Alset Inc. AEI
are a diversified holding company principally engaged through our subsidiaries in the development of EHome communities and other real
estate, financial services, digital transformation technologies, biohealth activities and consumer products with operations in the United
States, Singapore, Hong Kong, Australia, Republic of Korea and the People's Republic of China. We manage our three principal businesses
primarily through our 85.8% owned subsidiary, Alset International Limited ("Alset International"), a public company traded
Valuation FY2025 figures against the last close
Where the revenue comes from as reported in the latest 10-K
Revenue by segment
- Real Estate Segment
- Other
| Segment | FY2025 | FY2024 |
|---|---|---|
| Real Estate Segment | $2.8M | $19.6M |
| Other | $1.6M | $1.5M |
As the company reported it, from the “SCHEDULE OF SEGMENT INFORMATION (Details)” note of its latest 10-K. Every figure here has been checked against the total revenue the same filing reported. Segments are the filer's own reporting structure, which is a decision about how it runs itself rather than a standard taxonomy: two companies in the same industry routinely divide themselves along different lines, so these are worth reading down a single company rather than across two. Slices under 1% are folded into “Other”.
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $4.5M | $21.1M | $22.1M | $4.5M | $19.8M | $16.2M | $24.3M | — |
| Cost of revenue | $3.2M | $12.8M | $14.6M | $3.7M | $11.3M | $12.1M | $20.0M | — |
| Gross profit | $1.2M | $8.3M | $7.5M | $748.5K | $8.5M | $4.2M | $4.3M | — |
| SG&A | $15.0M | $10.8M | $9.5M | $7.8M | $23.5M | $6.3M | $5.9M | — |
| Total operating expenses | $19.6M | $25.2M | $25.0M | $11.6M | $34.8M | $18.4M | $31.2M | — |
| Operating income | -$15.2M | -$4.1M | -$2.9M | -$7.1M | -$15.0M | -$2.2M | -$6.9M | — |
| Interest expense | $54.5K | $112.1K | $4.0K | $1.9K | $317.3K | $147.6K | $372.9K | — |
| Pre-tax income | -$48.9M | -$4.0M | -$61.2M | -$46.2M | -$118.5M | -$4.7M | -$7.0M | — |
| Income tax | $432.1K | $150.8K | $92.3K | — | $534.0K | $8.5K | $431.4K | — |
| Net income | -$47.4M | -$4.0M | -$58.9M | -$40.5M | -$119.0M | -$5.1M | -$8.1M | — |
| EPS, basic | -2.22 | -0.43 | -6.52 | -6.22 | -73.85 | — | — | — |
| EPS, diluted | -2.22 | -0.43 | -6.52 | -6.22 | -3.69 | -0.38 | -0.52 | — |
| Shares, diluted (wtd. avg.) | 21.4M | 9.2M | 9.0M | 6.5M | 1.4M | — | — | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $25.2M | $27.2M | $26.9M | $17.8M | $60.8M | $31.7M | $7.3M | $5.5M |
| Receivables | $57.0K | $75.6K | $77.5K | $46.5K | $39.6K | $1.4M | — | — |
| Inventory | $6.2K | $4.9K | $5.6K | $35.0K | $47.3K | $90.1K | $116.7K | — |
| Total current assets | $45.3M | $59.8M | $55.5M | $95.4M | $142.7M | $85.5M | $11.8M | — |
| Property, plant and equipment | — | $594.6K | $742.1K | $1.3M | $263.9K | $85.4K | $80.3K | — |
| Goodwill | — | — | $60.3K | $60.3K | — | — | — | — |
| Total assets | $136.6M | $96.8M | $126.3M | $153.5M | $184.2M | $107.7M | $35.9M | — |
| Accounts payable | $5.0M | $3.6M | $4.4M | $3.0M | $11.3M | $1.7M | $4.0M | — |
| Total current liabilities | $5.9M | $5.5M | $8.1M | $3.2M | $13.5M | $8.9M | $7.0M | — |
| Long-term debt | — | $123.1K | $156.9K | — | — | $636.4K | $0 | — |
| Total liabilities | $6.9M | $6.6M | $9.1M | $4.8M | $13.9M | $9.7M | $13.6M | — |
| Retained earnings | -$299.3M | -$251.9M | -$247.9M | -$188.7M | -$148.2M | -$44.9M | -$40.5M | — |
| Total equity | $121.1M | $81.3M | $96.8M | $148.7M | $170.3M | $98.0M | $23.7M | $29.2M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$5.9M | $5.2M | $7.5M | -$31.9M | -$16.7M | $317.6K | $6.0M | — |
| Depreciation and amortisation | $1.2M | $1.2M | $1.2M | $963.1K | $166.5K | $24.3K | $23.1K | — |
| Stock-based compensation | $2.4M | — | — | — | $134.2K | $1.6M | $0 | — |
| Capital expenditure | $175.5K | $102.7K | $29.1K | $599.6K | $227.8K | $21.7K | $3.6K | — |
| Investing cash flow | $2.3M | $17.5M | -$2.1M | -$15.1M | -$56.0M | $1.8M | -$130.6K | — |
| Financing cash flow | $1.1M | -$21.4M | $3.2M | $6.1M | $103.4M | $21.1M | -$4.0M | — |
| Buybacks | — | $21.1M | — | — | — | — | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001493152-26-014302.
Plot the figures US dollars
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | — | $24.3M | $16.2M | $19.8M | $4.5M | $22.1M | $21.1M | $4.5M |
| Gross profit | — | $4.3M | $4.2M | $8.5M | $748.5K | $7.5M | $8.3M | $1.2M |
| Net income | — | -$8.1M | -$5.1M | -$119.0M | -$40.5M | -$58.9M | -$4.0M | -$47.4M |
Recent filings and events
- Material agreement signed The company entered an agreement outside the ordinary course of business - a large contract, a credit facility, a merger agreement. Item 1.01
- Material agreement signed Item 1.01
- Material agreement terminated An agreement that mattered has ended. Often the other half of a deal that fell through. Item 1.02
- Annual report filed A new 10-K. The figures and the business description on this site come from it. Form 10-K
- Material agreement signed Item 1.01
- Material agreement signed Item 1.01
- Shareholder vote The results of the annual meeting or a special vote. Item 5.07
- Regulation FD disclosure Something the company told the market and had to tell everyone at once - usually a slide deck or a press release. Item 7.01
- Acquisition or disposal completed A purchase or sale of a significant business or asset has closed. Item 2.01
- New debt or obligation The company has taken on debt or a comparable obligation. Item 2.03
- Unregistered share sale Shares issued outside a registered offering. Dilution, and for a small company often the way it is funded. Item 3.02
- Other event The catch-all. The company chose to disclose something that fits no other item, so the content is whatever it says it is. Item 8.01
Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.
Others in SIC 6500
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| CBRE | CBRE GROUP, INC. | $35.70B | 32.0x | 13.4% |
| TRNO | Terreno Realty Corp | $7.10B | 16.7x | 24.5% |
| CIGI | Colliers International Group Inc. | $4.72B | 46.0x | 15.3% |
| MRP | Millrose Properties, Inc. | $3.96B | 9.8x | — |
| CURB | Curbline Properties Corp. | $3.05B | 78.0x | 51.3% |
| CWK | Cushman & Wakefield Ltd. | $2.78B | 31.1x | 8.9% |
| UE | Urban Edge Properties | $2.44B | 26.1x | 6.1% |
| GTY | GETTY REALTY CORP /MD/ | $1.73B | 20.7x | 9.0% |