GAXOS.AI INC. GXAI
the way people interact with artificial intelligence across everyday life and high-impact industries. More than a developer of applications,
Gaxos.AI is building a portfolio of AI-powered solutions designed to make advanced technology more practical, accessible, and transformative.
The company's growing portfolio spans defense, health and wellness, entertainment, and productivity—bringing intelligent
tools to markets where innovation can drive meaningful real-world outcomes.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenue | $1.9M | $4.0K | $256 | — | — |
| R&D | $993.7K | $996.5K | $915.8K | $824.5K | — |
| SG&A | $5.9M | $2.7M | $3.0M | $599.6K | — |
| Total operating expenses | $6.8M | $3.7M | $4.0M | $1.4M | — |
| Operating income | -$4.9M | -$3.7M | -$4.0M | -$1.4M | — |
| Net income | -$3.9M | -$3.4M | -$3.9M | -$1.4M | — |
| EPS, basic | -0.55 | -1.92 | -3.90 | -1.64 | — |
| EPS, diluted | -0.55 | -1.92 | -3.90 | -1.64 | — |
| Shares, diluted (wtd. avg.) | $7.1M | $1.8M | $987.9K | $868.2K | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash and equivalents | $840.5K | $14.4M | $1.0M | $679.8K | $2.1M |
| Short-term investments | — | — | $2.6M | — | — |
| Receivables | $76.2K | — | $8 | — | — |
| Total current assets | $12.6M | $16.8M | $3.6M | $882.8K | $2.1M |
| Property, plant and equipment | $103.4K | $70.4K | $52.6K | — | — |
| Other intangibles | $718.3K | $125.0K | — | $58.6K | — |
| Total assets | $13.4M | $17.0M | $3.7M | $941.4K | $2.1M |
| Accounts payable | $270.1K | $338.8K | $215.9K | $245.0K | $6.2K |
| Total current liabilities | $680.6K | $401.5K | $270.0K | $255.7K | $8.7K |
| Total liabilities | $680.6K | $401.5K | $270.0K | $255.7K | $8.7K |
| Retained earnings | -$12.7M | -$8.8M | -$5.4M | -$1.4M | -$12.3K |
| Total equity | $13.1M | $16.6M | $3.4M | $685.7K | $2.1M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Operating cash flow | -$3.9M | -$3.3M | -$3.0M | -$1.3M | — |
| Stock-based compensation | $136.9K | $119.4K | $936.4K | — | — |
| Investing cash flow | -$9.7M | $67.7K | -$2.5M | -$62.8K | — |
| Financing cash flow | — | $16.6M | $5.9M | -$75.1K | — |
| Buybacks | — | — | $99.7K | — | — |
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 0001213900-26-029223.
Others in SIC 7372
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| MSFT | MICROSOFT CORP | $3.71T | 27.8x | 17.8% |
| ORCL | ORACLE CORP | $457.36B | 27.2x | 17.3% |
| PLTR | Palantir Technologies Inc. | $418.36B | 276.7x | 56.2% |
| CRWD | CrowdStrike Holdings, Inc. | $218.20B | — | 21.7% |
| CRM | Salesforce, Inc. | $213.35B | 33.2x | 9.6% |
| SHOP | SHOPIFY INC. | $187.92B | 154.4x | 30.1% |
| NOW | ServiceNow, Inc. | $146.06B | 84.6x | 20.9% |
| SNOW | Snowflake Inc. | $118.96B | — | 29.2% |