533.SI533.SISES

Revenue (LTM)

$143M

+5.5% YoY

Net Income (LTM)

$3M

-7.9% YoY

Free Cash Flow

$22M

Revenue CAGR (5Y)

+10.7%

—Marginsstable

FCF$0.0B

Profitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	75	102↑36.3%	117↑14.9%	136↑16.0%	143↑5.5%
Gross Profit	31	45↑47.1%	48↑6.5%	58↑19.3%	58↓0.1%
Operating Income	-8	1↑108.9%	-1↓266.9%	2↑268.4%	-1↓168.6%
Net Income	2	2↓2.2%	4↑45.3%	4↑2.9%	3↓7.9%
EBITDA	19	22↑13.0%	25↑14.0%	25↓0.5%	21↓16.7%
EPS Diluted	0.01	0.01↓2.4%	0.02↑45.5%	0.02↑2.8%	0.02↓7.7%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	42	16↓62.6%	15↓2.7%	27↑73.9%	35↑30.7%
Total Current Assets	52	45↓14.6%	41↓8.0%	47↑14.0%	48↑2.0%
Total Assets	149	166↑11.2%	171↑3.4%	178↑4.1%	178↓0.1%
Total Current Liabilities	31	30↓3.8%	30↑0.7%	36↑18.2%	39↑7.8%
Total Liabilities	51	68↑34.3%	74↑8.7%	78↑5.2%	78↓1.0%
Total Equity	96	97↑1.1%	97↓0.3%	99↑3.0%	100↑0.6%
Total Debt	30	50↑66.4%	56↑11.4%	55↓1.1%	72↑29.9%
Net Debt	-12	18↑250.5%	30↑68.0%	29↓3.7%	37↑29.1%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	19	22↑13.5%	20↓9.1%	28↑41.8%	27↓2.4%
Capital Expenditure	-3	-2↑44.6%	-4↓101.0%	-8↓102.1%	-5↑40.3%
Free Cash Flow	16	20↑26.5%	16↓19.9%	20↑26.9%	22↑12.4%
Stock-Based Comp	0	0	0	0	0
Net Change in Cash	-11	-10↑12.9%	-6↑33.5%	0↑100.5%	19↑64243.3%

Values in millions except EPS · Ratios shown as percentages · Click any metric to drill down

Explore More

Filter and sort all 500 stocks

Today's biggest gainers and losers

Visual sector performance