Ohmyhome Ltd OMH
Last close
—
Market cap
—
52-week range
— - —
No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.
Valuation FY2025 figures against the last close
P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS—
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenue | $9.5M | $8.0M | $3.8M | $5.2M | — | — |
| Cost of revenue | $6.5M | $4.7M | $2.5M | $3.5M | — | — |
| Gross profit | $3.0M | $3.2M | $1.3M | $1.7M | — | — |
| R&D | $171.7K | $784.6K | $853.1K | — | — | — |
| SG&A | $5.9M | $4.1M | $3.0M | $1.4M | — | — |
| Total operating expenses | $10.3M | $6.4M | $5.4M | $4.1M | — | — |
| Operating income | -$7.2M | -$3.2M | -$4.0M | -$2.4M | — | — |
| Interest expense | $12.2K | — | — | $29.2K | — | — |
| Pre-tax income | -$7.2M | -$3.2M | -$4.2M | -$2.3M | — | — |
| Net income | -$7.2M | -$3.2M | -$4.2M | -$2.3M | — | — |
| EPS, basic | — | -0.13 | -0.23 | -0.14 | — | — |
| EPS, diluted | — | -0.13 | -0.23 | — | — | — |
| Shares, diluted (wtd. avg.) | 14.1M | 2.4M | 1.8M | 16.2M | 16.2M | 16.2M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash and equivalents | $3.6M | $891.1K | $145.4K | $224.9K | — | — |
| Receivables | $574.2K | $376.4K | $440.3K | $181.8K | — | — |
| Total current assets | $4.7M | $1.4M | $752.7K | $450.3K | — | — |
| Property, plant and equipment | $50.5K | $46.6K | $59.7K | $26.4K | — | — |
| Goodwill | $712.7K | $1.7M | $1.6M | — | — | — |
| Other intangibles | $1.4M | $1.8M | $2.3M | — | — | — |
| Total assets | $7.1M | $7.9M | $7.8M | $1.6M | — | — |
| Accounts payable | $899.1K | $251.5K | $340.4K | $50.5K | — | — |
| Total current liabilities | $3.8M | $1.5M | $2.1M | $2.6M | — | — |
| Long-term debt | $3.0K | $478.3K | $422.8K | — | — | — |
| Total liabilities | $3.8M | $3.3M | $4.8M | $3.2M | — | — |
| Retained earnings | -$25.0M | -$16.8M | -$14.1M | -$9.8M | — | — |
| Total equity | $3.7M | $5.0M | $3.4M | -$1.3M | — | — |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Operating cash flow | -$3.3M | -$2.2M | -$3.7M | -$2.3M | — | — |
| Depreciation and amortisation | $106.2K | $30.8K | $26.1K | $22.3K | — | — |
| Stock-based compensation | $25.3K | $68.4K | $407.6K | — | — | — |
| Capital expenditure | $71.5K | $19.8K | $38.2K | $11.4K | — | — |
| Investing cash flow | -$118.0K | -$935.2K | -$3.4M | $638.2K | — | — |
| Financing cash flow | $6.3M | $3.8M | $7.1M | $973.8K | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001213900-26-048586.
Plot the figures US dollars
Income statement
Revenue
Cost of revenue
Gross profit
R&D
SG&A
Total operating expenses
Operating income
Interest expense
Pre-tax income
Income tax
Net income
EPS, basic
EPS, diluted
Shares, diluted (wtd. avg.)
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|
| Revenue | — | — | $5.2M | $3.8M | $8.0M | $9.5M |
| Gross profit | — | — | $1.7M | $1.3M | $3.2M | $3.0M |
| Net income | — | — | -$2.3M | -$4.2M | -$3.2M | -$7.2M |
Others in SIC 6531
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| JLL | JONES LANG LASALLE INC | $13.82B | 18.3x | 11.4% |
| COMP | Compass, Inc. | $7.39B | — | 23.7% |
| VAC | MARRIOTT VACATIONS WORLDWIDE Corp | $3.76B | — | 1.0% |
| NMRK | NEWMARK GROUP, INC. | $2.06B | 16.9x | 21.9% |
| OPEN | Opendoor Technologies Inc. | $1.92B | — | -15.2% |
| MMI | Marcus & Millichap, Inc. | $1.04B | — | 8.5% |
| AGNT | AGNT, Inc. | $691.9M | — | 4.5% |
| DOUG | Douglas Elliman Inc. | $144.5M | 9.4x | 3.8% |