Ten-League International Holdings Ltd financial statements
Income statement, balance sheet and cash flow statement for the last 2 fiscal years, taken from the XBRL data Ten-League International Holdings 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
FY2024
FY2025
Revenue
42.8
59.2
Cost of revenue
35
44.8
Gross profit
7.8
14.5
General and administrative
5.29
8.3
Operating income
2.05
5.59
Interest expense
0.7
0.68
Interest income
0.45
0.21
Other non-operating income
-0.13
-0.02
Pre-tax income
1.91
5.57
Income tax
0.54
1.23
Net income
1.38
4.35
EBITDA
5.15
9.22
EPS, basic
0.05
0.15
EPS, diluted
0.05
0.15
Shares, basic (weighted)
27.8
28.6
Shares, diluted (weighted)
27.8
28.6
Balance sheet
FY2024
FY2025
Cash and equivalents
0.5
8.31
Receivables
11.9
11.2
Inventory
13.6
12.3
Other current assets
1.32
2.33
Total current assets
28.7
34.2
Property, plant and equipment
22.1
25.8
Lease right-of-use assets
0.88
0.01
Total assets
52
60.2
Accounts payable
8.88
8.93
Short-term debt
17.1
13.2
Total current liabilities
41
39.3
Total liabilities
47.5
47.2
Paid-in capital
0.65
4.49
Retained earnings
3.9
8.49
Shareholders' equity
4.55
13
Total equity
4.55
13
Total liabilities and equity
52
60.2
Shares outstanding
27.8
29.4
Cash flow statement
FY2024
FY2025
Net income
1.38
4.35
Depreciation and amortization
3.1
3.63
Change in receivables
3.98
0.82
Change in inventory
-6.52
8.89
Change in payables
-0.44
-0.5
Cash from operations
3.67
20.4
Capital expenditures
-9.38
-13.4
Cash from investing
-6.4
-12.9
Cash from financing
1.52
0.23
Net change in cash
-1.27
7.81
Free cash flow
-5.71
7.02
Interest paid
0.7
0.68
Income taxes paid
0.35
0.09
Key metrics
Worked out from the statements above. Latest values use fiscal 2025. Valuation uses the share price of $5.78 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Gross margin
24.4%
Gross profit / revenue.
Operating margin
9.4%
Operating income / revenue.
EBITDA margin
15.6%
EBITDA (operating income + depreciation and amortization) / revenue.
Pre-tax margin
9.4%
Pre-tax income / revenue.
Net margin
7.3%
Net income / revenue.
FCF margin
11.9%
Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin
34.4%
Cash from operations / revenue.
Effective tax rate
22.0%
Income tax / pre-tax income, when pre-tax income is positive.
Return on equity (ROE)
49.6%
Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)
7.7%
Net income / average total assets.
Return on invested capital (ROIC)
100.0%
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%.
Capex / revenue
22.6%
Capital expenditures / revenue.
D&A / revenue
6.1%
Depreciation and amortization / revenue.
Growth
Metric
Value
How it is calculated
Revenue growth, 1y
38.4%
Revenue vs the same period a year earlier. Only from a positive base.
Gross profit growth, 1y
85.6%
Gross profit vs the same period a year earlier. Only from a positive base.
Operating income growth, 1y
173.1%
Operating income vs the same period a year earlier. Only from a positive base.
EBITDA growth, 1y
79.0%
EBITDA vs the same period a year earlier. Only from a positive base.
Net income growth, 1y
215.1%
Net income vs the same period a year earlier. Only from a positive base.
EPS growth, 1y
200.0%
EPS vs the same period a year earlier. Only from a positive base.
Operating cash flow growth, 1y
456.1%
Operating cash flow vs the same period a year earlier. Only from a positive base.
Book value growth, 1y
185.4%
Book value vs the same period a year earlier. Only from a positive base.
Total assets growth, 1y
15.7%
Total assets vs the same period a year earlier. Only from a positive base.
Share count change, 1y
2.8%
Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Balance sheet health
Metric
Value
How it is calculated
Current ratio
0.87x
Current assets / current liabilities.
Quick ratio
0.50x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
0.21x
(Cash + short-term investments) / current liabilities.
Days inventory + days sales outstanding - days payables.
FCF conversion
161.6%
Free cash flow / net income, when net income is positive.
Capex / operating cash flow
65.6%
Capital expenditures / cash from operations, when that is positive.
Per share
Metric
Value
How it is calculated
EPS, diluted
$0.15
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
$0.15
Net income per basic share, as reported (split-adjusted).
Revenue per share
$2.07
Revenue / diluted weighted shares.
FCF per share
$0.25
Free cash flow / diluted weighted shares.
Operating cash flow per share
$0.71
Cash from operations / diluted weighted shares.
Book value per share
$0.44
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/E
3.91x
Market cap / net income. Only when net income is positive.
P/S
0.29x
Market cap / revenue.
P/B
1.31x
Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book
1.31x
Market cap / tangible book value, when positive.
P/FCF
2.42x
Market cap / free cash flow. Only when free cash flow is positive.
P/OCF
0.83x
Market cap / cash from operations, when positive.
EV/Sales
0.15x
Enterprise value / revenue.
EV/EBIT
1.55x
Enterprise value / operating income, when both are positive.
EV/EBITDA
0.94x
Enterprise value / EBITDA, when both are positive.
EV/FCF
1.24x
Enterprise value / free cash flow, when both are positive.
FCF yield
41.3%
Free cash flow / market cap.
Earnings yield
25.6%
Net income / market cap (the inverse of P/E).
What was Ten-League International Holdings Ltd's revenue in fiscal 2025?
Ten-League International Holdings Ltd reported revenue of $59.2M for fiscal 2025, 38.4% higher than the year before.
Was Ten-League International Holdings Ltd profitable in fiscal 2025?
Yes. Net income was $4.3M, a net margin of 7.3%.
How much free cash flow did Ten-League International Holdings Ltd generate in fiscal 2025?
Cash from operations of $20.4M minus capital expenditures of $13.4M left free cash flow of $7.0M.
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.