image
Technology - Software - Infrastructure - NASDAQ - CN
$ 20.67
11.4 %
$ 206 M
Market Cap
-0.15
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one MLGO stock under the worst case scenario is HIDDEN Compared to the current market price of 20.7 USD, MicroAlgo Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one MLGO stock under the base case scenario is HIDDEN Compared to the current market price of 20.7 USD, MicroAlgo Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one MLGO stock under the best case scenario is HIDDEN Compared to the current market price of 20.7 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$0.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
81.9 M REVENUE
-6.01%
-34.6 M OPERATING INCOME
-50378.99%
-37.9 M NET INCOME
-447.24%
-6.41 M OPERATING CASH FLOW
-327.90%
-2.36 M INVESTING CASH FLOW
-85.39%
10.8 M FINANCING CASH FLOW
546.09%
20 M REVENUE
-0.65%
185 K OPERATING INCOME
-0.65%
1.12 M NET INCOME
-0.65%
-348 K OPERATING CASH FLOW
0.65%
-560 K INVESTING CASH FLOW
0.65%
8.76 M FINANCING CASH FLOW
-0.65%
Balance Sheet MicroAlgo Inc.
image
Current Assets 57.6 M
Cash & Short-Term Investments 47.4 M
Receivables 3.25 M
Other Current Assets 7.01 M
Non-Current Assets 315 K
Long-Term Investments 13.7 K
PP&E 159 K
Other Non-Current Assets 143 K
81.76 %5.61 %12.09 %Total Assets$58.0m
Current Liabilities 12 M
Accounts Payable 2.96 M
Short-Term Debt 1.95 M
Other Current Liabilities 7.14 M
Non-Current Liabilities 0
Long-Term Debt 0
Other Non-Current Liabilities 0
24.54 %16.15 %59.31 %Total Liabilities$12.0m
EFFICIENCY
Earnings Waterfall MicroAlgo Inc.
image
Revenue 81.9 M
Cost Of Revenue 57.3 M
Gross Profit 24.6 M
Operating Expenses 59.1 M
Operating Income -34.6 M
Other Expenses 3.25 M
Net Income -37.9 M
100m100m80m80m60m60m40m40m20m20m00(20m)(20m)(40m)(40m)82m(57m)25m(59m)(35m)(3m)(38m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
30.00% GROSS MARGIN
30.00%
-42.27% OPERATING MARGIN
-42.27%
-46.24% NET MARGIN
-46.24%
-83.45% ROE
-83.45%
-65.33% ROA
-65.33%
-71.65% ROIC
-71.65%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis MicroAlgo Inc.
image
20m20m15m15m10m10m5m5m00(5m)(5m)(10m)(10m)20202020Jul '20Jul '2020212021Jul '21Jul '2120222022Jul '22Jul '2220232023Jul '23Jul '2320242024
Net Income -37.9 M
Depreciation & Amortization 260 K
Capital Expenditures 0
Stock-Based Compensation 16.9 M
Change in Working Capital -1.33 M
Others 13.7 M
Free Cash Flow -6.41 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 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 weeks ago
WIMI Hologram Cloud Inc has increased its stake in MicroAlgo Inc (NASDAQ: MLGO) to 67.65% and committed to a ten-year lock-up period for all currently owned MicroAlgo shares. BEIJING , March 27, 2025 /PRNewswire/ -- WiMi Hologram Cloud Inc. (NASDAQ: WiMi) ("WiMi" or the "Company"), a leading global Hologram Augmented Reality ("AR") Technology provider, today announced it has increased its stake in MicroAlgo Inc (NASDAQ: MLGO) to 67.65% and committed to a ten-year lock-up period for all currently owned MicroAlgo shares. As of March 27, 2025, WIMI Hologram Cloud Inc holds 40,000 Class A ordinary shares, 1,810,658 Class A ordinary shares (restricted), and 44,878,261 Class B ordinary shares (restricted) of MicroAlgo Inc. (NASDAQ: MLGO) ("MicroAlgo Inc."), representing a total equity stake of 67.65% of MicroAlgo's total shares outstanding. prnewswire.com - 3 weeks ago
Nasdaq Composite Today: CRWD, FCX Rise in Valiant Effort, MLGO Retreats The markets are off to a volatile start, meandering between positive and negative ground. 247wallst.com - 3 weeks ago
MicroAlgo Inc. plans to issue additional new shares at an offering price of $0.8 per share. SHENZHEN, March 24, 2025 (GLOBE NEWSWIRE) -- MicroAlgo Inc. plans to issue additional new shares at an offering price of $0.8 per share. globenewswire.com - 3 weeks ago
MicroAlgo Inc. plans to issue additional new shares at an offering price of $0.8 per share. SHENZHEN, China , March 21, 2025 /PRNewswire/ -- MicroAlgo Inc. (NASDAQ: MLGO), (the "Company"or "MicroAlgo"), today announced the plan to issue more new shares, considering that MicroAlgo Inc. entered into a convertible bond purchase agreement with creditors on October 7, 2024, with a total amount of US$20 million. These bonds have a maturity period of 360 days. prnewswire.com - 1 month ago
MicroAlgo Inc. Develops Multi-Simulator Collaborative Algorithm Based on Subgraph Isomorphism to Enhance Quantum Computer Performance Using Distributed Computing Advantages SHENZHEN, China , March 17, 2025 /PRNewswire/ -- MicroAlgo Inc. (NASDAQ: MLGO), (the "Company"or "MicroAlgo"), today announced the introduction of an innovative solution: a multi-simulator collaborative algorithm based on subgraph isomorphism, aimed at overcoming the limitations of qubit numbers and leveraging the advantages of distributed computing to enhance the performance of quantum computers. The core concept of MicroAlgo's multi-simulator collaborative subgraph isomorphism algorithm is to decompose large quantum circuits into multiple smaller sub-circuits, leveraging parallel and distributed computing techniques to distribute computation tasks across multiple quantum computers or quantum simulators. prnewswire.com - 1 month ago
MicroAlgo Inc. Explores the Grover Quantum Search Algorithm, Utilizing Quantum Superposition and Interference Principles to Achieve Fast Target Information Location in Unordered Databases SHENZHEN, China , March 14, 2025 /PRNewswire/ -- MicroAlgo Inc. (the "Company" or "MicroAlgo") (NASDAQ: MLGO), today announced that their research and development team has improved the stability and practicality of the algorithm by optimizing the quantum circuit design, reducing the qubit error rate, which enhances the performance of the Grover algorithm in real-world applications. Throughout the entire technical process, MicroAlgo focuses on the stability and practicality of the algorithm. prnewswire.com - 1 month ago
MicroAlgo Inc. Develops Quantum Neural Networks Integrated with Grover's Algorithm to Enhance Big Data Search Efficiency SHENZHEN, China , March 13, 2025 /PRNewswire/ -- MicroAlgo Inc. (the "Company" or "MicroAlgo") (NASDAQ: MLGO), today announced that their research team has used quantum neural networks to classify and extract features from data in databases, focusing the search space on subsets that are more likely to contain the target. By leveraging feature extraction and pattern recognition techniques in quantum machine learning, they preprocess and filter the features of the database in advance, narrowing down the search range. prnewswire.com - 1 month ago
MicroAlgo Inc. Develops Hybrid Classical-Quantum Algorithms to Optimize Multi-Query Problems SHENZHEN, China , Jan. 2, 2025 /PRNewswire/ -- MicroAlgo Inc. (the "Company" or "MicroAlgo") (NASDAQ: MLGO), today announced the development of an innovative hybrid algorithm that combines the advantages of classical and quantum computing to optimize Multi-Query Optimization (MQO) problems. Quantum computing is a technology that uses the principles of quantum mechanics to process information. prnewswire.com - 3 months ago
MicroAlgo Inc. Announces the Launch of FULL Adder Operation Quantum Algorithm Technology Based on CPU Registers in Quantum Gate Computing SHENZHEN, China , Dec. 31, 2024 /PRNewswire/ -- MicroAlgo Inc. (the "Company" or "MicroAlgo") (NASDAQ: MLGO), today announced the successful development of a groundbreaking quantum algorithm technology, specifically a FULL adder operation based on CPU registers in quantum gate computers. This innovative technology brings new possibilities to the development of quantum computing. prnewswire.com - 3 months ago
MicroAlgo Inc.: What Caused the Stock to Surge Over 200%? MicroAlgo Inc. NASDAQ: MLGO has captured the attention of investors and analysts with a 200% surge in its stock price. This dramatic increase coincided with a shareholder update and MicroAlgo's news of a significant investment by Masaya Otsuka. marketbeat.com - 9 months ago
Why Is MicroAlgo (MLGO) Stock Up 113% Today? MicroAlgo (NASDAQ: MLGO ) stock is rocketing higher on Monday alongside news of Masaya Otsuka taking a 13.56% stake in the company. This comes from 700,000 shares of MLGO stock that were acquired by Otsuka. investorplace.com - 9 months ago
8. Profile Summary

MicroAlgo Inc. MLGO

image
COUNTRY CN
INDUSTRY Software - Infrastructure
MARKET CAP $ 206 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 None
IPO Date April 13, 2021
Employees 86
Officers Mr. Shiwen Liu Chief Operating Officer Mr. Chengwei Yi Chief Technical Officer Mr. Li He Chief Financial Officer Mr. Min Shu Chief Executive Officer & Director