Symbols / FUSE Stock $1.45 +2.84% Fusemachines Inc.

Technology • Software - Application • United States • NGM
FUSE (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Technology
Industry Software - Application
CEO Dr. Sameer Raj Maskey Ph.D.
Exch · Country NGM · United States
Market Cap 41.96M
Enterprise Value 39.22M
Income -928.00K
Sales 7.71M
FCF (ttm) 7.08M
Book/sh -0.50
Cash/sh 0.15
Employees 270
Insider 10d —
IPO Mar 07, 2022
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 0.00%
P/E —
Forward P/E —
PEG —
P/S 5.44
P/B -2.88
P/C —
EV/EBITDA -6.69
EV/Sales 5.08
Quick Ratio 0.28
Current Ratio 0.31
Debt/Eq —
LT Debt/Eq —
EPS (ttm) -0.08
EPS next Y —
EPS Growth —
Revenue Growth -10.80%
EPS Gr Q/Q —
Rev Gr Q/Q —
Earnings (next) —
Earnings (prior) —
ROA -56.88%
ROE —
ROIC —
Gross Margin 55.83%
Oper. Margin -139.07%
Profit Margin -12.03%
Shs Outstand 28.94M
Shs Float 14.97M
Insider Own 35.46%
Instit Own 38.84%
Short Float 9.07%
Short Ratio 0.15
Short Interest 967.02K
52W High 25.00
vs 52W High -94.20%
52W Low 0.80
vs 52W Low 81.25%
Beta 0.90
Impl. Vol. —
Rel Volume 0.05
Avg Volume 2.53M
Volume 124.66K
Target (mean) —
Tgt Median —
Tgt Low —
Tgt High —
# Analysts —
Recom None
Prev Close $1.41
Price $1.45
Change 2.84%
About

Fusemachines Inc. develops and delivers artificial intelligence (AI) as a service and machine learning software solutions in North America, Latin America, and Asia. The company offers AI studio, a platform that offers to build, deploy, and manage AI applications; AI Engines, a software solution to extract information from complex documents, generate accurate answers and summaries from large datasets, and detect suspicious activities and patterns in financial transactions at retail outlets; and AI Agents, that automates workflow, such as interview assistant, assisting recruiters by asking role-specific questions, and evaluating responses. Further, the company offers managed outbound services and AI as a service for data management, machine learning, and analytics. Additionally, it offers Fusemachines AI fellowship program, which provides selected scholars from underserved communities with mentorship and resources to develop advanced skills in artificial intelligence and machine learning. The company serves consumer brands, healthcare, media, technology, government, and others. The company is based in New York, New York.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$1.45
Latest analyst target
3. DCF / Fair value
$4.40
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$1.45
Low
—
High
—
Mean
—
Insider Transactions

No recent insider transactions.

Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
7.71
-12.45%
8.81
+18.46%
7.44
+8.16%
6.88
Operating Revenue
7.71
-12.45%
8.81
+18.46%
7.44
+8.16%
6.88
Cost Of Revenue
3.41
-14.31%
3.98
+24.29%
3.20
+51.04%
2.12
Reconciled Cost Of Revenue
3.41
-14.31%
3.98
+24.29%
3.20
+51.04%
2.12
Gross Profit
4.31
-10.92%
4.83
+14.06%
4.24
-10.93%
4.76
Operating Expense
10.26
-21.24%
13.03
+36.80%
9.52
+74.59%
5.46
Research And Development
0.72
-1.64%
0.73
+21.19%
0.60
+119.64%
0.28
Selling General And Administration
9.54
-22.41%
12.30
+37.86%
8.92
+72.20%
5.18
Selling And Marketing Expense
1.36
-30.50%
1.96
+3.64%
1.90
+83.45%
1.03
General And Administrative Expense
8.18
-20.87%
10.33
+47.09%
7.03
+69.40%
4.15
Other Gand A
8.18
-20.87%
10.33
+47.09%
7.03
+69.40%
4.15
Total Expenses
13.67
-19.62%
17.00
+33.66%
12.72
+68.00%
7.57
Operating Income
-5.95
+27.34%
-8.19
-55.04%
-5.29
-659.34%
-0.70
Total Operating Income As Reported
-5.95
+27.34%
-8.19
-55.04%
-5.29
-659.34%
-0.70
EBITDA
-0.38
+97.44%
-14.83
-145.21%
-6.05
-1404.23%
-0.40
Normalized EBITDA
-5.46
+32.24%
-8.05
-52.14%
-5.29
-1618.51%
-0.31
Reconciled Depreciation
0.28
-4.15%
0.29
+14.23%
0.25
+50.60%
0.17
EBIT
-0.66
+95.65%
-15.12
-139.95%
-6.30
-1005.26%
-0.57
Total Unusual Items
5.08
+174.94%
-6.78
-798.54%
-0.75
-702.13%
-0.09
Total Unusual Items Excluding Goodwill
5.08
+174.94%
-6.78
-798.54%
-0.75
-702.13%
-0.09
Special Income Charges
-0.39
+41.73%
-0.67
-369.23%
-0.14
0.00
Other Special Charges
0.39
-41.73%
0.67
+369.23%
0.14
—
Net Income
-0.93
+93.97%
-15.38
-127.49%
-6.76
-800.40%
-0.75
Pretax Income
-0.93
+93.97%
-15.35
-127.39%
-6.75
-827.34%
-0.73
Net Non Operating Interest Income Expense
-0.27
-14.53%
-0.23
+48.12%
-0.45
-185.44%
-0.16
Interest Expense Non Operating
0.27
+14.53%
0.23
-48.12%
0.45
+185.44%
0.16
Net Interest Income
-0.27
-14.53%
-0.23
+48.12%
-0.45
-185.44%
-0.16
Interest Expense
0.27
+14.53%
0.23
-48.12%
0.45
+185.44%
0.16
Other Income Expense
5.30
+176.51%
-6.92
-582.07%
-1.01
-905.56%
0.13
Other Non Operating Income Expenses
0.22
+248.65%
-0.15
+43.30%
-0.26
-218.64%
0.22
Gain On Sale Of Security
5.47
+189.58%
-6.10
-899.02%
-0.61
-550.00%
-0.09
Tax Provision
0.00
-90.32%
0.03
+181.82%
0.01
-52.17%
0.02
Tax Rate For Calcs
0.00
+0.00%
0.00
+0.00%
0.00
+0.00%
0.00
Tax Effect Of Unusual Items
1.07
+174.94%
-1.42
-798.54%
-0.16
-702.13%
-0.02
Net Income Including Noncontrolling Interests
-0.93
+93.97%
-15.38
-127.49%
-6.76
-800.40%
-0.75
Net Income From Continuing Operation Net Minority Interest
-0.93
+93.97%
-15.38
-127.49%
-6.76
-800.40%
-0.75
Net Income From Continuing And Discontinued Operation
-0.93
+93.97%
-15.38
-127.49%
-6.76
-800.40%
-0.75
Net Income Continuous Operations
-0.93
+93.97%
-15.38
-127.49%
-6.76
-800.40%
-0.75
Normalized Income
-4.94
+50.76%
-10.03
-62.67%
-6.17
-811.18%
-0.68
Net Income Common Stockholders
-0.93
+93.97%
-15.38
-127.49%
-6.76
-800.40%
-0.75
Diluted EPS
—
-0.58
-127.49%
-0.26
-800.38%
-0.03
Basic EPS
—
-0.58
-127.49%
-0.26
-800.38%
-0.03
Basic Average Shares
—
26.50
+0.00%
26.50
+0.00%
26.50
Diluted Average Shares
—
26.50
+0.00%
26.50
+0.00%
26.50
Diluted NI Availto Com Stockholders
-0.93
+93.97%
-15.38
-127.49%
-6.76
-800.40%
-0.75
Earnings From Equity Interest Net Of Tax
0.00
+100.00%
-0.00
0.00
—
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Assets
7.54
+35.83%
5.55
+65.66%
3.35
-0.21%
3.36
Current Assets
6.25
+51.65%
4.12
+130.26%
1.79
-8.95%
1.97
Cash Cash Equivalents And Short Term Investments
4.22
+744.20%
0.50
+87.97%
0.27
-70.54%
0.90
Cash And Cash Equivalents
4.22
+744.20%
0.50
+87.97%
0.27
-70.54%
0.90
Receivables
1.40
-15.74%
1.66
+30.04%
1.27
+22.83%
1.04
Accounts Receivable
1.26
-11.42%
1.43
+31.16%
1.09
+13.81%
0.96
Gross Accounts Receivable
1.39
-31.35%
2.02
+38.67%
1.46
+10.72%
1.31
Allowance For Doubtful Accounts Receivable
-0.12
+79.25%
-0.59
-59.78%
-0.37
-2.51%
-0.36
Other Receivables
0.04
-74.07%
0.14
+33.66%
0.10
+206.06%
0.03
Taxes Receivable
0.10
+2.08%
0.10
+11.63%
0.09
+75.51%
0.05
Prepaid Assets
0.57
+468.32%
0.10
+46.38%
0.07
+165.38%
0.03
Current Deferred Assets
0.00
-100.00%
1.86
+930.39%
0.18
0.00
Other Current Assets
0.06
+6300.00%
-0.00
—
—
Total Non Current Assets
1.28
-9.97%
1.42
-8.60%
1.56
+12.17%
1.39
Net PPE
1.05
-13.88%
1.22
-14.29%
1.42
+4.79%
1.36
Gross PPE
1.58
-5.51%
1.67
-5.86%
1.77
+10.05%
1.61
Accumulated Depreciation
-0.53
-17.04%
-0.45
-28.05%
-0.35
-37.89%
-0.26
Properties
0.00
0.00
0.00
0.00
Machinery Furniture Equipment
0.74
+5.38%
0.71
+1.73%
0.69
+46.41%
0.47
Other Properties
0.74
-14.48%
0.87
-13.43%
1.00
-7.03%
1.08
Leases
0.09
-4.26%
0.09
+25.33%
0.07
+31.58%
0.06
Goodwill And Other Intangible Assets
0.21
+10.16%
0.19
+65.49%
0.11
+289.66%
0.03
Other Intangible Assets
0.21
+10.16%
0.19
+65.49%
0.11
+289.66%
0.03
Non Current Accounts Receivable
—
0.00
-81.82%
0.02
—
Non Current Deferred Assets
0.01
+10.00%
0.01
0.00
—
Non Current Deferred Taxes Assets
0.01
+10.00%
0.01
0.00
—
Other Non Current Assets
0.02
+220.00%
0.01
+150.00%
0.00
-50.00%
0.00
Total Liabilities Net Minority Interest
22.11
-25.93%
29.85
+152.65%
11.82
+63.34%
7.23
Current Liabilities
20.05
-1.27%
20.31
+491.32%
3.43
+75.38%
1.96
Payables And Accrued Expenses
9.63
-0.29%
9.66
+231.55%
2.91
+116.58%
1.34
Payables
9.17
-1.35%
9.30
+250.68%
2.65
+108.65%
1.27
Accounts Payable
5.01
-23.33%
6.54
+460.63%
1.17
+107.10%
0.56
Other Payable
3.86
+52.79%
2.52
+90.71%
1.32
+110.49%
0.63
Dividends Payable
0.30
+27.73%
0.24
+46.91%
0.16
+105.06%
0.08
Current Accrued Expenses
0.46
+27.37%
0.36
+37.16%
0.26
+252.70%
0.07
Current Debt And Capital Lease Obligation
0.73
-92.74%
10.02
+3502.52%
0.28
-33.97%
0.42
Current Debt
0.64
-93.54%
9.94
+5104.71%
0.19
-51.65%
0.40
Other Current Borrowings
0.64
-93.54%
9.94
+5104.71%
0.19
-51.65%
0.40
Current Capital Lease Obligation
0.09
+14.86%
0.07
-14.94%
0.09
+234.62%
0.03
Current Deferred Liabilities
0.00
-100.00%
0.05
+157.14%
0.02
-89.06%
0.19
Current Deferred Revenue
0.00
-100.00%
0.05
+157.14%
0.02
-89.06%
0.19
Other Current Liabilities
9.69
+1573.92%
0.58
+160.81%
0.22
—
Total Non Current Liabilities Net Minority Interest
2.06
-78.39%
9.55
+13.90%
8.38
+58.87%
5.28
Long Term Debt And Capital Lease Obligation
0.75
-90.12%
7.60
+8.54%
7.00
+59.84%
4.38
Long Term Debt
—
6.72
+11.60%
6.03
+81.09%
3.33
Long Term Capital Lease Obligation
0.75
-14.46%
0.88
-10.32%
0.98
-7.20%
1.05
Tradeand Other Payables Non Current
0.14
—
—
—
Preferred Securities Outside Stock Equity
1.05
+4.80%
1.00
+5.49%
0.95
+6.04%
0.89
Stockholders Equity
-14.58
+40.03%
-24.30
-187.06%
-8.47
-118.33%
-3.88
Common Stock Equity
-14.58
+54.69%
-32.17
-96.98%
-16.33
-39.38%
-11.72
Capital Stock
0.00
-99.96%
7.87
-0.01%
7.87
+0.32%
7.84
Common Stock
0.00
+200.00%
0.00
-50.00%
0.00
+0.00%
0.00
Preferred Stock
0.00
-100.00%
7.87
+0.00%
7.87
+0.32%
7.84
Share Issued
28.94
+9.20%
26.50
+0.00%
26.50
+0.00%
26.50
Ordinary Shares Number
28.94
+9.20%
26.50
+0.00%
26.50
+0.00%
26.50
Additional Paid In Capital
31.31
+566.33%
4.70
+103.68%
2.31
+1407.84%
0.15
Retained Earnings
-35.15
-2.71%
-34.22
-81.68%
-18.83
-56.01%
-12.07
Gains Losses Not Affecting Retained Earnings
0.26
+4.00%
0.25
+29.53%
0.19
-3.02%
0.20
Treasury Stock
0.00
-100.00%
2.90
0.00
—
Other Equity Adjustments
0.26
+4.00%
0.25
+29.53%
0.19
-3.02%
0.20
Total Equity Gross Minority Interest
-14.58
+40.03%
-24.30
-187.06%
-8.47
-118.33%
-3.88
Total Capitalization
-14.58
+17.09%
-17.58
-619.94%
-2.44
-343.19%
-0.55
Working Capital
-13.79
+14.75%
-16.18
-884.91%
-1.64
-18355.56%
0.01
Invested Capital
-13.93
+10.13%
-15.51
-53.27%
-10.12
-26.51%
-8.00
Total Debt
1.48
-91.61%
17.62
+141.93%
7.28
+51.61%
4.80
Net Debt
—
16.16
+171.68%
5.95
+111.07%
2.82
Capital Lease Obligations
0.84
-12.18%
0.95
-10.69%
1.07
-1.39%
1.08
Net Tangible Assets
-14.78
+39.65%
-24.49
-185.45%
-8.58
-119.61%
-3.91
Tangible Book Value
-14.78
+54.32%
-32.36
-96.76%
-16.45
-39.99%
-11.75
Derivative Product Liabilities
0.12
-87.20%
0.94
+119.77%
0.43
0.00
Other Equity Interest
-11.01
—
—
—
Preferred Stock Equity
—
7.87
+0.00%
7.87
+0.32%
7.84
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
-5.53
-151.20%
-2.20
+11.03%
-2.47
-320.03%
-0.59
Cash Flow From Continuing Operating Activities
-5.53
-151.25%
-2.20
+11.03%
-2.47
-320.03%
-0.59
Net Income From Continuing Operations
-0.93
+93.97%
-15.38
-127.49%
-6.76
-800.40%
-0.75
Depreciation Amortization Depletion
0.28
-4.15%
0.29
+14.23%
0.25
+50.60%
0.17
Depreciation
0.18
-15.98%
0.22
-9.50%
0.24
+49.11%
0.16
Amortization Cash Flow
0.09
+32.86%
0.07
+536.36%
0.01
+92.98%
0.01
Depreciation And Amortization
0.28
-4.15%
0.29
+14.23%
0.25
+50.60%
0.17
Amortization Of Intangibles
0.09
+32.86%
0.07
+536.36%
0.01
+92.98%
0.01
Other Non Cash Items
0.10
-33.33%
0.15
-78.48%
0.70
+416.30%
0.14
Stock Based Compensation
0.23
-78.35%
1.07
-50.46%
2.15
0.00
Provisionand Write Offof Assets
0.06
-89.81%
0.54
+424.27%
0.10
-36.02%
0.16
Asset Impairment Charge
0.00
-100.00%
0.12
0.00
—
Deferred Tax
-0.00
+81.82%
-0.01
0.00
—
Deferred Income Tax
-0.00
+81.82%
-0.01
0.00
—
Operating Gains Losses
1.49
+181.89%
0.53
+206.36%
0.17
+201.17%
-0.17
Gain Loss On Investment Securities
1.08
+108.93%
0.52
+1616.67%
0.03
—
Unrealized Gain Loss On Investment Securities
-6.54
-207.21%
6.10
+950.60%
0.58
+518.09%
0.09
Net Foreign Currency Exchange Gain Loss
0.03
-44.90%
0.05
0.00
—
Change In Working Capital
-0.21
-104.83%
4.39
+383.81%
0.91
+793.13%
-0.13
Change In Receivables
0.13
+114.38%
-0.93
-172.06%
-0.34
+11.46%
-0.38
Changes In Account Receivables
0.05
+105.76%
-0.89
-153.14%
-0.35
+8.85%
-0.38
Change In Prepaid Assets
-0.07
+12.94%
-0.09
-25.00%
-0.07
-61.90%
-0.04
Change In Payables And Accrued Expense
-0.17
-103.04%
5.46
+247.93%
1.57
+478.97%
0.27
Change In Accrued Expense
0.03
-98.05%
1.74
+72.84%
1.01
+507.83%
0.17
Change In Payable
-0.20
-105.38%
3.71
+563.39%
0.56
+433.33%
0.10
Change In Account Payable
-0.20
-105.38%
3.71
+563.39%
0.56
+433.33%
0.10
Change In Other Working Capital
-0.05
-263.64%
0.03
+119.19%
-0.17
-3540.00%
0.01
Change In Other Current Assets
0.02
+1200.00%
-0.00
-200.00%
0.00
-77.78%
0.01
Change In Other Current Liabilities
-0.07
+16.09%
-0.09
-4.82%
-0.08
-930.00%
0.01
Investing Cash Flow
-0.17
+6.25%
-0.18
+40.14%
-0.29
-33.03%
-0.22
Cash Flow From Continuing Investing Activities
-0.17
+6.25%
-0.18
+40.14%
-0.29
-33.03%
-0.22
Net PPE Purchase And Sale
-0.05
-341.67%
-0.01
+92.50%
-0.16
+13.98%
-0.19
Purchase Of PPE
-0.05
-253.33%
-0.01
+90.63%
-0.16
+13.98%
-0.19
Sale Of PPE
0.00
-100.00%
0.00
0.00
—
Capital Expenditure
-0.17
-3.77%
-0.16
+45.92%
-0.29
-33.03%
-0.22
Capital Expenditure Reported
-0.11
+22.22%
-0.14
-7.46%
-0.13
-282.86%
-0.04
Net Other Investing Changes
—
-0.02
—
—
Financing Cash Flow
9.42
+260.57%
2.61
+22.17%
2.14
+97.60%
1.08
Cash Flow From Continuing Financing Activities
9.42
+260.57%
2.61
+22.17%
2.14
+97.60%
1.08
Net Issuance Payments Of Debt
-0.18
-103.82%
4.66
+106.98%
2.25
+1142.54%
0.18
Issuance Of Debt
0.56
-92.66%
7.66
+98.57%
3.85
+800.70%
0.43
Repayment Of Debt
-0.74
+75.33%
-3.00
-86.80%
-1.61
-550.20%
-0.25
Long Term Debt Issuance
0.18
-97.65%
7.66
+98.57%
3.85
+800.70%
0.43
Long Term Debt Payments
-0.70
+76.67%
-3.00
-107.61%
-1.45
-1826.67%
-0.07
Net Long Term Debt Issuance
-0.52
-111.17%
4.66
+93.15%
2.41
+582.72%
0.35
Short Term Debt Issuance
0.38
-45.43%
0.70
0.00
0.00
Short Term Debt Payments
-0.04
0.00
+100.00%
-0.16
+6.40%
-0.17
Net Short Term Debt Issuance
0.34
-51.14%
0.70
+534.78%
-0.16
+6.40%
-0.17
Net Common Stock Issuance
1.00
+150.00%
-2.00
0.00
-100.00%
0.90
Common Stock Payments
0.00
+100.00%
-2.00
0.00
—
Repurchase Of Capital Stock
0.00
+100.00%
-2.00
0.00
—
Proceeds From Stock Option Exercised
0.00
-100.00%
0.01
0.00
—
Net Other Financing Charges
8.60
+15729.09%
-0.06
+50.45%
-0.11
—
Changes In Cash
3.72
+1484.68%
0.23
+137.30%
-0.63
-331.62%
0.27
Effect Of Exchange Rate Changes
-0.00
-200.00%
-0.00
+85.71%
-0.01
-118.42%
0.04
Beginning Cash Position
0.50
+87.97%
0.27
-70.54%
0.90
+52.28%
0.59
End Cash Position
4.22
+744.20%
0.50
+87.97%
0.27
-70.54%
0.90
Free Cash Flow
-5.69
-141.27%
-2.36
+14.74%
-2.77
-241.73%
-0.81
Interest Paid Supplemental Data
0.00
-100.00%
0.03
-89.52%
0.25
+608.57%
0.04
Income Tax Paid Supplemental Data
0.03
+210.00%
0.01
-28.57%
0.01
+27.27%
0.01
Common Stock Issuance
1.00
—
0.00
-100.00%
0.90
Earnings Losses From Equity Investments
0.00
+100.00%
-0.12
0.00
—
Issuance Of Capital Stock
1.00
—
0.00
-100.00%
0.90
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category