All In FutureTech Alliance, Inc. AIFA
Unless otherwise stated or the context otherwise requires, the terms "we," "us," "our," "AIFA," "Allied" and the "Company" refer to All In FutureTech Alliance, Inc.and its subsidiaries. All In FutureTech Alliance, Inc. was formerly known as Allied Gaming & Entertainment, Inc..
Allied is a global experiential entertainment company focused on connecting audiences through gaming, live events, digital content, immersive experiences, and emerging technology-driven entertainment ecosystems. The Company operates a diversified platform spanning esports and live entertainment venues, mobile gaming, original content production, experiential events, and strategic investments in future technology, digital infrastructure, and education-related initiatives.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $8.0M | $9.1M | $7.7M | $5.0M | $4.2M | $3.2M | $7.5M | $20.6M | — | — |
| R&D | $673.1K | $865.6K | $162.9K | — | — | — | — | — | — | — |
| SG&A | $31.1M | $13.3M | $7.6M | $10.8M | $13.1M | $16.3M | $10.4M | $16.5M | — | — |
| Total operating expenses | $47.0M | $32.4M | $14.3M | $18.1M | $20.7M | $34.9M | $21.9M | $49.4M | — | — |
| Operating income | -$39.1M | -$23.3M | -$6.6M | -$11.8M | -$15.8M | -$31.7M | -$14.4M | -$28.8M | — | — |
| Interest expense | — | — | $3.0M | $789.3K | $89.6K | $5.5M | $1.1M | $2.1M | — | — |
| Pre-tax income | -$35.2M | -$23.0M | -$3.6M | $0 | -$15.1M | -$45.8M | -$15.5M | -$31.0M | — | — |
| Income tax | $536.7K | $425.4K | — | $10.8M | $15.1M | — | — | $575.9K | — | — |
| Net income | -$34.6M | -$22.6M | -$3.6M | -$10.8M | $62.9M | -$45.1M | -$16.7M | -$30.6M | — | — |
| EPS, basic | -0.83 | -0.42 | -0.09 | -0.28 | — | — | — | — | — | — |
| EPS, diluted | -0.83 | -0.42 | -0.09 | -0.28 | — | — | -1.04 | -2.64 | — | — |
| Shares, diluted (wtd. avg.) | $39.6M | $40.4M | $37.2M | $39.1M | $39.0M | $28.7M | $18.1M | $11.6M | — | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $11.8M | $59.2M | $21.3M | $16.2M | $97.9M | $5.4M | $6.9M | $5.5M | $13.6M | $0 |
| Short-term investments | $37.7M | $8.8M | $56.5M | $70.0M | — | — | — | — | — | — |
| Receivables | $491.6K | $708.8K | $529.4K | $72.7K | $389.0K | $271.1K | $629.4K | $1.5M | — | — |
| Total current assets | $76.8M | $94.7M | $78.3M | $82.4M | $94.3M | $47.0M | $15.6M | $12.7M | $479.7K | — |
| Property, plant and equipment | $373.9K | $3.0M | $3.8M | $4.0M | $6.1M | $9.3M | $18.1M | $21.4M | — | — |
| Goodwill | $2.2M | $2.8M | $12.7M | $22.8K | $26.8K | $30.8K | $34.0K | $29.7K | $20.3M | — |
| Other intangibles | $1.9M | $5.1M | $6.3M | $22.8K | $26.8K | $30.8K | $34.0K | $17.2M | — | — |
| Total assets | $89.8M | $112.7M | $112.0M | $97.7M | $105.8M | $61.9M | $74.7M | $65.7M | $139.5M | — |
| Accounts payable | $7.0M | $1.3M | $371.8K | $317.6K | $341.2K | $901.4K | $208.8K | $1.1M | $45.4K | — |
| Short-term debt | — | $9.9M | $6.4M | — | — | — | — | — | — | — |
| Total current liabilities | $49.6M | $30.5M | $12.0M | $3.3M | $5.2M | $25.7M | $28.0M | $40.3M | $134.1K | — |
| Total liabilities | $52.1M | $35.2M | $18.6M | $9.8M | $7.2M | $28.5M | $30.5M | $41.6M | $134.1K | — |
| Retained earnings | -$163.1M | -$130.4M | -$113.7M | -$110.2M | -$99.4M | -$162.3M | -$117.2M | -$100.5M | $93.2K | — |
| Total equity | $34.8M | $73.0M | $93.4M | $87.9M | $98.6M | $33.4M | $44.2M | $24.0M | $12.6M | $0 |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$9.8M | -$9.8M | -$8.1M | -$10.9M | -$10.1M | -$5.2M | -$7.6M | -$14.6M | — | — |
| Depreciation and amortisation | $1.6M | $916.0K | — | — | — | $3.6M | $3.5M | $6.7M | — | — |
| Stock-based compensation | $496.7K | $1.1M | $150.5K | $791.3K | — | $5.1M | $247.7K | -$766.4K | — | — |
| Capital expenditure | $118.5K | $83.0K | $378.1K | $44.4K | $191.7K | $355.8K | $1.3M | $17.1M | — | — |
| Investing cash flow | -$38.4M | $23.8M | $6.1M | -$70.1M | $105.9M | -$5.5M | $9.0M | -$23.1M | — | — |
| Financing cash flow | $800.7K | $23.9M | $7.1M | -$610.6K | -$3.4M | $9.2M | $3.7M | $34.3M | — | — |
| Buybacks | — | $422 | $2.1M | $610.6K | — | — | — | — | — | — |
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 0001213900-26-091399.
Others in SIC 7900
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| LYV | Live Nation Entertainment, Inc. | $40.88B | — | 8.8% |
| TKO | TKO Group Holdings, Inc. | $13.91B | 82.3x | -3.1% |
| LLYVA | Liberty Live Holdings, Inc. | $8.80B | — | 12.2% |
| SPHR | Sphere Entertainment Co. | $5.15B | 192.5x | 19.0% |
| BATRA | Atlanta Braves Holdings, Inc. | $3.58B | — | 10.5% |
| FUN | Six Flags Entertainment Corporation/NEW | $1.59B | — | 14.4% |
| ACEL | Accel Entertainment, Inc. | $964.6M | 19.8x | 8.1% |
| LUCK | Lucky Strike Entertainment Corp | $859.4M | — | 3.7% |