stockrow
Saturday 7 November 2026
Export OPNW’s income statement to Excel — free account
OpenWorld, Inc.
OPNW Technology Information Technology Services
OpenWorld, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $16.4 million, down 32.3% from fiscal 2024.
- Revenue
- −57.8%
- EPS
- −100.0%
- Free cash flow
- −176.7%
- Total debt
- 0.00%
Quarter to June 2026, against a year earlier
0.62
0.05
+8.77%
Follow OPNW
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | 0 | — | 0 | 0 | 0 | 1 | 20 | 25 | 24 | 16 | 11 | +96.8% | 13 | 14 | — | (7.7%) | |
| Gross margin, % | (4,829.38) | 0.00 | 61.55 | 81.63 | 81.92 | 69.09 | 33.14 | 31.71 | 35.78 | 38.55 | 47.02 | +4,867.9 pt | ||||||
| EBT | (2) | (3) | (3) | (3) | (6) | 4 | (14) | (3) | (4) | (5) | (5) | +12.9% | ||||||
| EBT margin, % | (4,437.47) | 0.00 | (3,915.22) | (1,023.27) | (1,720.70) | 416.61 | (73.55) | (13.39) | (15.80) | (29.91) | (47.08) | +4,407.6 pt | ||||||
| Net income | (2) | 0 | (3) | (3) | (6) | 4 | (14) | (3) | (4) | (5) | (5) | +12.9% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 0.27 | 0.00 | 0.01 | 1.14 | 0.86 | 1.22 | 23.12 | 25.92 | 23.27 | 12.99 | 8.31 | +53.8% | |||||
| Earnings | (12.00) | (7.00) | (0.31) | (11.67) | (14.80) | 5.10 | (17.00) | (3.50) | (3.70) | (3.90) | (4.00) | (11.7%) | ||||||
| Cash flow | (9.80) | (1.66) | (0.25) | (7.35) | (5.73) | (4.58) | (3.01) | 0.25 | 0.84 | 0.48 | (0.53) | n/m | ||||||
| Capex | 0.00 | 0.00 | (0.01) | (1.41) | (0.31) | (0.36) | (0.33) | (0.78) | (0.50) | (0.58) | (0.48) | n/m | ||||||
| Free cash flow | (9.80) | (1.66) | (0.26) | (8.75) | (6.05) | (4.94) | (3.34) | (0.53) | 0.33 | (0.10) | (1.01) | (39.7%) | ||||||
| Book value | (9.31) | (0.34) | 0.17 | (0.31) | 20.90 | 29.77 | 16.05 | 12.83 | 9.82 | 8.71 | 7.46 | n/m | ||||||
| Shares, m | 0 | 1 | 9 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | +28.0% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | 0.00 | — | 0.00 | 0.00 | 0.00 | 6.61 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.7 | |||||
| P/S | 0.00 | — | 0.00 | 1,531.64 | 41.77 | 26.04 | 0.50 | 0.43 | 0.58 | 0.46 | 0.07 | 177.9 | ||||||
| P/B | 0.00 | — | 0.00 | 0.00 | 1.72 | 1.07 | 0.72 | 0.87 | 1.39 | 0.69 | 0.08 | 0.7 | ||||||
| EV/Sales | 0.00 | — | 0.00 | 1,531.83 | 19.71 | 15.60 | 0.42 | 0.41 | 0.55 | 0.29 | (0.25) | 174.3 | ||||||
| EV/FCF | 0.00 | — | 0.00 | (183.66) | (2.81) | (3.85) | (2.86) | (19.77) | 38.22 | (33.32) | 2.05 | (23.1) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | (1) | (1) | (2) | (2) | (2) | (3) | (3) | 0 | 1 | 1 | (1) | n/m | |||||
| Capex | — | 0 | 0 | 0 | 0 | 0 | 0 | (1) | (1) | (1) | (1) | +101.5% | ||||||
| Free cash flow | (1) | (1) | (2) | (2) | (2) | (4) | (3) | (1) | 0 | 0 | (1) | (22.9%) | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | (2) | 0 | 1 | (1) | 8 | 10 | 4 | 3 | 2 | 6 | 5 | n/m | |||||
| Net debt | 0 | (1) | (2) | 0 | (8) | (9) | (2) | (1) | (1) | (4) | (4) | n/m | ||||||
| Shareholders’ equity | (1) | 0 | 2 | 0 | 8 | 21 | 14 | 13 | 10 | 11 | 10 | n/m | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | (278.02) | (2,833.30) | (251.53) | (167.49) | (121.48) | 23.71 | (67.85) | (16.35) | (20.80) | (33.73) | (36.61) | +244.3 pt | |||||
| ROIC | 0.00 | 0.00 | 0.00 | 0.00 | (493.36) | (25.71) | (19.43) | (17.46) | (29.29) | (42.88) | (60.85) | (42.9) pt | ||||||
| ROE | 223.52 | 540.66 | (425.83) | (333.58) | (143.04) | 24.50 | (82.86) | (25.96) | (33.62) | (46.26) | (42.84) | (269.8) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | 4 | 4 | 8 | 50 | 50 | 40 | 30 | — | +39.9% | |||||
| Revenue/emp, $m | 0.00 | — | 0.00 | 0.06 | 0.09 | 0.11 | 0.39 | 0.51 | 0.61 | 0.55 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 2 Nov 2026
OpenWorld, Inc. vs peers in Information Technology Services (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| SOAR SOAR AI, Inc. | $9.9M | 0.5× | — | −96.12% (below 0%: shrinking) | n/m | −153.91% (below 0%: shrinking) | 69.74% | (261.14%) | Compare |
| DCM DeFi Capital Markets, Inc. | $9.4M | — (loss-making) | 32.8× | −97.13% (below 0%: shrinking) | n/m | −112.17% (below 0%: shrinking) | 8.30% | (672.63%) | Compare |
| GMM Global Mofy AI Limited | $9.1M | — | — | — | — | +56.29% (above 0%: growing) | — | — | Compare |
| OPNW OpenWorld, Inc. | $7.7M | — (loss-making) | — (loss-making) | −57.79% (below 0%: shrinking) | n/m | −176.67% (below 0%: shrinking) | 53.51% | (29.14%) | |
| CYCU Cycurion, Inc. | $7.2M | — (loss-making) | — (loss-making) | −3.36% (below 0%: shrinking) | n/m | +8.59% (above 0%: growing) | 29.10% | (50.16%) | Compare |
| ARBB ARB IOT Group Limited | $6.3M | — | — | — | — | −99.18% (below 0%: shrinking) | — | — | Compare |
| LZMH LZ Technology Holdings Limited | $6.3M | — | — | — | — | — | — | — | Compare |
| DTST Data Storage Corp. | $5.6M | 1.3× | — (loss-making) | +9.30% (above 0%: growing) | n/m | −332.80% (below 0%: shrinking) | 47.00% | (357.63%) | Compare |
| GLE Global Engine Group Holding Limited | $5.1M | — | — | — | — | −499.14% (below 0%: shrinking) | — | — | Compare |
| Median of peers | $6.8M | — | — | −49.74% | — | −112.17% | 38.05% | (309.38%) |
Pay and ownership Proxy statement filed 13 August 2025
Ownership
Directors and executive officers, together
19.70%
Marshall Geller
5.60%
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement