Antalpha Platform Holding Co

ANTAdata completeness 100%3 fiscal years on file

Data notes: no data for concept 'interestExpense'

i. The business — what you’d actually own

Figure	FY 2023	FY 2024	FY 2025
Revenue	$11.3M¹	$47.5M¹	$79.7M¹
Net income	−$6.59M²	$4.39M²	$24.4M²
Operating cash flow	−$12.2M³	−$11.7M³	−$3.84M³
Capital expenditure	$61,522⁴	$160,066⁴	$380,113⁴
Free cash flow (derived)	−$12.3M³	−$11.9M³	−$4.22M³
Total debt	—	$693.9M⁵	$429.1M⁵
Cash & equivalents	$439,096⁶	$5.93M⁷	$7.85M⁷
Diluted shares	19.3M	19.4M	24.8M

Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom).

ii. Your slice — ownership made literal

If you owned

You’d own

0.000040%

of the whole company

Your share of last year’s profit

$9.86

Your share of its debt

$173.19

Your share of free cash flow

−$1.7

iii. What it’s worth — engine v0.1.0

DCF · Growth Exit 10Y

not applicable

3y-median FCF non-positive — growth-exit DCF not applicable (see EPV)

DCF · Growth Exit 5Y

not applicable

3y-median FCF non-positive — growth-exit DCF not applicable (see EPV)

Earnings Power Value

$1.87

assumptions (8)

Graham Number

$9.03

assumptions (1)

Different models answer different questions — which to trust when →

Sources — the receipts