PSE:OPMB Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	2.3	3.11	3.02	3.61	3.51
Revenue Growth (YoY)	-26.04%	2.87%	-16.43%	3.09%	174.51%
Cost of Revenue	1.87	2.3	1.95	1.63	2.26
Gross Profit	0.43	0.81	1.07	1.98	1.25
Selling, General & Admin	0.8	0.77	0.79	0.69	0.66
Other Operating Expenses	0.08	0	0.06	0.01	0
Operating Expenses	1.3	1.12	1.25	1.18	1.34
Operating Income	-0.87	-0.31	-0.18	0.8	-0.1
Interest Expense	-0.07	-0.04	-	-	-
Interest & Investment Income	4.33	4.23	4.15	3.75	3.68
Currency Exchange Gain (Loss)	-0.12	-1.57	0.38	-3.4	-1.89
Other Non Operating Income (Expenses)	0.32	0	-0.06	-0.04	-0
EBT Excluding Unusual Items	3.59	2.32	4.29	1.11	1.7
Gain (Loss) on Sale of Investments	0.03	-	-	-	-
Asset Writedown	-0.28	-	-	-	-
Pretax Income	3.35	2.32	4.29	1.11	1.7
Income Tax Expense	0.67	0.63	0.39	0.37	0.04
Net Income	2.68	1.69	3.9	0.75	1.66
Net Income to Common	2.68	1.69	3.9	0.75	1.66
Net Income Growth	58.60%	-56.65%	421.46%	-54.98%	-33.48%
Shares Outstanding (Basic)	198,634	200,000	200,000	200,000	200,000
Shares Outstanding (Diluted)	198,634	200,000	200,000	200,000	200,000
Shares Change (YoY)	-0.68%	-	-	-	-
EPS (Basic)	0.00	0.00	0.00	0.00	0.00
EPS (Diluted)	0.00	0.00	0.00	0.00	0.00
EPS Growth	62.50%	-57.89%	533.33%	-62.50%	-33.33%
Free Cash Flow	-0.86	-0.12	-0.28	0.81	0.15
Dividend Per Share	-	0.000	0.000	0.000	0.000
Dividend Growth	-	-	-10.00%	-	-
Gross Margin	18.73%	26.12%	35.56%	54.78%	35.52%
Operating Margin	-37.97%	-9.85%	-5.93%	22.17%	-2.80%
Profit Margin	116.58%	54.37%	129.01%	20.67%	47.34%
Free Cash Flow Margin	-37.29%	-3.84%	-9.43%	22.30%	4.40%
EBITDA	-0.41	0.07	0.26	1.29	0.58
EBITDA Margin	-17.97%	2.13%	8.55%	35.64%	16.59%
D&A For EBITDA	0.46	0.37	0.44	0.49	0.68
EBIT	-0.87	-0.31	-0.18	0.8	-0.1
EBIT Margin	-37.97%	-9.85%	-5.93%	22.17%	-2.80%
Effective Tax Rate	19.98%	27.20%	9.18%	32.96%	2.22%
Advertising Expenses	0	0	0	0	0

Source: S&P Global Market Intelligence. Standard template. Financial Sources.