Sunday 11 October 2026 Export all OPNW data to Excel Powerpack

OpenWorld, Inc.

OPNW Industrials Security & Protection Services

OpenWorld, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $16.4 million, down 32.3% from fiscal 2024. In the quarter to June 2026, revenue fell 57.8%, EPS fell 64.2%, free cash flow fell 176.7% and total debt was flat, each against the same quarter a year earlier.

4.47 0.81 −15.34%

Follow OPNW

Alert me

Market cap: $7.0M
P/E: 0.0×
Fwd P/E: −8.4×
Dividend yield: 33.6%
F-score: 5/9
Altman Z: −6.99
Beneish M: −5.26
Dividend safety: —

Overview Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 25.90%

Capital & Financial Ratios $m

Market Cap 6.95

Revenue 11.10

Net Income (5.23)

Free Cash Flow (1.34)

Net Debt (4.34)

Current Ratio 4.32

Debt/Equity 0.08

P/E ratio 0.00

Fwd P/E (8.39)

P/S ratio 0.54

P/B ratio 0.60

Past 5Y EPS Growth —

This Y EPS Growth 150.12%

Next Y EPS Growth 100.00%

Next Y revenue growth (19.99%)

Next 5Y EPS Growth 53.86%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/S against its own 10 years 29.01%

10-year low 10-year high

P/B against its own 10 years 1.47%

10-year low 10-year high

EV/Sales against its own 10 years 4.56%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate 1.50

Annual Dividend Yield 33.56%

	total	individual payouts
2026	1.50	0.15 1.50
2023	Powerpack
2022	Powerpack
2021	Powerpack
2020	Powerpack
2019	Powerpack
2018	Powerpack
2017	Powerpack

special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	3	3	4	5
Receivables	3	3	1	1
Inventory	0	0	0	0
Other	1	1	0	0
	8	6	8	6

	2023	2024	2025	Q'26
Payables	3	3	1	0
ST’ Debt	1	1	1	1
Other	0	—	—	—
	5	4	2	1

Compound Annual Growth %

	10y	5y	3y
Sales	—	116.72%	(5.73%)
Cash Flow	—	0.00%	0.00%
Earnings	—	0.00%	0.00%
Book Value	—	5.73%	(6.82%)

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	2	2	—	—	—
’25	4	5	5	2	16
’24	6	5	5	8	24
’23	6	5	6	9	25
’22	0	4	5	10	20
’21	0	0	0	0	1
’20	0	0	0	0	0

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(1)	0	—	—	—
’25	0	1	0	0	1
’24	0	0	0	1	1
’23	0	0	0	1	0
’22	(1)	(2)	0	0	(3)
’21	(1)	(1)	(1)	(1)	(3)
’20	0	0	(1)	(1)	(2)

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(1)	0	—	—	—
’25	(1)	1	0	0	0
’24	0	0	0	0	0
’23	0	(1)	0	1	(1)
’22	(1)	(2)	0	0	(3)
’21	(1)	(1)	(1)	(1)	(4)
’20	0	0	(1)	(1)	(2)

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	(0.51)	(0.38)	—	—	—
’25	(0.46)	(0.23)	(2.65)	(0.55)	(3.89)
’24	(0.55)	(0.34)	(2.29)	(0.50)	(3.68)
’23	(1.69)	(0.90)	(0.94)	0.00	(3.47)
’22	(1.94)	(14.97)	(0.62)	0.01	(17.01)
’21	(1.85)	(1.84)	9.50	(0.13)	4.89
’20	(4.87)	(10.40)	(1.79)	(0.10)	(14.83)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	32.50	17.50	68.50	20.50	22.90	30.00	10.10	8.51	5.78	5.47	Analyst estimates 2026–2028 Powerpack
	High	1,250.00	135.00	215.00	176.50	75.25	64.00	35.90	22.70	24.80	50.00
People
People	Employees	—	—	—	4	4	8	50	50	40	30
	Revenue/emp, $m	0.00	—	0.00	0.06	0.09	0.11	0.39	0.51	0.61	0.55
Income, $m
Income, $m	Revenue	0	—	0	0	0	1	20	25	24	16
	Gross margin, %	(4,829.38)	0.00	61.55	81.63	81.92	69.09	33.14	31.71	35.78	38.55
	EBT	(2)	(3)	(3)	(3)	(6)	4	(14)	(3)	(4)	(5)
	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)
	Net income	(2)	0	(3)	(3)	(6)	4	(14)	(3)	(4)	(5)
	Depreciation	0	0	0	0	2	0	1	1	1	1
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
	Earnings	(12.00)	(7.00)	(0.31)	(11.67)	(14.83)	5.08	(17.01)	(3.47)	(3.68)	(3.89)
	Cash flow	(9.80)	(1.66)	(0.25)	(7.35)	(5.73)	(4.58)	(3.01)	0.25	0.84	0.48
	Capex	0.00	0.00	(0.01)	(1.41)	(0.31)	(0.36)	(0.33)	(0.78)	(0.50)	(0.58)
	Free cash flow	(9.80)	(1.66)	(0.26)	(8.75)	(6.05)	(4.94)	(3.34)	(0.53)	0.33	(0.10)
	Book value	(9.31)	(0.34)	0.17	(0.31)	20.90	29.77	16.05	12.83	9.82	8.71
	Shares, m	0	1	9	0	0	1	1	1	1	1
Valuation, ×
Valuation, ×	P/E	0.00	—	0.00	0.00	0.00	6.25	0.00	0.00	0.00	0.00
	P/S	0.00	—	0.00	15,316.42	41.77	26.04	0.50	0.43	0.58	0.46
	P/B	0.00	—	0.00	0.00	1.72	1.07	0.72	0.87	1.39	0.69
	EV/Sales	0.00	—	0.00	15,316.61	19.71	15.60	0.42	0.41	0.55	0.29
	EV/FCF	0.00	—	0.00	(1,836.41)	(2.81)	(3.85)	(2.86)	(19.77)	38.22	(33.32)
Cash, $m
Cash, $m	Operating cash flow	(1)	(1)	(2)	(2)	(2)	(3)	(3)	0	1	1
	Capex	—	0	0	0	0	0	0	(1)	(1)	(1)
	Free cash flow	(1)	(1)	(2)	(2)	(2)	(4)	(3)	(1)	0	0
Balance, $m
Balance, $m	Working capital	(2)	0	1	(1)	8	10	4	3	2	6
	Total debt	0	0	—	0	0	—	2	2	2	1
	Net debt	0	(1)	(2)	0	(8)	(9)	(2)	(1)	(1)	(4)
	Shareholders’ equity	(1)	0	2	0	8	21	14	13	10	11
Returns, %
Returns, %	ROA	(278.02)	(2,833.30)	(251.53)	(167.49)	(121.48)	23.71	(67.85)	(16.35)	(20.80)	(33.73)
	ROIC	0.00	0.00	0.00	0.00	(493.36)	(25.71)	(19.43)	(17.46)	(29.29)	(42.88)
	ROE	223.52	540.66	(425.83)	(333.58)	(143.04)	24.50	(82.86)	(25.96)	(33.62)	(46.26)

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 2 Oct 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
SPCB SuperCom, Ltd.	$55.6M	— (loss-making)	16.6×	+13.28% (above 0%: growing)	−20.00% (below 0%: shrinking)	−109.90% (below 0%: shrinking)	60.37%	10.61%	Compare
SNT Senstar Technologies Ltd.	$36.2M	112×	—	+8.21% (above 0%: growing)	−70.00% (below 0%: shrinking)	+251.01% (above 0%: growing)	64.20%	3.29%	Compare
BAER Bridger Aerospace Group Holdings, Inc.	$36.1M	— (loss-making)	— (loss-making)	−0.84% (below 0%: shrinking)	n/m	−9,846.91% (below 0%: shrinking)	37.13%	19.72%	Compare
KSCP Knightscope, Inc.	$15.2M	— (loss-making)	— (loss-making)	+228.26% (above 0%: growing)	n/m	−107.72% (below 0%: shrinking)	7.36%	(145.09%)	Compare
GFAI Guardforce AI Co., Limited	$8.2M	— (loss-making)	— (loss-making)	+0.05% (above 0%: growing)	n/m	+51.02% (above 0%: growing)	6.64%	0.00%	Compare
OPNW OpenWorld, Inc.	$7.0M	— (loss-making)	— (loss-making)	−57.79% (below 0%: shrinking)	n/m	−176.67% (below 0%: shrinking)	53.51%	(29.14%)
IVDA Iveda Solutions, Inc.	$3.3M	— (loss-making)	0.8×	−47.52% (below 0%: shrinking)	n/m	−7.79% (below 0%: shrinking)	54.70%	(88.56%)	Compare
BKYI BIO-key International Inc.	$2.5M	— (loss-making)	— (loss-making)	+13.15% (above 0%: growing)	n/m	+4.04% (above 0%: growing)	87.19%	(27.57%)	Compare
SUGP SU Group Holdings Limited	$930.0K	—	—	—	—	—	—	—	Compare
Median of peers	$11.7M	—	—	+8.21%	—	−7.79%	54.70%	0.00%

All 22 Security & Protection Services stocks →

OpenWorld, Inc. (OPNW) key facts

Concern: OpenWorld, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $16.4 million, down 32.3% from fiscal 2024.
OpenWorld, Inc. (OPNW) is a Security & Protection Services company in the Industrials sector, listed on Nasdaq.
As of October 9, 2026, OPNW traded at $4.47, a market capitalization of $7.0 million.
OpenWorld, Inc. pays an annual dividend of $1.50 per share, a yield of 33.6%.
Return on equity was −46.3% and debt-to-equity 0.08.
Its Piotroski F-score is 5 out of 9 and its Altman Z-score is −6.99 (distress zone) for fiscal 2025.