Amber International Holding Ltd AMBR
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 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| 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.) | — | $45.8M | $51.1M | $50.4M | $48.2M | $39.4M | $28.6M | $26.5M | $13.9M | $13.2M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| 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 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| 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.
Others in SIC 6199
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| AXP | AMERICAN EXPRESS CO | $220.26B | 21.2x | 6.4% |
| MSTR | Strategy Inc | $50.34B | — | 3.0% |
| COIN | Coinbase Global, Inc. | $48.64B | 41.5x | 9.4% |
| SYF | Synchrony Financial | $26.00B | 8.6x | — |
| CRCL | Circle Internet Group, Inc. | $25.33B | — | 624.0% |
| SOFI | SoFi Technologies, Inc. | $23.53B | 46.7x | 23.1% |
| IREN | IREN Ltd | $15.97B | — | 41.1% |
| BMNR | BITMINE IMMERSION TECHNOLOGIES, INC. | $15.06B | 1.9x | 84.1% |