Amber International Holding Ltd AMBR

Financials SIC 6199 - Finance Services NAICS Finance and Insurance › Securities, Commodity Contracts, and Other Financial Investments and Related Activities › Other Financial Investment Activities derived Nasdaq

Last close —
Market cap —
52-week range — - —

No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.

Valuation FY2025 figures against the last close

P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS—

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Revenue —$32.8M$36.1M$46.6M$307.7M$254.7M$199.4M$160.0M$125.3M$95.4M
Cost of revenue —$16.1M$17.0M$22.6M$218.5M$181.5M$142.7M$120.9M$95.7M$61.0M
Gross profit —$16.7M$19.1M$24.0M$89.2M$73.3M$56.7M$39.1M$29.5M$34.3M
R&D —$878.0K$923.0K$1.8M$9.5M$5.3M$5.6M$10.7M$5.8M$8.6M
SG&A —$26.1M$10.8M$16.2M$39.6M$31.6M$20.3M$23.8M$13.0M$26.8M
Total operating expenses —$34.1M$30.7M$48.3M$102.0M$75.0M$68.8M$66.6M$44.7M$63.6M
Operating income —-$17.4M-$11.6M-$24.3M-$12.9M-$1.8M-$12.1M-$27.5M-$15.2M-$29.3M
Interest expense —$511.0K$193.0K$61.0K$4.1M$2.6M$1.9M$773.0K$551.0K$713.0K
Pre-tax income —-$24.0M-$13.0M-$42.1M-$14.0M-$13.2M-$10.4M-$32.0M-$24.1M-$27.1M
Income tax —$68.0K$648.0K$1.6M$2.5M$1.6M$47.0K$655.0K$548.0K$222.0K
Net income —-$29.1M-$38.9M-$202.8M-$13.6M-$12.6M-$9.6M-$32.4M-$24.6M-$27.3M
EPS, basic ——-0.75-3.98-0.28-0.32-0.34-1.23-2.15-2.26
EPS, diluted ——-0.75-3.98-0.28-0.32-0.34-1.23-2.15-2.26
Shares, diluted (wtd. avg.) —45.8M51.1M50.4M48.2M39.4M28.6M26.5M13.9M13.2M

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Cash and equivalents —$19.6M$14.3M$43.5M$77.6M$94.4M$60.7M$39.8M$19.4M$32.5M
Short-term investments —$6.6M$1.9M$7.0M$7.8M$23.7M—$17.4M——
Receivables —$10.0M$13.5M$64.6M$187.3M$143.1M$144.0M$65.6M$40.8M$30.7M
Total current assets —$48.6M$159.8M$204.7M$351.3M$321.2M$245.4M$149.3M$127.4M$103.0M
Property, plant and equipment —$13.0K—$241.0K$1.9M$1.1M$536.0K$329.0K$1.2M$2.3M
Goodwill —$0$0—$81.7M$74.4M$65.7M$48.5M$48.5M$48.5M
Other intangibles —$60.0K—$991.0K$53.7M$56.4M$4.4M$7.2M$10.6M$14.8M
Total assets —$57.6M$163.7M$221.8M$507.7M$470.1M$321.5M$207.3M$188.8M$169.6M
Accounts payable —$5.2M$4.5M$41.7M$66.6M$43.1M$66.2M$6.6M$3.9M$9.2M
Total current liabilities —$33.5M$120.1M$137.7M$200.8M$162.8M$203.9M$97.2M$65.7M$125.5M
Total liabilities —$35.2M$122.5M$142.5M$216.1M$191.0M$207.0M$100.6M$68.8M$129.6M
Retained earnings ————————-$149.0M-$124.4M
Total equity —-$4.4M$1.3M$79.3M$291.6M$279.1M$114.6M$106.6M$120.0M-$64.3M

Cash flow

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Operating cash flow —-$21.8M-$19.4M$71.1M-$19.7M-$19.6M-$30.3M-$15.4M-$13.9M-$3.9M
Depreciation and amortisation —$4.0K$137.0K$319.0K$648.0K$381.0K$334.0K$1.1M$1.4M$1.5M
Stock-based compensation —$732.0K$1.1M$3.8M$1.5M——$19.7M$5.1M$21.2M
Capital expenditure —$16.0K$83.0K$126.0K$1.4M$556.0K$474.0K$249.0K$148.0K$884.0K
Investing cash flow —-$1.0M-$987.0K-$4.0M-$22.4M-$27.7M$6.8M$8.4M-$25.2M$524.0K
Financing cash flow —-$36.5M-$6.1M-$37.3M$24.7M$80.0M$44.8M$27.8M$25.5M$24.6M
Buybacks ——$214.0K$7.6M$10.7M$5.7M$4.4M$37.0K$0$0

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 0001104659-26-060362.

Plot the figures US dollars

Income statement Revenue Cost of revenue Gross profit R&D SG&A Total operating expenses Operating income Interest expense Pre-tax income Income tax Net income EPS, basic EPS, diluted Shares, diluted (wtd. avg.)
Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity
Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks
  • Revenue
  • Gross profit
  • Net income
Revenue, Gross profit, Net income by fiscal year, in US dollars The same figures are in the table below this chart. -400M -200M 0 200M 400M Revenue, FY2016: 95.4M Gross profit, FY2016: 34.3M Net income, FY2016: -27.3M Revenue, FY2017: 125.3M Gross profit, FY2017: 29.5M Net income, FY2017: -24.6M Revenue, FY2018: 160M Gross profit, FY2018: 39.1M Net income, FY2018: -32.4M Revenue, FY2019: 199.4M Gross profit, FY2019: 56.7M Net income, FY2019: -9.6M Revenue, FY2020: 254.7M Gross profit, FY2020: 73.3M Net income, FY2020: -12.6M Revenue, FY2021: 307.7M Gross profit, FY2021: 89.2M Net income, FY2021: -13.6M Revenue, FY2022: 46.6M Gross profit, FY2022: 24M Net income, FY2022: -202.8M Revenue, FY2023: 36.1M Gross profit, FY2023: 19.1M Net income, FY2023: -38.9M Revenue, FY2024: 32.8M Gross profit, FY2024: 16.7M Net income, FY2024: -29.1M FY2016 FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025
Fiscal year FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Revenue $95.4M $125.3M $160.0M $199.4M $254.7M $307.7M $46.6M $36.1M $32.8M —
Gross profit $34.3M $29.5M $39.1M $56.7M $73.3M $89.2M $24.0M $19.1M $16.7M —
Net income -$27.3M -$24.6M -$32.4M -$9.6M -$12.6M -$13.6M -$202.8M -$38.9M -$29.1M —

Others in SIC 6199

TickerCompanyMarket capP/ERevenue growth
AXP AMERICAN EXPRESS CO $211.52B 20.4x 6.4%
MSTR Strategy Inc $51.47B — 3.0%
COIN Coinbase Global, Inc. $43.32B 37.0x 9.4%
SYF Synchrony Financial $23.96B 7.9x —
CRCL Circle Internet Group, Inc. $21.32B — 624.0%
SOFI SoFi Technologies, Inc. $18.88B 37.5x 23.1%
BMNR BITMINE IMMERSION TECHNOLOGIES, INC. $13.51B 1.7x 84.1%
CHYM Chime Financial, Inc. $11.23B — 30.7%