← All companies ← AGRO Manual AHMA → ← ADV Commercial Services & Supplies AKAM →
AHG, Akso Health Group ADS
A diversified business; where the profit really comes from, and whether it is earned or bought, is what the segment detail settles.
The business
What it sells, where the money comes from, the kind of company it is.
The business in brief
read the 10-K →What this business is and what moves its needle, from its own SEC filings.
- Situation
- Unprofitable. No meaningful revenue yet; the record is the cash on hand against the burn. Net current asset value. Current assets alone exceed every liability combined, and the surplus is most of the balance sheet: the shape Graham called a net-net.
- What moves the needle
- Operating margin has reached 71% at its best but run negative through the cycle (median −150%) on a 15% gross margin — so the question is which reading is truer: whether the median was pulled below zero by one-off charges, by the cycle, or by spending it is still growing into, and whether it settles back at a profit. On its own account, the filing leans hardest on pricing power & competition, set against the numbers in what the filing emphasizes, below.
- Is it a good business?
- Return on capital has rarely cleared the cost of capital (median −13%, above 15% in 2 of 9 years). Owner earnings, the cash-based check, have been thin too. This is price-taker territory, where the balance sheet and the cycle matter more than any multiple; the rest is in the 10-K.
Every line is arithmetic on the company's filings, shown in full in the sections below.
The record
Ten years of arithmetic, read across the cycle.
The record, 2017–2026
realized figures from each filing · older years to the left| 2017’17 | 2018’18 | 2019’19 | 2020’20 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | 2025’25 | 2026’26 | TTMTTMMar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||
| $23M | $107M | $4M | $7M | $2M | $6M | $13M | $2M | $15M | $14M | $14M | RevenueRevenue |
| — | — | — | — | — | $916K | $1M | $122K | ($282K) | ($11K) | — | Gross profitGross prof. |
| — | — | — | — | — | 15% | 10% | 5% | −2% | −0% | — | Gross marginGross mgn |
| $10M | $76M | ($7M) | ($48M) | ($4M) | ($3M) | ($14M) | ($9M) | ($166M) | ($21M) | ($21M) | Operating incomeOp. inc. |
| 43.3% | 70.7% | −194.6% | −695.7% | −241.7% | −51.7% | −108.2% | −357.8% | n/m | −149.7% | −149.7% | Operating marginOp. mgn |
| $9M | $66M | $6M | ($71M) | ($35M) | ($17M) | ($1M) | ($10M) | ($135M) | ($19M) | ($19M) | Net incomeNet inc. |
| 15% | 14% | 13% | — | — | — | — | — | — | — | — | Effective tax rateTax rate |
| Cash flow & returns | |||||||||||
| $8M | $88M | ($2M) | ($58M) | $10M | ($9M) | ($3M) | $1M | $1M | ($13M) | ($13M) | Operating cash flowOp. cash |
| $92K | $174K | $17K | $121K | $15K | $18K | — | — | $2M | $2M | $28K | DepreciationDeprec. |
| ($473K) | $22M | ($7M) | $13M | $45M | $8M | ($2M) | $11M | $134M | $4M | $6M | Working capital & otherWC & other |
| $288K | $456K | $8K | $200K | — | $5K | — | — | $154K | $2K | $2K | CapexCapex |
| 1.3% | 0.4% | 0.2% | 2.9% | — | 0.1% | — | — | 1.0% | 0.0% | 0.0% | Capex / revenueCapex/rev |
| $8M | $87M | ($2M) | ($58M) | — | ($9M) | — | — | $1M | ($13M) | ($13M) | Owner earningsOwner earn. |
| 34.5% | 81.4% | −47.1% | −845.7% | — | −136.8% | — | — | 6.9% | −92.5% | −92.5% | Owner earnings marginOE mgn |
| $8M | $87M | ($2M) | ($58M) | — | ($9M) | — | — | $1M | ($13M) | ($13M) | Free cash flowFCF |
| 34.5% | 81.4% | −47.1% | −845.7% | — | −136.8% | — | — | 6.9% | −92.5% | −92.5% | Free cash flow marginFCF mgn |
| 197% | 875% | -9% | -92% | -156% | — | -1407% | -13% | -574% | -9% | -9% | ROICROIC |
| 36% | 47% | 4% | -148% | -202% | -137% | -14% | -7% | -68% | -10% | -10% | Return on equityROE |
| Balance sheet | |||||||||||
| $19M | $133M | $57M | $7M | $15M | $18M | $8M | $85M | $176M | $171K | $171K | Cash & investmentsCash+inv |
| — | $0 | $141K | — | — | — | $8M | $408K | $954K | $1M | $1M | ReceivablesReceiv. |
| — | — | — | — | — | $8M | $2M | $191K | $190K | $200K | $200K | InventoryInvent. |
| — | $0 | $141K | — | — | $8M | $9M | $340K | $1M | $1M | $1M | Operating working capitalOper. WC |
| — | $163M | $98M | $52M | $30M | $63M | $20M | $142M | $196M | $190M | $190M | Current assetsCur. assets |
| — | $24M | $27M | $12M | $14M | $51M | $12M | $4M | $14M | $9M | $9M | Current liabilitiesCur. liab. |
| — | 6.8× | 3.7× | 4.2× | 2.1× | 1.2× | 1.8× | 39.5× | 14.2× | 21.8× | 21.8× | Current ratioCurr. ratio |
| $428K | $767K | $1M | $93K | $67K | $55K | $25K | $113K | $16K | $12K | $12K | Net PP&ENet PP&E |
| — | — | — | — | — | — | — | $52M | $11M | — | $11M | GoodwillGoodwill |
| $28M | $164M | $173M | $80M | $32M | $63M | $20M | $142M | $215M | $190M | $190M | Total assetsAssets |
| ($19M) | ($133M) | ($57M) | ($7M) | ($15M) | ($18M) | ($8M) | ($85M) | ($176M) | ($171K) | ($171K) | Net debt / (cash)Net debt |
| — | — | — | — | -2.0× | -4.1× | — | — | — | — | -25.7× | Interest coverageInt. cov. |
| $24M | $140M | $127M | $48M | $17M | $12M | $9M | $138M | $199M | $181M | $181M | Shareholders’ equityEquity |
| Per share | |||||||||||
| 42.3M | 47.7M | 52.9M | 48.8M | 48.8M | 59.6M | 68.6M | 142M | 855M | 2.17B | 1.66B | Shares out (diluted)Shares |
| $0.54 | $2.25 | $0.07 | $0.14 | $0.04 | $0.11 | $0.19 | $0.02 | $0.02 | $0.01 | $0.01 | Revenue / shareRev/sh |
| $0.20 | $1.37 | $0.10 | $-1.46 | $-0.71 | $-0.28 | $-0.02 | $-0.07 | $-0.16 | $-0.01 | $-0.01 | EPS (diluted)EPS |
| $0.19 | $1.83 | $-0.03 | $-1.20 | — | $-0.14 | — | — | $0.00 | $-0.01 | $-0.01 | Owner earnings / shareOE/sh |
| $0.19 | $1.83 | $-0.03 | $-1.20 | — | $-0.14 | — | — | $0.00 | $-0.01 | $-0.01 | Free cash flow / shareFCF/sh |
| $0.01 | $0.01 | $0.00 | $0.00 | — | $0.00 | — | — | $0.00 | $0.00 | $0.00 | Cap. spending / shareCapex/sh |
| $0.56 | $2.94 | $2.39 | $0.99 | $0.35 | $0.21 | $0.13 | $0.98 | $0.23 | $0.08 | $0.11 | Book value / shareBVPS |
The diluted share count moved ×2.06 into 2024 — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.
The diluted share count moved ×6.04 into 2025 — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.
The diluted share count moved ×2.53 into 2026 — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.
| 9-yr | 5-yr | |
|---|---|---|
| Revenue / share | −38.9%/yr | −29.2%/yr |
| Capital spending / share | −63.6%/yr | −69.0%/yr (4-yr) |
| Book value / share | −19.0%/yr | −25.1%/yr |
Where the cash went
ReinvestBuybacksDividendsAcquisitionsRetainedEach year's operating cash, by what management did with it: the mix, and how it drifts.
Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.
In fiscal 2026 the business turned a $19M loss into ($13M) of owner earnings: more cash than the profit line showed, after the non-cash charges and the capital it put back in.
| FY2026 | FY2025 | FY2022 | FY2020 | FY2019 | |
|---|---|---|---|---|---|
| Reported net income | ($19M) | ($135M) | ($17M) | ($71M) | $6M |
| Depreciation & amortizationnon-cash charge added back | +$2M | +$2M | +$18K | +$121K | +$17K |
| Working capital & othertiming of cash in and out, other non-cash items | +$4M | +$134M | +$8M | +$13M | −$7M |
| Cash from operations | ($13M) | $1M | ($9M) | ($58M) | ($2M) |
| Capital expenditurecash put back in to keep running and to grow | −$2K | −$154K | −$5K | −$200K | −$8K |
| Owner earnings | ($13M) | $1M | ($9M) | ($58M) | ($2M) |
| Owner-earnings marginowner earnings ÷ revenue | -92% | 7% | -137% | -846% | -47% |
Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position .
Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.
Quality & stewardship
Returns, the balance sheet, capital allocation, and pay.
Owner’s Scorecard
Will it survive?
- Can it pay its interest? -25.7×Does not cover its interestOperating income ($21M) ÷ interest expense $804K
What this means
A full year of operating profit didn't cover the interest bill. This is the zombie zone: the business depends on refinancing, asset sales, or forbearance to service its debt.
- Net cash, debt-freeCash $171K − debt $0
What this means
Cash and short-term investments exceed every dollar of debt by $171K, on net the company owes nothing, and can act from strength when others can't. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.
- TightDSO 34 + DIO 9 − DPO 12 days
What this means
Days cash is tied up between paying suppliers and collecting from customers. Lower is better; a long cycle means growth itself eats cash.
Is it a good business?
- Not enough dataIndustry peers: median -35%
What this means
The filing data didn't include the inputs for this check.
- Consumes cash through the cycle6-yr median margin, range -846%–81%; latest ($13M) = operating cash ($13M) − maintenance capex $2KIndustry peers: median -17%
What this means
What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's -92% of revenue this year, a -70% median across 6 years.
- Are earnings backed by cash? ($13M)Loss, and burning cashNet income ($19M) · cash from operations ($13M)
What this means
The company reported a net loss, so a conversion ratio isn't meaningful. What matters then is whether operations still threw off cash, here, they did not.
How is the cash used?
- No surplus to allocate
What this means
The business didn't generate positive Owner Earnings this year, so any distributions came from the balance sheet or borrowing, not from operations.
- Investing or harvesting? 0.06×HarvestingCapex $2K ÷ depreciation $28K
What this means
Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.
Graham’s defensive tests · 1 of 5 met
Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.
- Adequate size MissRevenue ≥ $2B · $14M
What this means
Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.
- Strong liquidity PassCurrent ratio ≥ 2× · 21.77×
What this means
Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.
- Earnings stability MissA profit every year (10-yr record) · 7 loss years
What this means
Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.
- Dividend record MissUninterrupted dividends · 1 of 10 yrs
What this means
An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.
- Earnings growth MissEarnings +33% over the record · −306%
What this means
At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.
- Moderate price —P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
What this means
Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $-0.03/share (latest year $-0.01), the averaged base the calculator's gate runs on, and book value is $0.11/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.
Durability & moat, 2017–2026
Whether the record’s returns held, and what the capital reinvested earned.
- Profitable years 3 of 10
What this means
Lost money in 7 year(s), look at what happened there before trusting the average.
- Operating margin −27% → −544% (3-yr avg ends)
What this means
Through the cycle the operating margin slipped — about −27% early to −544% lately, median −195% — competition or costs are biting in.
- Worst year 2025 · −1125.4% op. margin
What this means
Operations went underwater in 2025, understand why before trusting the good years.
- Dividend record paid
What this means
Paid a dividend in 1 of the years on record.
- How management talks about it Promotional
What this means
The returns have faded, yet the filing reaches for a promoter’s vocabulary — world-class, best-in-class, disruptive — more than an owner’s. When the words sell harder than the results deliver, the gap is the thing to weigh.
All figures as filed; the source filing is linked above.
Current Position
as of fiscal year-end, Mar 31, 2026Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.
- Cash & short-term investments$171K
- Receivables$1M
- Inventory$200K
- Other current assets$188M
- Accounts payable$260K
- Other current liabilities$8M
From the company's latest filing.
How the cash was used, 2017–2026
Over the record, the business generated $16M of operating cash; how management split it reads as a cash returner, paying most of what it earns straight back to owners.
- Reinvested$1M · 7%
- Dividends$20M · 125%
- Buybacks$4M · 25%
- Returned to owners$24M
162% of the owner earnings the business produced over the span, $20M as dividends and $4M as buybacks.
- Source of funding−$9M
Reinvestment and shareholder returns ran $9M beyond the operating cash the business generated, so the gap was financed off the balance sheet: cash and short-term investments drew down $19M.
- Average price paid for buybacks—
Buybacks ran $4M over the span, but the filings don't tag the share count needed to deduce the average price paid.
- Net change in share count3811.0%
The diluted count rose from 42M to 1656M: issuance (stock pay, deals) outran any buybacks, so owners were diluted on net.
- Dividend record$0.37/sh
Paid in 1 of the years on record. It was never cut over the span.
Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.
Peers, Commercial Services & Supplies
The same industry, side by side on owner economics. Each column names the period it is read over, and a median resting on fewer than three years carries that count beside it; the group median at the foot is the line to read each figure against.
| Company | Revenuelatest FY, USD | Gross marginmedian over the record | Op. marginmedian over the record | ROICmedian over the record | Owner earn. marginmedian over the record |
|---|---|---|---|---|---|
| PAYSPaysign Inc. | $82M | 50% | 5.4% | -80%2y | 51% |
| MNYMoneyHero Limited | $80M | 48% | -48.9% | -702% | -23% |
| POWWPOutdoor Holding Company | $51M | -1% | -12.3% | -9% | -17% |
| DVLTDatavault AI Inc. | $39M | 12% | -575.5% | -735% | -589% |
| CURRCurrenc Group Inc. | $38M | 33% | -21.0% | — | 6% |
| KRKR36Kr Holdings Inc. | $34M | 53% | -13.8% | -35% | -10% |
| AHGAkso Health Group ADS | $14M | 5% | -149.7% | -13% | -70% |
| YOOVConcorde International Group Ltd | $11M | 28% | -391.2%2y | -451%2y | -2%2y |
| Group median | — | 30% | -34.9% | -80% | -13% |
The price
What a price has to assume.
What the price implies
reverse-DCFEnter the US price, in dollars: the NYSE/Nasdaq quote you hold. Per the filing's own cover, “American depositary shares, each of which represents three Class”; Akso Health Group ADS reports in USD, so every figure in this tool is stated per ADS so your dollar quote reconciles exactly. The record tables elsewhere on this page remain as filed.
Akso Health Group ADS is profitable, but owner earnings are negative this year because capital spending currently outruns operating cash, a build-out, so the owner-earnings reverse-DCF has no positive base to grow. We read the price from both ends instead: type a price to see the steady-state profitability it demands, then set the mature margin you would believe and weigh the two against each other. Nothing leaves your browser unless you enter it in your notebook.
Revenue, delivered38%/yr’21→’26
Enter a price to run it.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
Two reads of one future. From your price: the owner earnings the company must reach, valued at a mature multiple and discounted back at your rate, expressed as the margin it implies on revenue grown at your rate. From your belief: the mature margin you would credit, set on the dial above. When the margin the price demands runs above the one you would believe, you are paying for a future taken on faith. For a deep cyclical at a trough, normalized through-cycle earnings are the better lens; this mode is for the genuinely unprofitable, and for the profitable business whose capital spending currently outruns its cash.
Manual order: ← AGRO its page in the Manual AHMA →
Industry order: ← ADV the Commercial Services & Supplies chapter AKAM →