533.SI
Price
Trailing performance
Price return only. Dividends are not reinvested, so total return on a dividend payer will be higher than shown.
3 more panels on 533.SI open with an account.
Options chains and analytics, valuation ratios, insider filings, analyst targets and ownership. No card, no trial, nothing to cancel.
Fundamentals
Valuation & profitability ratios
Fourteen ratios including P/E, PEG, EV/EBITDA, margins and return on equity.
Financial statements
| Line item | 2025 | 2024 | 2023 | 2022 | 2021 | YoY |
|---|---|---|---|---|---|---|
| Total revenue | $143.04M | $135.57M | $116.85M | $101.73M | — | +5.5% |
| Operating revenue | $143.04M | $135.57M | $116.85M | $101.73M | — | +5.5% |
| Cost of revenue | $85.32M | $77.82M | $68.44M | $56.26M | — | +9.6% |
| Gross profit | $57.73M | $57.76M | $48.41M | $45.48M | — | -0.1% |
| Selling, general & admin | $59.29M | $55.70M | $50.33M | $44.97M | — | +6.4% |
| Total operating expense | $59.07M | $55.69M | $49.99M | $43.34M | — | +6.1% |
| Operating income | -$1.34M | $2.07M | -$1.58M | $2.13M | — | -164.9% |
| Net interest income | -$1.58M | -$1.63M | -$1.12M | -$518.00K | — | +3.1% |
| Pre-tax income | $3.40M | $4.41M | $4.17M | $2.77M | — | -22.9% |
| Tax provision | $106.00K | $664.00K | $593.00K | $259.00K | — | -84.0% |
| Net income | $3.35M | $3.64M | $3.54M | $2.43M | — | -7.9% |
| Net income to common | $3.35M | $3.64M | $3.54M | $2.43M | — | -7.9% |
| Basic EPS | — | — | 0.02 | 0.01 | 0.01 | — |
| Diluted EPS | — | 0.02 | 0.02 | 0.01 | 0.01 | — |
| EBIT | $5.67M | $6.88M | $6.38M | $3.94M | — | -17.6% |
| EBITDA | $27.87M | $27.01M | $25.08M | $21.67M | — | +3.2% |
| Basic shares | — | 201.00M | 201.00M | 201.00M | 201.00M | — |
| Diluted shares | — | 201.00M | 200.85M | 201.00M | 201.00M | — |
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Cash & equivalents | $34.20M | $26.54M | $26.04M | $32.40M | +28.9% |
| Cash & short-term investments | $34.20M | $26.54M | $26.04M | $32.40M | +28.9% |
| Accounts receivable | $2.63M | $2.98M | $2.79M | $2.41M | -12.0% |
| Inventory | $3.28M | $3.48M | $3.06M | $3.21M | -5.6% |
| Total current assets | $47.73M | $46.79M | $41.04M | $44.62M | +2.0% |
| Property, plant & equipment | $54.05M | $55.04M | $49.62M | $40.57M | -1.8% |
| Goodwill & intangibles | $14.36M | $14.64M | $14.93M | $15.22M | -1.9% |
| Total assets | $178.12M | $178.36M | $171.38M | $165.69M | -0.1% |
| Total current liabilities | $38.84M | $36.04M | $30.48M | $30.27M | +7.8% |
| Current debt | $2.99M | $2.26M | $2.21M | $2.20M | +32.3% |
| Long-term debt | $17.23M | $18.06M | $20.18M | $22.28M | -4.6% |
| Total debt | $53.99M | $55.29M | $55.90M | $50.17M | -2.3% |
| Total liabilities | $77.53M | $78.29M | $74.38M | $68.43M | -1.0% |
| Retained earnings | $57.65M | $57.31M | $56.19M | $54.66M | +0.6% |
| Shareholder equity | $100.05M | $99.49M | $96.57M | $96.83M | +0.6% |
| Working capital | $8.90M | $10.75M | $10.56M | $14.35M | -17.2% |
| Net tangible assets | $85.68M | $84.85M | $81.64M | $81.60M | +1.0% |
| Shares issued | 201.00M | 201.00M | 201.00M | 201.00M | 0.0% |
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Net income | $3.40M | $4.41M | $4.17M | $2.77M | -22.9% |
| Depreciation & amortisation | $22.20M | $18.70M | $20.13M | $17.73M | +18.7% |
| Change in working capital | $2.30M | $3.55M | -$2.11M | $356.00K | -35.3% |
| Operating cash flow | $25.76M | $19.61M | $27.80M | $21.64M | +31.4% |
| Capital expenditure | -$4.69M | -$3.87M | -$7.83M | -$1.93M | -21.1% |
| Investing cash flow | $4.73M | -$4.02M | -$6.13M | -$28.22M | +217.8% |
| Dividends paid | -$3.01M | -$2.01M | -$2.51M | -$2.01M | -50.0% |
| Financing cash flow | -$21.90M | -$21.68M | -$22.05M | -$2.58M | -1.0% |
| Free cash flow | $21.07M | $19.98M | $15.74M | $19.71M | +5.5% |
| End cash position | $34.20M | $26.07M | $26.04M | $32.40M | +31.2% |
Newly listed companies often have nothing on file until their first annual report.
| Line item | 2025-12-31 | 2025-06-30 | 2024-12-31 | YoY |
|---|---|---|---|---|
| Cash & equivalents | $34.20M | $25.88M | $26.07M | +32.2% |
| Cash & short-term investments | $34.20M | — | $26.54M | — |
| Accounts receivable | $2.63M | $14.95M | $2.98M | -82.4% |
| Inventory | $3.28M | $3.13M | $3.48M | +5.0% |
| Total current assets | $47.73M | — | $46.79M | — |
| Property, plant & equipment | $54.05M | $55.59M | $55.04M | -2.8% |
| Goodwill & intangibles | $14.36M | $14.51M | $14.64M | -1.0% |
| Total assets | $178.12M | — | $178.36M | — |
| Total current liabilities | $38.84M | $39.40M | $36.04M | -1.4% |
| Current debt | $2.99M | — | $2.26M | — |
| Long-term debt | $17.23M | — | $18.06M | — |
| Total debt | $53.99M | $57.41M | $55.29M | -5.9% |
| Total liabilities | $77.53M | — | $78.29M | — |
| Retained earnings | $57.65M | — | $57.31M | — |
| Shareholder equity | $100.05M | — | $99.49M | — |
| Working capital | $8.90M | — | $10.75M | — |
| Net tangible assets | $85.68M | $82.10M | $84.85M | +4.4% |
| Shares issued | 201.00M | — | 201.00M | — |
Newly listed companies often have nothing on file until their first annual report.
Analyst targets & ownership
Price targets, consensus spread, insider and institutional ownership.
Moving averages & technicals
Options chain
Calls
| Strike | Last | Bid | Ask | Vol | OI | IV |
|---|---|---|---|---|---|---|
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
Puts
| Strike | Last | Bid | Ask | Vol | OI | IV |
|---|---|---|---|---|---|---|
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
Every listed expiry, both sides of the book, with volume, open interest and implied volatility.
Risk profile
Headlines
PRIVATE STRATEGY · BY QUALIFICATION
The same data. A different seat.
The research you are reading is the input layer for a discretionary options program we run for a small number of qualified investors. Minimum $1,000,000.