Detailed financial statements for OFA Group (OFAL): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year with up to 20 years of history.
OFA Group, operating through its subsidiary, offers comprehensive architectural solutions for commercial and residential properties, encompassing both design and fit-out services. Their design offerings commence with initial concept development and detailed layout plans, progressing to intricate architectural drawings.
Analysis Summary
Trailing-twelve-month margins: gross margin 27.2%, operating margin -8.5%, net margin -8.5%.
At the current price of $0.55, OFAL has negative trailing earnings (P/E not meaningful) and an ROE of -97.59%. Market capitalisation stands at $1M.
Balance sheet quality for OFAL: current ratio of 0.5, net debt of $55578. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Income Statement (10y)
| Year | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Revenue | $1.1M | $530606 | $202007 | $716885 |
| Cost of Revenue | $750740 | $355664 | $113376 | $553040 |
| Gross Profit | $348485 | $174942 | $88631 | $163845 |
| Research & Development | 0 | 0 | 0 | 0 |
| Selling, General & Admin | $186500 | $262281 | $775846 | 0 |
| Operating Expenses | $186500 | $262281 | $775846 | $8.2M |
| Operating Income | $161985 | -$87339 | -$687215 | -$8.0M |
| EBITDA | $174268 | -$86060 | -$666229 | -$6.4M |
| Interest Expense | 0 | $7137 | $48451 | -$13725 |
| Pre-tax Income | $174268 | -$93197 | -$714680 | -$8.0M |
| Income Tax | 0 | 0 | 0 | -$66 |
| Net Income | $174268 | -$93197 | -$714680 | -$8.0M |
| EPS | $0.16 | $-0.08 | $-0.64 | $-6.40 |
| EPS (Diluted) | $0.16 | $-0.08 | $-0.64 | $-6.40 |
| Shares Outstanding (Diluted) | $1.1M | $1.1M | $1.1M | $1.4M |
Balance Sheet (10y)
| Year | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Cash & Equivalents | $34719 | $268160 | $31950 | $1.0M |
| Short-term Investments | 0 | 0 | 0 | 0 |
| Receivables | $131731 | $45455 | $15946 | $3700 |
| Inventory | 0 | 0 | 0 | 0 |
| Total Current Assets | $166450 | $313615 | $313924 | $3.9M |
| Property, Plant & Equipment | $7603 | $32535 | $37999 | $1.5M |
| Goodwill | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | $16.1M |
| Total Assets | $181415 | $353920 | $367927 | $21.6M |
| Accounts Payable | $3956 | $15026 | 0 | $515951 |
| Short-term Debt | 0 | $18645 | $378 | $22192 |
| Total Current Liabilities | $355883 | $158486 | $220695 | $8.0M |
| Long-term Debt | 0 | $453832 | $473188 | $448057 |
| Total Liabilities | $355883 | $622131 | $693883 | $8.9M |
| Retained Earnings | -$219191 | -$312388 | -$1.0M | -$9.1M |
| Total Equity | -$174468 | -$268211 | -$325956 | $11.0M |
| Total Debt | $7996 | $505387 | $511675 | $1.1M |
| Net Debt | -$26723 | $237227 | $479725 | $55578 |
| Working Capital | -$189433 | $155129 | $93229 | -$4.1M |
Cash Flow (10y)
| Year | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Income | $174268 | -$93197 | -$714680 | -$8.0M |
| Depreciation & Amortization | 0 | 0 | 0 | $1.6M |
| Stock-based Compensation | 0 | 0 | 0 | $555519 |
| Change in Working Capital | -$358959 | -$145914 | $408604 | $627493 |
| Operating Cash Flow | -$184692 | -$239111 | -$256215 | -$4.2M |
| Capital Expenditure | 0 | 0 | 0 | -$591191 |
| Acquisitions | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Free Cash Flow | -$184692 | -$239111 | -$256215 | -$4.8M |
Growth & Margins (10y)
| Year | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Revenue Growth (YoY) | -51.7% | -61.9% | +254.9% | |
| Net Income Growth (YoY) | -153.5% | -666.8% | -1022.6% | |
| EPS Growth (YoY) | -153.5% | -665.5% | -895.3% | |
| Shares Change (YoY) | +0.0% | +0.0% | +22.1% | |
| FCF Growth (YoY) | -29.5% | -7.2% | -1758.8% | |
| Gross Margin | 31.7% | 33.0% | 43.9% | 22.9% |
| Operating Margin | 14.7% | -16.5% | -340.2% | -1118.5% |
| EBITDA Margin | 15.9% | -16.2% | -329.8% | -894.4% |
| Net Margin | 15.9% | -17.6% | -353.8% | -1119.1% |
| FCF Margin | -16.8% | -45.1% | -126.8% | -664.3% |
| Effective Tax Rate | 0.0% | -0.0% | -0.0% | 0.0% |
Per-Share Data (10y)
| Year | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| FCF Per Share | $-0.17 | $-0.22 | $-0.23 | $-3.51 |
| Dividends Per Share | $0.00 | $0.00 | $0.00 | $0.00 |
| Shares Outstanding (Basic) | $1.1M | $1.1M | $1.1M | $1.4M |
What to look at in Industrials
Aerospace, defence, machinery, transport. Semi-cyclical. Key: backlog, operating margins, and FCF conversion.
- 5y revenue growth — Without growth, there is no long-term value creation
- Operating margin — The best indicator of operational discipline in industrials
- ROIC — Quality industrials have ROIC >15% — the rest destroy capital
- FCF conversion — FCF / Net Income — in industrials good >85%
- Net debt / EBITDA — Cyclical industrials with high debt suffer hard in recessions
- Capex / Revenue — Maintaining the machinery. <4% = possible underinvestment (future decline)
- Altman Z-Score — Bankruptcy model (NYU 1968) — combines liquidity, leverage and profitability. Key in cyclicals
Profitability
| Return on Equity | -97.59% |
| Return on Invested Capital | -82.98% |
| Return on Assets | -53.02% |
| Gross Margin | 27.24% |
| Operating Margin | -847.69% |
| Net Margin | -847.84% |
Financial Health
| Debt / Equity | 0.10 |
| Current Ratio | 0.49 |
| Piotroski F-Score | 3 |
| Altman Z-Score | 35.75 |
Key Ratios (10y)
| Year | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| P/E | 298.09 | -557.14 | -72.78 | -0.79 |
| P/B | -298.05 | -193.88 | -159.53 | 0.63 |
| P/S | 47.31 | 98.00 | 257.42 | 9.61 |
| Gross Margin | 31.7% | 33.0% | 43.9% | 22.9% |
| Operating Margin | 14.7% | -16.5% | -340.2% | -1118.5% |
| Net Margin | 15.9% | -17.6% | -353.8% | -1119.1% |
Related companies: AQMS · CCTG · FBGL · GFAI · HKPD · LBGJ · PASW
Explore sector: Industrials · Engineering & Construction
More sections of OFAL: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Radar — undervalued stock signals · Investment Academy — learn to analyze stocks