VENAF
Venus Acquisition Corporation
Price Chart
No historical data available
Latest Quote
$0.01
-0.01 (-46.15%)
Current Price
| Previous Close | $0.01 |
| Open | $0.01 |
| Day High | $0.01 |
| Day Low | $0.01 |
| Volume | 200 |
Stock Information
Note: Financial values converted from CNY to USD
| Total Debt | $4.54M |
| Cash Equivalents | $349.49M |
| Revenue | $62.31M |
| Net Income | $16.82M |
| Exchange | PNK |
đ Comprehensive Analysis
Company Data
| Sales | $62.31M |
| Income | $16.82M |
| Book/sh | $31.07 |
| Employees | 71 |
Financial Ratios
| Quick Ratio | 22.08 |
| Current Ratio | 22.53 |
| Debt/Eq | 1.31 |
| EPS Growth TTM | 291.30% |
Returns & Margins
| ROA | 0.17% |
| ROE | 7.48% |
| Gross Margin | 25.79% |
| Operating Margin | -1.15% |
| Profit Margin | 26.99% |
Ownership
| Insider & Institutional transactions data not available |
Valuation Ratios
| P/B | 0.00 |
Analyst Data
| Recommendation | none |
Technical Indicators
| Shares Float | 8.67M |
| Volatility | -1.13 |
Performance History
Stock Score:
â Premium
Based on debt, profitability, growth, and cash flow metrics
â Premium Feature
Sign up for free to view detailed scoring breakdown â premium is free during our trial period!
Recent Price History
No history data available. Data will be fetched automatically.
About Venus Acquisition Corporation
MicroAlgo Inc., together with its subsidiaries, develops and applies central processing algorithm solutions to customers in internet advertisement and intelligent chip industries in the People's Republic of China, Hong Kong, and internationally. It offers algorithm optimization, accelerating computing power without the need for hardware upgrades, data processing, and data intelligence services. The company also provides advertising display and distribution, performance-based advertising services, software development, and solutions for enterprise customers and intelligent chips solutions. In addition, it engages in the resale of intelligent chips and accessories. MicroAlgo Inc. is headquartered in Shenzhen, the People's Republic of China. MicroAlgo Inc. operates as a subsidiary of WiMi Hologram Cloud Inc.
Period:
Loading...
Income Statement (Annual)
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Revenue | ||||
| Reconciled Cost Of Revenue | $53,936,782 | $57,326,545 | $68,180,339 | $48,918,412 |
| Cost Of Revenue | $53,936,782 | $57,326,545 | $68,180,339 | $48,918,412 |
| Total Revenue | $75,327,948 | $81,891,992 | $87,132,230 | $82,035,289 |
| Operating Revenue | $75,327,948 | $81,891,992 | $87,132,230 | $82,035,289 |
| Expenses | ||||
| Interest Expense | $109,233 | $86,582 | $65,982 | $277,503 |
| Total Expenses | $72,526,666 | $100,570,569 | $87,800,920 | $71,627,068 |
| Other Income Expense | $1,716,902 | $-19,720,559 | $-7,016,173 | $-1,853,589 |
| Other Non Operating Income Expenses | $-6,629 | $159,142 | $334,057 | $310,225 |
| Net Non Operating Interest Income Expense | $3,624,504 | $461,671 | $200,077 | $14,693 |
| Interest Expense Non Operating | $109,233 | $86,582 | $65,982 | $277,503 |
| Operating Expense | $18,589,884 | $43,244,024 | $19,620,581 | $22,708,656 |
| Selling And Marketing Expense | $305,871 | $389,737 | $560,453 | $840,109 |
| General And Administrative Expense | $2,746,666 | $20,095,795 | $5,131,699 | $5,277,790 |
| Income & Earnings | ||||
| Net Income From Continuing Operation Net Minority Interest | $5,370,424 | $-37,868,800 | $-6,963,546 | $8,567,907 |
| Net Interest Income | $3,624,504 | $461,671 | $200,077 | $14,693 |
| Interest Income | $3,733,737 | $548,253 | $266,059 | $292,196 |
| Normalized Income | $3,827,631 | $-18,174,093 | $-164,583 | $10,710,083 |
| Net Income From Continuing And Discontinued Operation | $5,370,424 | $-37,868,800 | $-6,963,546 | $8,567,907 |
| Total Operating Income As Reported | $2,801,282 | $-34,615,466 | $-7,860,700 | $8,049,413 |
| Net Income Common Stockholders | $5,370,424 | $-37,868,800 | $-6,963,546 | $8,567,907 |
| Net Income | $5,370,424 | $-37,868,800 | $-6,963,546 | $8,567,907 |
| Net Income Including Noncontrolling Interests | $7,288,806 | $-37,584,431 | $-6,919,993 | $8,484,506 |
| Net Income Continuous Operations | $7,288,806 | $-37,584,431 | $-6,919,993 | $8,484,506 |
| Pretax Income | $8,142,688 | $-37,937,465 | $-7,484,786 | $8,569,325 |
| Special Income Charges | $0 | $-15,936,889 | $-7,315,760 | $-2,358,808 |
| Interest Income Non Operating | $3,733,737 | $548,253 | $266,059 | $292,196 |
| Operating Income | $2,801,282 | $-18,678,577 | $-668,690 | $10,408,221 |
| Gross Profit | $21,391,166 | $24,565,447 | $18,951,891 | $33,116,877 |
| Other | ||||
| Tax Effect Of Unusual Items | $180,738 | $-184,994 | $-551,267 | $-21,638 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $6,714,391 | $-17,710,888 | $1,451,541 | $12,623,046 |
| Total Unusual Items | $1,723,531 | $-19,879,701 | $-7,350,230 | $-2,163,814 |
| Total Unusual Items Excluding Goodwill | $1,723,531 | $-19,879,701 | $-7,350,230 | $-2,163,814 |
| Reconciled Depreciation | $186,001 | $260,294 | $1,520,115 | $1,612,404 |
| EBITDA (Bullshit earnings) | $8,437,922 | $-37,590,589 | $-5,898,689 | $10,459,232 |
| EBIT | $8,251,921 | $-37,850,883 | $-7,418,804 | $8,846,828 |
| Diluted NI Availto Com Stockholders | $5,370,424 | $-37,868,800 | $-6,963,546 | $8,567,907 |
| Minority Interests | $-1,918,382 | $-284,369 | $-43,553 | $83,401 |
| Tax Provision | $853,882 | $-353,034 | $-564,793 | $84,819 |
| Impairment Of Capital Assets | $0 | $15,936,889 | $7,315,760 | $2,861,000 |
| Gain On Sale Of Security | $1,723,531 | $-3,942,812 | $-34,470 | $194,994 |
| Research And Development | $15,537,347 | $22,758,492 | $13,928,429 | $16,590,757 |
| Selling General And Administration | $3,052,537 | $20,485,532 | $5,692,152 | $6,117,899 |
| Other Gand A | $2,746,666 | $3,517,987 | $5,131,699 | $5,277,790 |
| Salaries And Wages | $0 | $16,577,808 | - | - |
| Restructuring And Mergern Acquisition | - | $0 | $0 | $-502,192 |
Fetched: 2026-02-02
Balance Sheet (Annual)
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Assets | ||||
| Net Tangible Assets | $144,945,752 | $45,379,112 | $50,532,295 | $32,082,396 |
| Total Assets | $176,274,857 | $57,960,984 | $72,086,734 | $81,611,852 |
| Total Non Current Assets | $357,023 | $315,299 | $16,876,079 | $27,615,486 |
| Non Current Prepaid Assets | $2,300 | $3,614 | $184,054 | $204,480 |
| Non Current Deferred Assets | $61,258 | $139,473 | $0 | $602,219 |
| Non Current Deferred Taxes Assets | $61,258 | $139,473 | - | - |
| Goodwill And Other Intangible Assets | $0 | $0 | $16,223,510 | $26,318,553 |
| Current Assets | $175,917,834 | $57,645,685 | $55,210,655 | $53,996,365 |
| Prepaid Assets | $7,383,882 | $6,847,080 | $3,722,985 | $3,940,948 |
| Receivables | $3,613,277 | $3,412,266 | $8,610,876 | $6,511,987 |
| Other Receivables | $314,279 | $163,257 | $266,855 | $425,865 |
| Accounts Receivable | $3,298,998 | $3,249,009 | $2,602,448 | $2,767,271 |
| Allowance For Doubtful Accounts Receivable | $0 | $-557,894 | $-1,218,672 | $-339,209 |
| Gross Accounts Receivable | $3,298,998 | $3,806,903 | $3,821,120 | $3,106,480 |
| Cash Cash Equivalents And Short Term Investments | $164,920,675 | $47,386,339 | $42,746,270 | $42,719,795 |
| Cash And Cash Equivalents | $144,111,733 | $44,786,884 | $42,746,270 | $42,719,795 |
| Inventory | - | $0 | $130,524 | $823,635 |
| Investmentin Financial Assets | - | - | $172,300 | $94,107 |
| Other Intangible Assets | - | - | $964,341 | $4,373,000 |
| Loans Receivable | - | - | $0 | $3,318,851 |
| Debt | ||||
| Total Debt | $23,035,868 | $1,945,517 | $181,420 | $322,642 |
| Long Term Debt And Capital Lease Obligation | $96,899 | $0 | $30,754 | $158,401 |
| Current Debt And Capital Lease Obligation | $22,938,969 | $1,945,517 | $150,666 | $164,241 |
| Current Debt | $22,827,175 | $1,906,053 | - | - |
| Other Current Borrowings | $20,740,480 | - | - | - |
| Liabilities | ||||
| Total Liabilities Net Minority Interest | $28,882,391 | $12,045,655 | $5,075,274 | $22,968,497 |
| Total Non Current Liabilities Net Minority Interest | $96,899 | $0 | $271,839 | $1,004,811 |
| Current Liabilities | $28,785,492 | $12,045,655 | $4,803,435 | $21,963,686 |
| Current Deferred Liabilities | $474,336 | $1,464,522 | $1,608,977 | $1,911,831 |
| Payables And Accrued Expenses | $5,372,187 | $8,635,616 | $3,043,792 | $19,887,614 |
| Payables | $5,372,187 | $8,635,616 | $3,043,792 | $19,887,614 |
| Other Payable | $1,965,665 | $2,999,235 | $793,143 | $731,222 |
| Total Tax Payable | $819,682 | $73,820 | $55,365 | $148,751 |
| Income Tax Payable | $741,724 | $14,877 | - | - |
| Accounts Payable | $2,586,840 | $2,955,501 | $2,041,951 | $2,052,587 |
| Non Current Deferred Liabilities | - | $0 | $241,085 | $846,410 |
| Non Current Deferred Taxes Liabilities | - | $0 | $241,085 | $846,410 |
| Other Non Current Liabilities | - | - | - | $-1 |
| Tradeand Other Payables Non Current | - | - | - | $0 |
| Equity | ||||
| Common Stock Equity | $144,945,752 | $45,379,112 | $66,755,805 | $58,400,949 |
| Total Equity Gross Minority Interest | $147,392,466 | $45,915,329 | $67,011,460 | $58,643,355 |
| Stockholders Equity | $144,945,752 | $45,379,112 | $66,755,805 | $58,400,949 |
| Gains Losses Not Affecting Retained Earnings | $-5,780,920 | $-5,870,420 | $175,807 | $4,315,199 |
| Other Equity Adjustments | $-5,780,920 | $-5,870,420 | $175,807 | $4,315,199 |
| Retained Earnings | $-4,670,079 | $-10,893,664 | $19,141,699 | $26,483,410 |
| Long Term Equity Investment | $13,503 | $13,704 | - | - |
| Investments In Other Ventures Under Equity Method | - | $13,704 | - | - |
| Other | ||||
| Ordinary Shares Number | $437,884 | $8,601 | $7,309 | $7,309 |
| Share Issued | $437,884 | $8,601 | $7,309 | $7,309 |
| Tangible Book Value | $144,945,752 | $45,379,112 | $50,532,295 | $32,082,396 |
| Invested Capital | $167,772,927 | $47,285,165 | $66,755,805 | $58,400,949 |
| Working Capital | $147,132,342 | $45,600,030 | $50,407,220 | $32,032,679 |
| Capital Lease Obligations | $208,693 | $39,464 | $181,420 | $322,642 |
| Total Capitalization | $144,945,752 | $45,379,112 | $66,755,805 | $58,400,949 |
| Minority Interest | $2,446,714 | $536,217 | $255,655 | $242,406 |
| Additional Paid In Capital | $150,795,208 | $62,091,589 | $47,394,442 | $27,562,736 |
| Capital Stock | $4,601,543 | $51,607 | $43,857 | $39,604 |
| Common Stock | $4,601,543 | $51,607 | $43,857 | $39,604 |
| Long Term Capital Lease Obligation | $96,899 | $0 | $30,754 | $158,401 |
| Current Deferred Revenue | $474,336 | $1,464,522 | $1,608,977 | $1,911,831 |
| Current Capital Lease Obligation | $111,794 | $39,464 | $150,666 | $164,241 |
| Line Of Credit | $2,086,695 | $1,906,053 | - | $0 |
| Dueto Related Parties Current | $0 | $2,607,060 | $153,333 | $16,955,054 |
| Investments And Advances | $13,503 | $13,704 | $172,300 | $94,107 |
| Net PPE | $279,962 | $158,508 | $296,215 | $396,127 |
| Accumulated Depreciation | $-128,518 | $-127,029 | $-154,414 | $-98,500 |
| Gross PPE | $408,480 | $285,537 | $450,629 | $494,627 |
| Leases | $0 | $38,343 | $72,054 | $75,655 |
| Other Properties | $218,005 | $52,623 | $150,895 | $322,593 |
| Machinery Furniture Equipment | $190,475 | $194,571 | $227,680 | $96,379 |
| Properties | $0 | $0 | $0 | $0 |
| Other Short Term Investments | $20,808,942 | $2,599,455 | - | - |
| Treasury Shares Number | - | $0 | - | - |
| Goodwill | - | $0 | $15,259,169 | $21,945,553 |
| Finished Goods | - | $0 | $130,524 | $823,635 |
| Duefrom Related Parties Current | - | $0 | $5,741,573 | $0 |
| Preferred Stock | - | - | $0 | $0 |
Fetched: 2026-02-02
Cash Flow Statement (Annual)
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Free Cash Flow | ||||
| Free Cash Flow | $4,071,498 | $-6,411,681 | $1,794,435 | $15,236,436 |
| Operating Activities | ||||
| Operating Cash Flow | $4,075,482 | $-6,411,681 | $1,955,358 | $15,272,446 |
| Cash Flow From Continuing Operating Activities | $4,075,482 | $-6,411,681 | $1,955,358 | $15,272,446 |
| Operating Gains Losses | $7,612,320 | $-17,522 | $24,719 | $32 |
| Investing Activities | ||||
| Capital Expenditure | $-3,984 | - | $-160,923 | $-36,010 |
| Investing Cash Flow | $-17,335,980 | $-2,360,262 | $2,763,954 | $-6,483,869 |
| Cash Flow From Continuing Investing Activities | $-17,335,980 | $-2,360,262 | $2,763,954 | $-6,483,869 |
| Net Other Investing Changes | - | - | $3,172,000 | $-3,279,857 |
| Financing Activities | ||||
| Issuance Of Capital Stock | $17,952,065 | - | - | - |
| Financing Cash Flow | $112,547,748 | $10,808,466 | $-2,422,918 | $-3,848,781 |
| Cash Flow From Continuing Financing Activities | $112,547,748 | $10,808,466 | $-2,422,918 | $-3,848,781 |
| Net Common Stock Issuance | $17,952,065 | - | - | - |
| Common Stock Issuance | $17,952,065 | - | - | - |
| Net Other Financing Charges | - | $5,289,182 | $-2,422,918 | $-1,848,781 |
| Other | ||||
| Repayment Of Debt | $-4,883,566 | $0 | $0 | $-4,052,986 |
| Issuance Of Debt | $99,479,249 | $5,519,284 | $0 | $2,052,986 |
| Interest Paid Supplemental Data | $105,654 | $17,648 | $2,992 | $17,536 |
| Income Tax Paid Supplemental Data | $14,724 | $33,207 | $185,906 | $675,478 |
| End Cash Position | $144,111,733 | $44,786,884 | $42,746,270 | $42,719,795 |
| Beginning Cash Position | $44,128,325 | $42,033,500 | $42,719,795 | $37,104,109 |
| Effect Of Exchange Rate Changes | $696,158 | $716,861 | $-2,269,919 | $675,890 |
| Changes In Cash | $99,287,250 | $2,036,523 | $2,296,394 | $4,939,796 |
| Net Issuance Payments Of Debt | $94,595,683 | $5,519,284 | $0 | $-2,000,000 |
| Net Short Term Debt Issuance | $94,595,683 | $5,519,284 | $0 | $-2,000,000 |
| Short Term Debt Payments | $-4,883,566 | $0 | $0 | $-4,052,986 |
| Short Term Debt Issuance | $99,479,249 | $5,519,284 | $0 | $2,052,986 |
| Net Investment Purchase And Sale | $-17,331,996 | $-2,422,085 | $-247,425 | $-93,002 |
| Sale Of Investment | $34,919,856 | $177,370 | $16,164,918 | $16,011,638 |
| Purchase Of Investment | $-52,251,852 | $-2,599,455 | $-16,412,343 | $-16,104,640 |
| Net Business Purchase And Sale | $0 | $0 | $302 | $-3,075,000 |
| Sale Of Business | $0 | $0 | $302 | $25,054 |
| Net PPE Purchase And Sale | $-3,984 | $61,823 | $-160,923 | $-36,010 |
| Purchase Of PPE | $-3,984 | - | $-160,923 | $-36,010 |
| Change In Working Capital | $-8,150,231 | $-1,334,533 | $-302,369 | $2,656,673 |
| Change In Other Working Capital | $-968,651 | $-117,626 | $-343,796 | $1,048,245 |
| Change In Other Current Liabilities | $-136,251 | $-138,931 | $-137,126 | $-124,450 |
| Change In Payables And Accrued Expense | $-6,839,226 | $2,029,349 | $29,624 | $-31,225 |
| Change In Payable | $-6,839,226 | $2,029,349 | $29,624 | $-31,225 |
| Change In Account Payable | $-325,202 | $947,599 | $141,017 | $380,797 |
| Change In Tax Payable | $746,947 | $19,378 | $-56,804 | $-693,806 |
| Change In Income Tax Payable | $746,947 | $19,378 | $-56,804 | $-693,806 |
| Change In Prepaid Assets | $-633,141 | $-3,186,175 | $273,806 | $-2,399,123 |
| Change In Inventory | $0 | $128,348 | $691,217 | $-641,688 |
| Change In Receivables | $427,038 | $-49,498 | $-816,094 | $4,804,914 |
| Changes In Account Receivables | $-97,763 | $-49,498 | $-958,720 | $5,041,867 |
| Other Non Cash Items | $-681,308 | - | - | $-285,693 |
| Stock Based Compensation | $0 | $16,888,816 | - | $0 |
| Unrealized Gain Loss On Investment Securities | $-2,256,271 | - | - | - |
| Asset Impairment Charge | $0 | $15,936,889 | $7,315,760 | $2,861,000 |
| Deferred Tax | $76,165 | $-376,539 | $-580,008 | $-279,680 |
| Deferred Income Tax | $76,165 | $-376,539 | $-580,008 | $-279,680 |
| Depreciation Amortization Depletion | $186,001 | $260,294 | $1,520,115 | $1,612,404 |
| Depreciation And Amortization | $186,001 | $260,294 | $1,520,115 | $1,612,404 |
| Depreciation | $186,001 | $260,294 | $1,520,115 | $1,612,404 |
| Gain Loss On Sale Of PPE | $261 | $0 | $0 | $32 |
| Gain Loss On Sale Of Business | $7,612,059 | $0 | $-9,751 | $0 |
| Net Income From Continuing Operations | $7,288,806 | $-37,584,430 | $-6,919,993 | $8,484,506 |
| Purchase Of Business | - | $0 | $0 | $-3,100,054 |
| Sale Of PPE | - | $61,823 | - | - |
| Provisionand Write Offof Assets | - | $-184,656 | $897,134 | $223,204 |
| Gain Loss On Investment Securities | - | $-17,522 | $34,470 | - |
Fetched: 2026-02-02