NASDAQ · YYAI

AiRWA Inc.

Technology · Software - Infrastructure

$0.74▲ 3.12% ($0.02)at close

Pre-market$0.72▼ 2.70%8:26 AM ET

52-week

$0.66$118,000.00

Market cap

$39.06K

P/E

0.00

EPS (TTM)

-$13.84

Next earnings

Sep 21, 2026

No multiple

What the market price implies · Reverse DCF

Historical revenue grew by 12.52%/yr over the past 4 years.

Selected forecast · Base scenario

19.61%/yr · actual 10-year annualized revenue growth

Year 1 growth: 40%

Market-implied · Base operating assumptions + edited margins

Unavailable · flat 10-year annualized revenue growth

Reverse DCF solves revenue growth itself using Base operating assumptions and your edited margins. Changing forecast growth alone does not change the implied rate. This is a model-implied requirement, not an analyst forecast.

No supported revenue growth rate matches this price with these operating assumptions.

Valuation

Recommended · Revenue & margin DCF

Price used

$0.74

Estimated value / share

Unavailable

Base scenario

USD · FY 2026

More than 85% of this valuation sits in the terminal value beyond year 10, so the result is driven by the perpetuity assumption rather than the projected decade. The valuation is not shown.

Reported operating earnings and the comparable cash-flow estimate differ substantially; the model retains the reported-margin anchor.

Year 1 growth 40% · Ending margin 0% · Discount rate 7.71%

Assumption scenarios, not statistical confidence intervals.

Method, dates & sources

Estimated from future revenue, operating margins, and the investment needed to support them.

Price timestamp: Sep 21, 2026, 8:00 PM UTC
Financial statement period: FY 2026
Data refreshed: Sep 22, 2026, 9:46 AM UTC · cache

Why this method?

There is not a stable run of positive FCFF to anchor a direct cash-flow CAGR, so the model should start from revenue and margin assumptions instead.

Is FCFF positive and has it been for 3+ consecutive years? Latest FCFF is not positive.

Price vs Fundamentals

Why The Stock Is Moving

Likely multiple compressionModerate confidence

1Y Price: -100%Revenue (TTM): 17.69%FCF (TTM): 67.3%

What changed

The stock fell 100% over the last year. Revenue grew 17.69% over the trailing twelve months. Operating margin moved from 60.05% to 7.89%. Free cash flow grew 67.3% over the trailing twelve months.

What the market seems to be pricing

Visible fundamentals weakened far less than the stock price. The market appears to be discounting durability, risk, or trust rather than just the latest reported numbers.

What would invalidate this read

This read changes if operating margin (currently 7.89%) continues to decline, or if revenue growth turns negative. The bull case requires the business to hold its current trajectory.

Performance

Return analysis

Company profile

AiRWA Inc. through its subsidiaries, operates artificial intelligence software that provides online matchmaking and dating experiences in Hong Kong, the United States, and the United Kingdom.

CEOThomas Tarala

SectorTechnology

IndustrySoftware - Infrastructure

Employees14

IPO dateJan 8, 2021

https://yuanyuenterprise.com

Market multiples

Forward P/E—

EV/EBITDA-0.14

Enterprise value$862.59K

Stock splits

Aug 17, 2026↓ Reverse

Every 20 shares became 1

-95%

May 18, 2026↓ Reverse

Every 40 shares became 1

-97%

Oct 27, 2025↓ Reverse

Every 50 shares became 1

-98%

Jun 27, 2024↓ Reverse

Every 20 shares became 1

-95%

Sep 25, 2023↓ Reverse

Every 40 shares became 1

-97%

Jun 15, 2022↓ Reverse

Every 10 shares became 1

-90%

Feb 25, 2020↑ Forward

Every 1 shares became 4

+300%

Profitability & growth

Revenue growth113.07%

Gross margin (FY2026)12.93%▼63.8ppvs FY2025

Operating margin (FY2026)-23.73%▼75.1ppvs FY2025

ROE-17.93%▼32.8ppYoY

Analyst consensus

Rating—

Target price—

Analyst ratings tend to be lagging indicators. Use as one signal among many.

Earnings

Full quarter-by-quarter history of actuals vs estimates. Switch into compare mode to inspect one metric year-over-year.

Next report

Sep 21, 2026

Q2 FY26 · EPS est — · Revenue est —

View

NASDAQ · YYAI

AiRWA Inc.

Technology · Software - Infrastructure

$0.74▲ 3.12% ($0.02)at close

Pre-market$0.72▼ 2.70%8:26 AM ET

52-week

$0.66$118,000.00

Market cap

$39.06K

P/E

0.00

EPS (TTM)

-$13.84

Next earnings

Sep 21, 2026

No multiple

What the market price implies · Reverse DCF

Historical revenue grew by 12.52%/yr over the past 4 years.

Selected forecast · Base scenario

19.61%/yr · actual 10-year annualized revenue growth

Year 1 growth: 40%

Market-implied · Base operating assumptions + edited margins

Unavailable · flat 10-year annualized revenue growth

No supported revenue growth rate matches this price with these operating assumptions.

Valuation

Recommended · Revenue & margin DCF

Price used

$0.74

Estimated value / share

Unavailable

Base scenario

USD · FY 2026

More than 85% of this valuation sits in the terminal value beyond year 10, so the result is driven by the perpetuity assumption rather than the projected decade. The valuation is not shown.

Reported operating earnings and the comparable cash-flow estimate differ substantially; the model retains the reported-margin anchor.

Year 1 growth 40% · Ending margin 0% · Discount rate 7.71%

Assumption scenarios, not statistical confidence intervals.

Method, dates & sources

Estimated from future revenue, operating margins, and the investment needed to support them.

Price timestamp: Sep 21, 2026, 8:00 PM UTC
Financial statement period: FY 2026
Data refreshed: Sep 22, 2026, 9:46 AM UTC · cache

Why this method?

There is not a stable run of positive FCFF to anchor a direct cash-flow CAGR, so the model should start from revenue and margin assumptions instead.

Is FCFF positive and has it been for 3+ consecutive years? Latest FCFF is not positive.

Price vs Fundamentals

Why The Stock Is Moving

Likely multiple compressionModerate confidence

1Y Price: -100%Revenue (TTM): 17.69%FCF (TTM): 67.3%

What changed

The stock fell 100% over the last year. Revenue grew 17.69% over the trailing twelve months. Operating margin moved from 60.05% to 7.89%. Free cash flow grew 67.3% over the trailing twelve months.

What the market seems to be pricing

Visible fundamentals weakened far less than the stock price. The market appears to be discounting durability, risk, or trust rather than just the latest reported numbers.

What would invalidate this read

This read changes if operating margin (currently 7.89%) continues to decline, or if revenue growth turns negative. The bull case requires the business to hold its current trajectory.

Performance

Return analysis

Company profile

AiRWA Inc. through its subsidiaries, operates artificial intelligence software that provides online matchmaking and dating experiences in Hong Kong, the United States, and the United Kingdom.

CEOThomas Tarala

SectorTechnology

IndustrySoftware - Infrastructure

Employees14

IPO dateJan 8, 2021

https://yuanyuenterprise.com

Market multiples

Forward P/E—

EV/EBITDA-0.14

Enterprise value$862.59K

Stock splits

Aug 17, 2026↓ Reverse

Every 20 shares became 1

-95%

May 18, 2026↓ Reverse

Every 40 shares became 1

-97%

Oct 27, 2025↓ Reverse

Every 50 shares became 1

-98%

Jun 27, 2024↓ Reverse

Every 20 shares became 1

-95%

Sep 25, 2023↓ Reverse

Every 40 shares became 1

-97%

Jun 15, 2022↓ Reverse

Every 10 shares became 1

-90%

Feb 25, 2020↑ Forward

Every 1 shares became 4

+300%

Profitability & growth

Revenue growth113.07%

Gross margin (FY2026)12.93%▼63.8ppvs FY2025

Operating margin (FY2026)-23.73%▼75.1ppvs FY2025

ROE-17.93%▼32.8ppYoY

Analyst consensus

Rating—

Target price—

Analyst ratings tend to be lagging indicators. Use as one signal among many.

Earnings

Full quarter-by-quarter history of actuals vs estimates. Switch into compare mode to inspect one metric year-over-year.

Next report

Sep 21, 2026

Q2 FY26 · EPS est — · Revenue est —

View