Income statement, balance sheet and cash flow statement for the last 4 fiscal years, taken from the XBRL data OneConstruction Group Ltd files with the SEC in its annual reports.
In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.
Income statement
FY2023
FY2025
FY2025
FY2026
Revenue
54.5
63.5
53.2
49.4
Cost of revenue
51.7
59
49.3
56.5
Gross profit
2.83
4.44
3.92
-7.12
General and administrative
0.93
0.88
2.23
3.62
Operating income
2.2
2.23
1.69
-12.6
Interest expense
0.17
0.31
0.35
0.3
Pre-tax income
2.03
1.91
1.14
-13
Income tax
0.36
0.14
0.24
0.19
Income from continuing operations
10.2
Net income
1.67
1.77
0.9
-13.2
EBITDA
2.2
2.24
1.69
-12.6
EPS, basic
15.00
16.00
8.00
-84.00
EPS, diluted
15.00
16.00
8.00
-84.00
Shares, basic (weighted)
11.3
11.3
11.7
15.7
Shares, diluted (weighted)
11.3
11.3
11.7
15.7
Balance sheet
FY2023
FY2025
FY2025
FY2026
Cash and equivalents
1.26
1.61
0.75
1.69
Receivables
26.5
22.9
Inventory
0.23
Other current assets
0.01
0.21
22
Total current assets
43.2
49.1
36.3
Property, plant and equipment
0.01
0.01
0.41
Lease right-of-use assets
0.02
0.57
0.21
Other non-current assets
0.21
Total assets
43.6
49.8
36.9
Accounts payable
6.49
10.4
9.28
Accrued liabilities
0.05
0.19
1.35
Deferred revenue
3.67
0.63
0.28
Short-term debt
2.32
2.12
0.91
Total current liabilities
38
15.9
14.3
Lease liabilities
0.19
Other non-current liabilities
21.6
22.3
Total liabilities
38
37.7
36.6
Paid-in capital
5.57
7.04
Retained earnings
5.6
6.5
-6.71
Shareholders' equity
3.83
5.63
12.1
0.28
Total equity
3.83
5.63
12.1
0.28
Total liabilities and equity
43.6
49.8
36.9
Shares outstanding
11.3
13
16
Cash flow statement
FY2023
FY2025
FY2025
FY2026
Net income
1.67
1.77
0.9
13.2
Depreciation and amortization
0
0
0
0.06
Stock-based compensation
1.49
Deferred income tax
-0.42
0.14
0.24
0.19
Change in receivables
-3.48
-9.37
3.68
7.1
Change in inventory
-0.23
0.23
Change in payables
1.93
1.36
3.78
-1
Cash from operations
-1.79
-6.96
-5.11
1.78
Capital expenditures
-0.01
-0.01
-0
-0.49
Cash from investing
-0.01
-0.01
-0
-0.26
Stock issued
5.57
Cash from financing
1.52
7.2
4.31
-0.58
Exchange rate effect
0.02
0.12
-0.06
0
Net change in cash
-0.28
0.23
-0.81
0.94
Free cash flow
-1.79
-6.97
-5.12
1.29
Income taxes paid
1.24
-0.02
Key metrics
Worked out from the statements above. Latest values use fiscal 2026. Valuation uses the share price of $1.02 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Gross margin
-14.4%
Gross profit / revenue.
Operating margin
-25.6%
Operating income / revenue.
EBITDA margin
-25.5%
EBITDA (operating income + depreciation and amortization) / revenue.
Pre-tax margin
-26.4%
Pre-tax income / revenue.
Net margin
-26.8%
Net income / revenue.
FCF margin
2.6%
Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin
3.6%
Cash from operations / revenue.
Return on equity (ROE)
-212.7%
Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)
-30.5%
Net income / average total assets.
Return on invested capital (ROIC)
-200.0%
Approximation: operating income x (1 - tax rate) / average (total debt + equity - cash). Tax rate is the effective rate when between 0% and 50%, else 21%.
Stock-based pay / revenue
3.0%
Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue
1.0%
Capital expenditures / revenue.
D&A / revenue
0.1%
Depreciation and amortization / revenue.
Growth
Metric
Value
How it is calculated
Revenue growth, 1y
-7.2%
Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y
-3.2%
Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Gross profit growth, 1y
-281.7%
Gross profit vs the same period a year earlier. Only from a positive base.
Operating income growth, 1y
-848.4%
Operating income vs the same period a year earlier. Only from a positive base.
EBITDA growth, 1y
-843.1%
EBITDA vs the same period a year earlier. Only from a positive base.
Net income growth, 1y
-1,571.0%
Net income vs the same period a year earlier. Only from a positive base.
EPS growth, 1y
-1,150.0%
EPS vs the same period a year earlier. Only from a positive base.
Book value growth, 1y
-97.7%
Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y
-58.0%
Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets growth, 1y
-26.0%
Total assets vs the same period a year earlier. Only from a positive base.
Share count change, 1y
34.5%
Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y
11.8%
Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Balance sheet health
Metric
Value
How it is calculated
Current ratio
2.54x
Current assets / current liabilities.
Quick ratio
0.12x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
0.12x
(Cash + short-term investments) / current liabilities.
Capital expenditures / cash from operations, when that is positive.
Per share
Metric
Value
How it is calculated
EPS, diluted
-$84.00
Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
EPS, basic
-$84.00
Net income per basic share, as reported (split-adjusted).
Revenue per share
$3.14
Revenue / diluted weighted shares.
FCF per share
$0.08
Free cash flow / diluted weighted shares.
Operating cash flow per share
$0.11
Cash from operations / diluted weighted shares.
Book value per share
$0.02
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/S
0.33x
Market cap / revenue.
P/B
57.7x
Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book
57.7x
Market cap / tangible book value, when positive.
P/FCF
12.6x
Market cap / free cash flow. Only when free cash flow is positive.
P/OCF
9.16x
Market cap / cash from operations, when positive.
EV/Sales
0.30x
Enterprise value / revenue.
EV/FCF
11.3x
Enterprise value / free cash flow, when both are positive.
FCF yield
7.9%
Free cash flow / market cap.
Earnings yield
-80.9%
Net income / market cap (the inverse of P/E).
What was OneConstruction Group Ltd's revenue in fiscal 2026?
OneConstruction Group Ltd reported revenue of $49.4M for fiscal 2026, 7.2% lower than the year before.
Was OneConstruction Group Ltd profitable in fiscal 2026?
No. It reported a net loss of $13.2M.
How much free cash flow did OneConstruction Group Ltd generate in fiscal 2026?
Cash from operations of $1.8M minus capital expenditures of $490.0K left free cash flow of $1.3M.
Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.