M05.SI
Price
Day trading desk
VWAP and the session figures are computed from the delayed intraday series on this page, so they lag the live tape and will not match a broker's real-time VWAP exactly. Turn on Prior day H/L/C, Opening range and Volume profile in the chart's Studies menu to see these levels drawn on 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 M05.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 | 2026 | 2025 | 2024 | 2023 | YoY |
|---|---|---|---|---|---|
| Total revenue | $49.86M | $63.28M | $66.97M | $81.43M | -21.2% |
| Operating revenue | $49.86M | $63.28M | $66.97M | $81.43M | -21.2% |
| Cost of revenue | $37.12M | $41.83M | $45.98M | $55.46M | -11.2% |
| Gross profit | $12.73M | $21.45M | $20.99M | $25.98M | -40.6% |
| Selling, general & admin | $703.00K | $584.00K | $377.00K | $413.00K | +20.4% |
| Total operating expense | $16.18M | $17.18M | $16.04M | $17.71M | -5.8% |
| Operating income | -$3.45M | $4.27M | $4.95M | $8.27M | -180.8% |
| Net interest income | -$1.65M | -$1.08M | -$1.85M | -$1.75M | -52.3% |
| Pre-tax income | -$7.56M | $3.63M | $10.24M | $4.39M | -308.1% |
| Tax provision | -$217.00K | $138.00K | $776.00K | $214.00K | -257.2% |
| Net income | -$6.50M | $4.84M | $9.41M | $3.66M | -234.3% |
| Net income to common | -$6.50M | $4.84M | $9.41M | $3.66M | -234.3% |
| Basic EPS | -0.03 | 0.02 | 0.04 | 0.02 | -235.8% |
| Diluted EPS | -0.03 | 0.02 | 0.04 | 0.02 | -235.8% |
| EBIT | -$5.91M | $4.71M | $12.09M | $6.14M | -225.5% |
| EBITDA | -$590.00K | $9.22M | $16.53M | $10.46M | -106.4% |
| Basic shares | 222.20M | 224.73M | 224.78M | 216.18M | -1.1% |
| Diluted shares | 222.20M | 224.73M | 224.80M | 216.54M | -1.1% |
| Line item | 2026 | 2025 | 2024 | 2023 | YoY |
|---|---|---|---|---|---|
| Cash & equivalents | $5.29M | $7.67M | $12.29M | $13.57M | -31.0% |
| Cash & short-term investments | $5.29M | $7.67M | $12.29M | $13.57M | -31.0% |
| Accounts receivable | $17.96M | $22.23M | $21.39M | $22.28M | -19.2% |
| Inventory | $16.79M | $17.05M | $19.76M | $17.41M | -1.6% |
| Total current assets | $47.63M | $54.73M | $59.73M | $64.94M | -13.0% |
| Property, plant & equipment | $76.19M | $77.40M | $54.91M | $50.21M | -1.6% |
| Goodwill & intangibles | $580.00K | $3.29M | $3.84M | $3.30M | -82.4% |
| Total assets | $124.60M | $135.46M | $128.34M | $124.79M | -8.0% |
| Total current liabilities | $22.48M | $18.96M | $17.69M | $27.24M | +18.6% |
| Current debt | $7.33M | $387.00K | $1.51M | $1.49M | +1,793.5% |
| Long-term debt | $13.16M | $16.14M | $12.36M | $18.73M | -18.5% |
| Total debt | $39.03M | $35.96M | $33.87M | $36.59M | +8.5% |
| Total liabilities | $53.65M | $54.25M | $49.57M | $61.75M | -1.1% |
| Shareholder equity | $70.94M | $81.21M | $78.77M | $63.04M | -12.6% |
| Working capital | $25.15M | $35.77M | $42.03M | $37.70M | -29.7% |
| Net tangible assets | $70.36M | $77.92M | $74.93M | $59.74M | -9.7% |
| Shares issued | 225.06M | 225.06M | 225.06M | 219.35M | 0.0% |
| Line item | 2026 | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|---|
| Net income | -$6.72M | $5.22M | $10.24M | $4.01M | — | -228.8% |
| Depreciation & amortisation | $5.32M | $4.51M | $4.44M | $4.32M | — | +18.1% |
| Change in working capital | -$1.80M | -$614.00K | -$3.63M | -$7.11M | — | -192.8% |
| Operating cash flow | -$57.00K | $8.33M | $4.39M | $3.30M | — | -100.7% |
| Capital expenditure | -$9.20M | -$20.58M | -$7.60M | -$6.35M | — | +55.3% |
| Investing cash flow | -$4.26M | -$11.55M | $2.94M | -$5.67M | — | +63.1% |
| Share buybacks | -$296.00K | -$422.00K | $0 | — | $0 | +29.9% |
| Dividends paid | -$1.11M | -$2.25M | -$2.25M | -$1.08M | — | +50.6% |
| Financing cash flow | $1.70M | -$998.00K | -$8.71M | $7.92M | — | +270.2% |
| Free cash flow | -$9.26M | -$12.24M | -$3.21M | -$3.05M | — | +24.4% |
| End cash position | $5.29M | $8.04M | $12.29M | $13.57M | — | -34.2% |
Newly listed companies often have nothing on file until their first annual report.
| Line item | 2026-03-31 | 2025-09-30 | 2025-03-31 | YoY |
|---|---|---|---|---|
| Cash & equivalents | $5.29M | $6.85M | $7.67M | -22.8% |
| Cash & short-term investments | $5.29M | $6.85M | $7.67M | -22.8% |
| Accounts receivable | $17.96M | $19.27M | $22.23M | -6.8% |
| Inventory | $16.79M | $17.02M | $17.05M | -1.4% |
| Total current assets | $47.63M | $46.04M | $54.73M | +3.5% |
| Property, plant & equipment | $76.19M | $76.91M | $77.40M | -0.9% |
| Goodwill & intangibles | $580.00K | $3.22M | $3.29M | -82.0% |
| Total assets | $124.60M | $126.42M | $135.46M | -1.4% |
| Total current liabilities | $22.48M | $18.46M | $18.96M | +21.8% |
| Current debt | $7.33M | $5.84M | $387.00K | +25.5% |
| Long-term debt | $13.16M | $13.64M | $16.14M | -3.5% |
| Total debt | $39.03M | $38.74M | $35.96M | +0.7% |
| Total liabilities | $53.65M | $50.86M | $54.25M | +5.5% |
| Shareholder equity | $70.94M | $75.56M | $81.21M | -6.1% |
| Working capital | $25.15M | $27.58M | $35.77M | -8.8% |
| Net tangible assets | $70.36M | $72.34M | $77.92M | -2.7% |
| Shares issued | 225.06M | 225.06M | 225.06M | 0.0% |
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.