Inception Growth Acquisition Limited

NASDAQ

IGTA

Stock

Yield per half year: +13.95%
Dividend yield: 0%
Sector: Financials

Reporting Inception Growth Acquisition Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2021	2022	2023	2024	LTM	Average for 5 years	CAGR 5
Capitalization, bln $		0.1287	0.0811			0.1049	-20.62
Revenue, bln $		0.0015				0.0015	0.00
Net profit, bln $	-0.000182	0.000475	0.00064	0.00013	0.00013	0.0003	-191.93
EV, bln $	-0.0014	0.1311	0.0831	0.0223	0.0223	0.0588	-299.78
EBIT, bln $	-0.000182	-0.002	-0.002		-0.002	-0.0014	122.32
EBITDA, bln $	-0.000182	-0.002	-0.002	-0.001	-0.001	-0.0013	53.10
OIBDA $	-0.000182	-0.0044	-0.0047	-0.0021	-0.0021	-0.0028	84.30
Book value, bln $	0.1032	0.1037	0.0278	-0.0064	-0.0064	0.0571	-149.90
FCF, bln $	-0.000111	-0.000856	-0.000998	-0.000913	-0.000913	-0.0007	69.35
Operating Cash Flow, bln $	-0.000133	-0.000856	-0.000998	-0.000913	-0.000913	-0.0007	61.87
Operating profit, bln $	-0.000182	-0.002	-0.002	-0.001	-0.001	-0.0013	53.10
Operating expenses, bln $	0.000182	0.000742	0.0016	0.001	0.001	0.0009	53.10
CAPEX, bln $			0

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	Average for 5 quarters	CAGR 5
Capitalization, bln $	0.1243	0.1251	0.1257	0.1302	0.1327	0.0731	0.0707	0.0829					0.0979	-8.63
Revenue, bln $	0.0000	0	0.000616		0.0015	0.000577	0.000611	-0.0023	-0.0023	0.000377	0.000188		-0.0007	-21.00
Net profit, bln $			0.000342	0.000515	0.000515	0.00022	0.0001	-0.000129	0.000128	0.000134	0.0000	-0.000133	0.0000	-205.87
EV, bln $		0.1242	0.125		0.1318	0.0735	0.0718	0.0831	0.0614	0.0604	0.0143	0.0187	0.0476	-25.79
EBIT, bln $		-0.000164	-0.000134	0.000554	-0.0011	0.000341	0.000188	-0.0055	-0.000298	0.000174	0.0000		-0.0010	-12.59
EBITDA, bln $			-0.000156	-0.000188	-0.0011	-0.000812	-0.001	-0.000908	-0.000255	-0.000204	-0.000209	-0.000341	-0.0004	-17.79
OIBDA $								-0.004	-0.000637	-0.000164	-0.000187	-0.000549	-0.0011	-32.78
Book value, bln $			0.1032	0.1037	0.1037	0.0434	0.0272	0.0278	0.0279	0.0089	-0.0058	-0.0028	0.0112	-163.19
FCF, bln $			-0.0001	-0.000109	-0.000109	-0.000383	-0.000214	-0.000183	-0.000376	-0.000315	-0.000461	-0.0001	-0.0003	-11.38
Operating Cash Flow, bln $			-0.0001	-0.000109	-0.000109	-0.000383	-0.000214	-0.000183	-0.000376	-0.000315	-0.000461	-0.0001	-0.0003	-11.38
Operating profit, bln $			-0.0001	-0.000109	-0.0011	0.000341	0.000188	-0.0032	-0.000255	0.000174	0.0000	-0.000341	-0.0007	-212.65
Operating expenses, bln $			0.000156	0.000188	0.000188	0.000236	0.000423	0.000484	0.000255	0.000204	0.000209	0.000341	0.0003	-6.76
CAPEX, bln $										0

	Average for 5 quarters	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2021	2022	2023	2024	LTM	Average for 5 years	CAGR 5
Cash, bln $	0.0014	0.000681	0.0001	0	0	0.0007	-58.51
Short-Term Investments $	0.1045	0.1061	0.0321		0.0321	0.0809	-32.53
Total Current Assets $	0.0018	0.000843	0.0001	0	0	0.0009	-61.84
Assets, bln $	0.1063	0.1069	0.0321	0.0036	0.0036	0.0622	-57.10
Short-Term Debt $	0.0000	0.000182	0.0001	0.0015	0.0015	0.0006	101.99
Liabilities, bln $	0.0031	0.0032	0.0043	0.0064	0.0064	0.0043	19.87
Net debt, bln $	-0.0014	-0.000499	0.0000	0.0015	0.0015	-0.0001	-202.33
Debt, bln $	0.0000	0.000182	0.0001	0.0015	0.0015	0.0006	101.99
Interest Income $		0.000299				0.0003	0.00
Interest Expense, bln $		0.0027				0.0027	0.00
Net interest income, bln $		0.000299				0.0003	0.00
Amortization, bln $		0	0		0

	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	Average for 5 quarters	CAGR 5
Cash, bln $				0.000779	0.000681	0.000681	0.000393	0.000132	0.0001	0.0000	0.0001	0.0000	0	0.0003	-31.86
Short-Term Investments $	0.1045	0.1045	0.1047	0.1052		0.1072	0.0469	0.0476	0.0321	0.0328	0.0144			0.0348	-21.03
Accounts Receivable $											0.0000
Total Current Assets $				0.001	0.000843	0.000843	0.000618	0.000275	0.0001	0.0000	0.000137	0.0000	0	0.0004	-30.47
Assets, bln $				0.1062	0.1069	0.1069	0.0475	0.0479	0.0321	0.0328	0.0145	0.0147	0.0036	0.0195	-35.44
Short-Term Debt $				0.000171	0.000182	0.000182	0.000225	0.000253	0.0001	0.00072	0.0011	0.0015	0.0015	0.0010	71.88
Liabilities, bln $				0.003	0.0032	0.0032	0.0041	0.0208	0.0043	0.0049	0.0056	0.0059	0.0064	0.0054	8.28
Net debt, bln $			-0.000787	-0.000779		-0.000499	-0.000168	0.000121	0.0000	0.000676	0.001	0.0000	0.0015	0.0006	-254.94
Debt, bln $				0.000405	0.0006	0.000182	0.000225	0.000253	0.0001	0.00072	0.0011	0.0015	0.0015	0.0010	71.88
Interest Income $				0.000299										0.0003	0.00
Interest Expense, bln $				0.000594		0.0018								0.0012	74.08
Net interest income, bln $				0.000299										0.0003	0.00
Amortization, bln $		0.0000	0.0000	-0.000338		0	-0.0012	-0.0012	0.0046	0.0000	-0.000377	-0.000188		0.0003	-30.98

Share

IFRS

Reporting Annual Quarterly

	2021	2022	2023	2024	2025	LTM	Average for 5 years	CAGR 5
EPS	-0.014	0.0366	0.0821	0.0669		0.0669	0.0429	-247.85
Share price		10.13	10.66	10.7	13.15	13.15	11.16	6.74
Number of shares, mln	12.99	12.99	7.8	1.94		1.94	8.93	-37.83
FCF/share	-0.0086	-0.0659	-0.128	-0.4697		-0.4697	-0.1681	171.85

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Average for 5 quarters	CAGR 5
EPS					0.03	0.04	0.0397	0.0309	0.0092	-0.0166	0.0229	0.0257	-0.0345	-0.0828			-0.0171	37.91
Share price			9.81	9.87	9.92	10.02	10.22	10.27	10.48	10.64					11.48	13.15	11.20	5.07
Number of shares, mln	3.21	12.99	12.67	12.67	12.67	12.99	12.99	7.11	6.75	7.8							9.53	-9.70
FCF/share					-0.0048	-0.0084	-0.0084	-0.0539	-0.0317	-0.0235	-0.0673	-0.0604	-0.3648	-0.047			-0.1126	14.87

Efficiency

IFRS

Reporting Annual Quarterly

	2021	2022	2023	2024	2025	LTM	Industry average	Average for 5 years	CAGR 5
ROE, %	-0.1763	0.4595	0.9733	1.21		1.21	-47.34	0.6166	-261.86
ROA, %	-0.1712	0.4461	0.9209	0.7281		0.7281	10.67	0.4810	-243.61
ROIC, %	1.29	3.09	6.43				6.57	3.60	70.82
ROS, %		31.34	0	0	0	0	26.44	31.34	0.00
ROCE, %	-0.172	-1.84	-6.67		72.4	72.4	-61.28	15.93	-552.95
EBIT margin		-129.2			0	0	33.41	-129.2000	0.00
EBITDA margin		-129.2			0	0	37.49	-129.2000	0.00
Net margin		31.34					26.43	31.34	0.00
Operational efficiency, %		-129.2	0	0	0	0	31.91	-129.2000	0.00
FCF yield, %		-0.665	-1.23					-0.9475	36.00

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	2025Q3	Industry average	Average for 5 quarters	CAGR 5
ROE, %			0.5341	0.5717	0.4986	0.5071	0.0789	-0.2155	0.3116	0.4918	-0.2316	-1.22			-47.34	-0.1727	41.44
ROA, %			0.3229	0.4835	0.4819	0.4629	0.1305	-0.3232	0.3943	0.5667	-0.2982	-1.45			10.67	-0.2221	35.01
ROIC, %								5.31	1.91	12.63	-11.97				6.57	1.97	-222.53
ROS, %	-2069.91	-2733.45	55.57		33.96	38.15	10.19	5.59	-5.53	35.53	-23.21				26.44	4.51	-217.90
ROCE, %				0.5237	-1.01	0.7864	0.2611	-10.44	-0.8759	0.6865	-0.1037		72.4	72.4	-61.28	28.90	-341.80
EBIT margin							30.78	239.25	12.87	45.99	-11.39				33.41	63.50	-181.97
EBITDA margin	-2269.91	-2833.45	-76.66		-70.7	-140.84	-169.22	39.25	11	-54.01	-111.39				37.49	-56.8740	-8.02
Net margin	-2069.91	-2733.45	55.57		33.96	38.15	10.19	5.59	-5.53	35.53	-23.21				26.43	4.51	-217.90
Operational efficiency, %	-2069.91	-2633.45	-21.71		-70.7	59.16	30.78	140.47	11	45.99	-11.39				31.91	43.37	-181.97
FCF yield, %	-0.5101	-0.0413	-0.0483	-0.0841	-0.0825	-0.5244	-0.3025	-0.221								-0.2429	21.32

	Industry average	Average for 5 quarters	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2021	2022	2023	2024	2025	LTM	Industry average	Average for 5 years	CAGR 5
P/E		276.69	129.72	159.89		159.89	25.86	188.77	-16.71
P/BV		1.27	2.98	-7.51		-7.51	-12.42	-1.0867	-280.83
P/S		86.73					6.65	86.73	0.00
P/FCF		-150.37	0	0	0	0	19.35	-150.3700	0.00
E/P		0.0037	0.0079	0	0	0	0.05	0.0058	46.12
EV/EBIT	7.45	-66.87	-41.42	-41.42	-11.14	-11.14	20.36	-30.6800	-208.38
EV/EBITDA	7.45	-66.87	-41.42	-22.14		-22.14	17.58	-30.7450	-231.30
EV/S		86.4	0	0	0	0	6.87	86.40	0.00
EV/FCF	12.19	-153.12	-83.24	-24.46	-24.46	-24.46	24.70	-54.6180	-214.95
Debt/EBITDA	-0.0563	-0.0928	-0.0449	-1.53	-1.53	-1.53	1.93	-0.6508	93.57
Netdebt/Ebitda	7.45	0.2546	-0.0147	-1.52	-1.52	-1.52	0.97	0.9300	-172.77
Debt/Ratio	9.6E-5	0.0017	0.0028	0.4266	0.4266	0.4266	0.40	0.1716	436.48
Debt/Equity	9.9E-5	0.0018	0.0032	-0.2416	-2.3	-2.3	-1.48	-0.5073	-846.82
Debt/Net Income	-0.0563	0.3824	0.1406	11.84	11.84	11.84	3.28	4.83	-391.45
PEG					598.07	598.07	2.52	598.07	0.00
Beta			0.0981	-0.4533	0.3276	0.3276	0.34	-0.0092	49.47
Altman Index			0	0.0092	-0.1159	-0.1159	42.85	-0.0534	-454.93

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	2025Q3	Industry average	Average for 5 quarters	CAGR 5
P/E	-570.56	-735.04	-563.06	281.04	109.69	75.44	88.88	-641.31	233.71	275.61						25.86	6.47	29.58
P/BV			1.22	1.27	1.28	1.7	2.64	2.98	2.17	6.7	1.62	-6.2				-12.42	1.45	-215.78
P/S	11809.98	7458.86	198.81		61.42	42.01	36.81	-1287.41	-20.15	-20.75	-23.1					6.65	-262.9200	-191.10
P/FCF	-196.05	-2423.96	-2068.37	-1189.16	-1212.42	-190.7	-330.62	-452.55								19.35	-675.0900	-17.57
E/P	-0.0018	-0.0014	0.0027	0.004	0.0039	0.003	0.000881	-0.0016								0.05	0.0020	-183.26
EV/EBIT							381.48	-15.01	-206.16	347.83	-668.33			-11.14	-11.14	20.36	-109.7880	-44.21
EV/EBITDA		-195.54	-116.88		-69.06	-90.46	-23.1	-28.22	-20.4	-25.14	-9.07	-18.54				17.58	-20.2740	-8.06
EV/S						127.41	117.43	-35.9	-26.54	159.96	76.11					6.87	58.21	-8.31
EV/FCF						-191.81	-335.64	-453.28	-163.19	-191.58	-30.99	-247.82		-24.46	-24.46	24.70	-103.8620	-33.74
Debt/EBITDA						-0.2772	-0.245	-0.0991	-2.83	-5.49	-7.12	-4.52		-1.53	-1.53	1.93	-4.0380	-22.55
Netdebt/Ebitda					0.4653	0.2062	-0.1173	-0.0325	-2.66	-5.08	0.054	-4.51		-1.52	-1.52	0.97	-2.5152	-21.44
Debt/Ratio						0.0047	0.0053	0.0028	0.0219	0.0772	0.1011	0.4266		0.4266	0.4266	0.40	0.2916	40.76
Debt/Equity						0.0052	0.0093	0.0032	0.0258	0.1265	-0.2548	-0.5561		-2.3	-2.3	-1.48	-1.0569	-278.62
Debt/Net Income						1.02	4.07	-0.696	5.62	8.35	-34.18	-11.59		11.84	11.84	3.28	-2.7480	7.23
PEG														598.07	598.07	2.52	598.07	0.00
Beta													0.2279	1.06	0.3276	0.34	0.5385	12.86
Altman Index													0.0092	-0.1159	-0.1159	42.85	-0.0742	-332.68

Dividends

IFRS

Reporting Annual Quarterly

	2021	2022	2023	2024	LTM	Industry average	Average for 5 years	CAGR 5
Div. payout, bln	0.0015	0.0027	0.0012				0.0018	-7.17
Dividend					0
Dividend yield, %					0	1.81
Dividends / profit, %	-833.69	319.04	427.68	887.57	887.57	56.58	200.15	-201.58

	2022Q1	2022Q2	2022Q3	2023Q1	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	Average for 5 quarters	CAGR 5
Div. payout, bln	10.53	10.53	21.05	42.11	0.0016	0.000421	0.0011	0.000565		8.42	-89.39
Dividends / profit, %	-4831137.36	-6186629.55	6151921.14	8174625.77	-1246.88	328.56	839.18	-1296.47	56.58	1634650.03	-117.38

	Industry average	Average for 5 quarters	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe