Data is not available at this time.
ProPhotonix Limited operates in the technology hardware sector, specializing in LED illumination solutions and laser modules. The company serves diverse industries, including industrial automation, medical, defense, and UV curing, through its two core segments: LED systems and Laser & Diodes. Its product portfolio spans UV LED curing systems for industrial applications, precision laser modules for medical and scientific uses, and UVC LED systems for disinfection, positioning it as a niche provider of advanced photonic solutions. ProPhotonix differentiates itself through tailored, high-performance lighting and laser products, catering to specialized applications such as machine vision, 3D printing, and biomedical imaging. While the company operates globally, its market presence is relatively small compared to larger photonics and industrial technology firms. Its focus on innovation and customization allows it to maintain relevance in competitive segments, though scalability remains a challenge given its limited revenue base and niche customer segments.
In FY 2020, ProPhotonix reported revenue of £13.6 million, with net income of £1.1 million, reflecting a modest but positive margin. Operating cash flow stood at £2.1 million, supported by efficient working capital management. Capital expenditures were minimal (£76,000), indicating a lean operational model with limited reinvestment needs. The company’s profitability metrics suggest disciplined cost control, though its small scale limits absolute earnings power.
The company’s diluted EPS of 1.08p underscores its ability to generate earnings despite its niche focus. With operating cash flow exceeding net income, ProPhotonix demonstrates solid cash conversion. However, its capital efficiency is constrained by its modest revenue base, and the lack of significant reinvestment may limit long-term growth unless paired with strategic expansion or technological breakthroughs.
ProPhotonix maintains a conservative balance sheet, with £2.6 million in cash and equivalents against £675,000 in total debt, indicating strong liquidity. The low leverage ratio reflects a low-risk financial structure, though the absence of dividends suggests retained earnings are prioritized for operational flexibility or potential growth initiatives.
Revenue growth trends are not explicitly provided, but the company’s focus on high-value photonic applications positions it in growing niches like UV curing and industrial automation. ProPhotonix does not pay dividends, reinvesting cash flows into operations or potential R&D. Its ability to scale will depend on broader adoption of its specialized solutions and expansion into adjacent markets.
With a negligible market capitalization and negative beta, ProPhotonix is likely viewed as a micro-cap speculative play. The absence of dividend payouts and limited public disclosures may reduce visibility among mainstream investors. Valuation metrics are challenging to assess given the company’s size and niche focus, though its profitability and clean balance sheet provide a baseline for stability.
ProPhotonix’s strategic advantage lies in its specialized photonics expertise and ability to serve high-margin industrial and medical applications. However, its small scale and reliance on niche markets pose risks. The outlook hinges on demand for precision LED and laser solutions, particularly in UV curing and disinfection, though competition from larger players could pressure margins unless the company differentiates further.
Company description, financial data from public filings (likely 20-F or equivalent), and market data from LSE.
show cash flow forecast
| Fiscal year | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |