Optex Systems Holdings, Inc
IndustrialsNASDAQ:OPXS · NASDAQ Capital Market
-$0.56 today
Vol 0.04M · Avg 0.04M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$41.2M of revenue converted into $4.1M of net income for the selected period. Gross margin is 29.2% and net margin is 9.8%, showing how much revenue survives after costs and taxes. EPS is $0.59, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $41.3M +21.6% | $34.0M +32.5% | $25.7M +14.6% | $22.4M +22.8% | $18.2M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $29.3M +19.7% | $24.5M +28.5% | $19.0M +8.9% | $17.5M +11.4% | $15.7M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $12.1M +26.5% | $9.5M +44.0% | $6.6M +35.2% | $4.9M +94.3% | $2.5M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 29.2% +1.1pp | 28.0% +2.2pp | 25.8% +3.9pp | 21.9% +8.0pp | 13.8% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $4.9M +4.6% | $4.7M +22.9% | $3.8M +17.9% | $3.3M +7.8% | $3.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $4.9M +4.6% | $4.7M +22.9% | $3.8M +17.9% | $3.3M +7.8% | $3.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $515.0K +5.7% | $487.0K +41.2% | $345.0K +12.4% | $307.0K +16.7% | $263.0K | $374.2M | $1.2B | $631.8M |
| EBITDA | $6.9M +29.4% | $5.3M +69.5% | $3.1M +60.3% | $2.0M -15.2% | $2.3M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 16.6% +1.0pp | 15.6% +3.4pp | 12.2% +3.5pp | 8.7% -3.9pp | 12.6% | 5.6% | 46.3% | 42.0% |
| Operating Income | $7.1M +47.9% | $4.8M +73.0% | $2.8M +69.2% | $1.6M +433.4% | -$494.0K | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 17.3% +3.1pp | 14.2% +3.3pp | 10.9% +3.5pp | 7.4% +10.1pp | -2.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $23.0K | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $0 -100.0% | $47.0K -14.5% | $55.0K | $0 -100.0% | $11.0K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$781.0K -1561.7% | -$47.0K +14.5% | -$55.0K | $0 -100.0% | $2.5M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $6.4M +33.0% | $4.8M +74.7% | $2.7M +65.9% | $1.6M -18.9% | $2.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 15.4% +1.3pp | 14.0% +3.4pp | 10.6% +3.3pp | 7.4% -3.8pp | 11.1% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $1.2M +19.7% | $1.0M +114.5% | $469.0K +28.8% | $364.0K +460.4% | -$101.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | $5.1M +36.6% | $3.8M +66.5% | $2.3M +76.4% | $1.3M -39.8% | $2.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | 12.5% +1.4pp | 11.1% +2.3pp | 8.8% +3.1pp | 5.7% -6.0pp | 11.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 +33.9% | $1 +64.7% | $0 +112.5% | $0 -11.1% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +34.5% | $1 +61.8% | $0 +112.5% | $0 -11.1% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $6.9M +1.0% | $6.8M +2.8% | $6.6M -18.6% | $8.1M -1.4% | $8.2M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $6.9M +0.5% | $6.9M +3.5% | $6.7M -19.0% | $8.2M -1.3% | $8.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
IRSA Inversiones y Representaciones Sociedad Anónima
NYSE:IRS
$1.29B
HireQuest, Inc.
NASDAQ:HQI
$194.75M
Espey Mfg. & Electronics Corp.
AMEX:ESP
$177.54M
The Eastern Company
NASDAQ:EML
$131.17M
Coda Octopus Group, Inc.
NASDAQ:CODA
$123.14M
Ultralife Corporation
NASDAQ:ULBI
$109.60M
New Horizon Aircraft Ltd.
NASDAQ:HOVR
$99.05M
Safe Pro Group Inc. Common Stock
NASDAQ:SPAI
$86.28M
Senstar Technologies Ltd.
NASDAQ:SNT
$57.16M
Metalpha Technology Holding Limited
MATH
$46.88M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does OPXS generate?
Optex Systems Holdings, Inc (OPXS) reported $41.34M of revenue in fiscal 2025.
Is OPXS profitable?
Optex Systems Holdings, Inc (OPXS) reported $5.15M of net income, with a net margin of 12.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.