Ostin Technology Group Co., Ltd. OST
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
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenue | $39.7M | $32.5M | $57.5M | $105.4M | $167.7M | $140.1M | — |
| Cost of revenue | $37.1M | $30.8M | $55.5M | $92.8M | $150.4M | $128.5M | — |
| Gross profit | $2.5M | $1.7M | $2.1M | $12.6M | $17.4M | $11.6M | — |
| R&D | $2.5M | $1.7M | $2.8M | $2.5M | $5.7M | $2.8M | — |
| SG&A | $7.0M | $7.6M | $7.3M | $7.6M | $5.0M | $3.1M | — |
| Total operating expenses | $11.6M | $11.2M | $12.3M | $12.2M | $14.1M | $8.1M | — |
| Operating income | -$9.1M | -$9.5M | -$10.3M | $450.4K | $3.2M | $3.5M | — |
| Interest expense | $141.9K | $64.7K | $10.6K | $67.7K | $1.1M | $688.4K | — |
| Pre-tax income | -$10.3M | -$10.2M | -$10.8M | $439.2K | $3.2M | $2.7M | — |
| Income tax | $15.6K | $23.2K | $227.3K | $326.9K | $57.1K | $126.7K | — |
| Net income | -$10.3M | -$10.2M | -$11.0M | $112.2K | $3.3M | $2.8M | — |
| EPS, basic | -4.38 | -168.50 | -196.59 | 0.17 | 0.30 | 0.27 | — |
| EPS, diluted | -4.38 | -168.50 | -196.59 | 0.17 | 0.30 | 0.27 | — |
| Shares, diluted (wtd. avg.) | 2.3M | 59,750 | 56,025 | 1.2M | 10.1M | 10.1M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash and equivalents | $5.1M | $1.0M | $1.2M | $3.8M | $684.3K | $5.4M | $2.5M |
| Receivables | $3.5M | $3.9M | $6.5M | $6.3M | $101.4K | — | — |
| Inventory | $6.3M | $11.1M | $14.4M | $15.4M | $18.7M | — | — |
| Total current assets | $18.4M | $20.8M | $24.4M | $31.9M | $54.2M | — | — |
| Property, plant and equipment | $29.7M | $24.5M | $25.1M | $19.4M | $19.4M | — | — |
| Other intangibles | $3.6M | $4.3M | $5.0M | $3.0M | $127.1K | — | — |
| Total assets | $53.2M | $51.1M | $56.5M | $57.2M | $76.0M | — | — |
| Accounts payable | $8.1M | $6.3M | $10.8M | $6.3M | $17.6M | — | — |
| Short-term debt | $23.2M | $25.0M | $23.9M | $21.0M | $32.4M | — | — |
| Total current liabilities | $39.7M | $41.0M | $40.5M | $31.6M | $60.6M | — | — |
| Long-term debt | $2.4M | $1.7M | $1.6M | — | $194.0K | — | — |
| Total liabilities | $42.3M | $43.2M | $42.5M | $31.6M | $60.8M | — | — |
| Retained earnings | -$28.5M | -$18.5M | -$8.5M | $2.5M | $2.7M | — | — |
| Total equity | $7.0M | $5.2M | $14.1M | $25.6M | $15.2M | $11.3M | $7.7M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Operating cash flow | $85.2K | -$4.9M | -$2.6M | $9.7M | -$17.7M | $7.7M | — |
| Depreciation and amortisation | $2.3M | $3.7M | $2.4M | $2.3M | $1.8M | $1.1M | — |
| Capital expenditure | $7.2M | $2.4M | $4.5M | $5.1M | $6.2M | $3.7M | — |
| Investing cash flow | -$7.3M | -$1.4M | -$7.0M | -$6.9M | -$5.2M | -$5.2M | — |
| Financing cash flow | $10.9M | $6.7M | $7.7M | $11.8K | $18.6M | $210.5K | — |
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 0001213900-26-007702.
Plot the figures US dollars
No annual figures to plot for this company yet.
Others in SIC 3679
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| VRT | Vertiv Holdings Co | $108.00B | 82.3x | 27.7% |
| AEIS | ADVANCED ENERGY INDUSTRIES INC | $11.25B | 73.2x | 21.4% |
| VICR | VICOR CORP | $8.57B | 72.2x | 13.5% |
| PI | IMPINJ INC | $5.27B | — | -1.4% |
| VREX | Varex Imaging Corp | $779.3M | — | 4.1% |
| MPTI | M-tron Industries, Inc. | $324.1M | 28.5x | 11.0% |
| ESP | ESPEY MFG & ELECTRONICS CORP | $189.8M | 21.0x | -90.5% |
| LGL | LGL GROUP INC | $94.6M | 68.2x | 10.2% |