3 million), marking a significant turnaround from the previous year's net loss of RMB 266.2 million and net loss of RMB 46.54 million in 2022. prnewswire.com - 2 months ago
MicroAlgo Announces Strong Net Income and Cash Growth in 2024, Driven by Robust Demand for Central Processing Algorithm Services Shenzhen, April 28, 2025 (GLOBE NEWSWIRE) -- Shenzhen, China, April 28, 2025 – MicroAlgo Inc. (NASDAQ: MLGO), (the “Company”), a leading developer and application provider of bespoke central processing algorithms, today announced its financial results for the year ended December 31, 2024. The Company reported total revenues of RMB 541.5 million (USD 75.3 million) and net income of RMB 53.4 million (USD 7.3 million), marking a significant turnaround from the previous year's net loss of RMB 266.2 million and net loss of RMB 46.54 million in 2022. This return to profitability is largely attributed to the company's strategic shift away from its intelligent chips and services segment, and dedication of resources resulting in strong performance in its central processing algorithm services, which accounted for 100% of revenues in 2024. globenewswire.com - 2 months ago
MicroAlgo Inc. Develops Classical Boosted Quantum Optimization Algorithm (CBQOA) SHENZHEN, China , April 24, 2025 /PRNewswire/ -- MicroAlgo Inc. (the "Company" or "MicroAlgo") (NASDAQ: MLGO), announced today the development of an innovative technology, the Classical Boosted Quantum Optimization Algorithm (CBQOA). This algorithm integrates the  search capabilities of classical computing with the parallel computing characteristics of quantum computing, effectively addressing constrained optimization problems without modifying the cost function. prnewswire.com - 2 months ago
MicroAlgo Shares Jump After WiMi Increases Stake MicroAlgo shares were up 45% at $17.15 after WiMi Hologram Cloud said it has increased its stake in MicroAlgo to 67.65%. marketwatch.com - 3 months ago
8. Profile Summary

MicroAlgo Inc. MLGO

image
COUNTRY CN
INDUSTRY Software - Infrastructure
MARKET CAP $ 17.2 M
Dividend Yield 0.00%
Description MicroAlgo Inc. develops and delivers central processing algorithm solutions to customers in internet advertisement, gaming, and intelligent chip industries in the People's Republic of China and internationally. The company operates through two segments, Central Processing Algorithm Services, and Intelligent Chips and Services. It offers services that includes algorithm optimization, accelerating computing power without the need for hardware upgrades, data processing, and data intelligence services. The company also engages in the resale of intelligent chips and accessories; and provision of software development. MicroAlgo Inc. is based in Shenzhen, the People's Republic of China. MicroAlgo Inc. is a subsidiary of WiMi Hologram Cloud Inc.
Contact Unit 507, Building C, Shenzhen, 518052 https://www.microalgor.com
IPO Date April 13, 2021
Employees 87
Officers Mr. Min Shu Chief Executive Officer & Director Mr. Li He Chief Financial Officer Mr. Chengwei Yi Chief Technical Officer Mr. Shiwen Liu Chief Operating Officer