D 
0.04
+2.78%
Close of 6 Nov 2026, in HKD
Search any instrument
Reference data, closing prices and charts across 45,000 companies, plus crypto, commodities and currencies.
At a glance
Figures in USD, from our data supplier.
Revenue
$9.1m
FY2015FY2024
Net income
−$3.2m
FY2015FY2024
Free cash flow
−$76,400
FY2015FY2024
Shareholders' equity
—
FY2015FY2024
Income statement
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $9.1m | $9.9m | $11.1m | $12.8m | $17.6m | $17.9m | $24.2m | $28.6m | $28.4m | $28.0m |
| Gross profit | $4.1m | $4.1m | $4.7m | $5.4m | $9.2m | $8.4m | $13.3m | $15.9m | $15.5m | $18.0m |
| Research and development | $1.4m | $1.8m | $2.1m | $1.9m | $1.9m | $2.4m | $1.5m | $452,700 | $1.2m | $1.3m |
| Operating income | −$3.2m | −$5.9m | −$5.8m | −$3.1m | −$3.1m | −$5.0m | $1.9m | $4.5m | $7.7m | $5.7m |
| Net income | −$3.2m | −$5.8m | −$5.9m | −$3.4m | −$3.6m | −$5.8m | $937,100 | $1.7m | $6.9m | $4.5m |
| Diluted earnings per share | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Balance sheet
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | $44.3m | $52.0m | $56.3m | $59.3m | $63.7m | $63.8m | $26.5m | $32.2m |
| Cash and short-term investments | — | — | $25.0m | $32.7m | $31.9m | $25.3m | $32.6m | $44.0m | $8.1m | $16.8m |
| Total liabilities | — | — | $10.0m | $10.8m | $11.2m | $12.1m | $10.5m | $13.8m | $15.7m | $27.8m |
| Debt | — | — | $1.3m | $1.7m | $1.9m | $2.1m | — | — | — | — |
| Shareholders' equity | — | — | $34.3m | $41.2m | $45.1m | $47.3m | $53.3m | $50.1m | $10.8m | $4.4m |
| Shares outstanding | 1,861m | 1,861m | 1,861m | 1,857m | 1,855m | 1,850m | 1,850m | 1,372m | 1,500m | 1,500m |
Cash flow
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −$70,700 | −$2.5m | −$3.0m | $1.8m | $6.6m | −$6.2m | $283,600 | −$2.3m | $249,900 | $1.4m |
| Capital spending | −$5,700 | −$63,700 | −$118,400 | −$8,300 | −$52,100 | −$784,100 | −$5.2m | −$667,500 | −$75,600 | −$868,100 |
| Free cash flow | −$76,400 | −$2.5m | −$3.1m | $1.8m | $6.5m | −$7.0m | −$4.9m | −$2.9m | $174,300 | $490,000 |
Latest quarters
By quarter end
| Jun 2025 | Dec 2024 | Jun 2024 | Dec 2023 | Jun 2023 | Mar 2023 | Dec 2022 | Sept 2022 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | $4.6m | $4.5m | $4.5m | $5.1m | $4.8m | $2.4m | $5.0m | $2.5m |
| Gross profit | $2.2m | $2.1m | $2.0m | $2.2m | $1.9m | $929,000 | $2.1m | $1.0m |
| Operating income | −$1.3m | −$1.4m | −$1.7m | −$2.8m | −$2.8m | −$1.4m | −$4.1m | −$2.2m |
| Net income | −$703,100 | −$1.3m | −$1.9m | −$3.2m | −$2.6m | −$1.3m | −$3.9m | −$2.0m |
| Diluted earnings per share | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
| Total assets | $31.7m | $32.8m | $34.6m | $38.0m | $40.8m | $40.8m | $44.3m | $44.3m |
| Cash and short-term investments | $17.8m | $19.1m | $23.2m | $22.3m | $22.6m | $22.6m | $25.0m | $25.0m |
| Debt | $77,900 | $267,300 | $457,300 | $657,800 | $746,900 | $747,000 | $947,800 | $948,000 |
| Shareholders' equity | $24.4m | $25.0m | $26.1m | $28.2m | $31.2m | $31.2m | $34.3m | $34.3m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -10.8% | -12.8% | -8.8% |
| Operating income | 1.7% | -8.5% | — |
| Net income | -1.6% | -11.1% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 43.5% | 42.7% | 45.8% | 56.4% |
| Operating margin | -48.2% | -42.0% | -33.3% | 1.3% |
| Net margin | -47.3% | -42.5% | -35.2% | -2.9% |
Valuation history
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|
| Price to earnings | -3.9 | -1.7 | -2.4 | -6.0 | -6.2 | -5.1 | 69.3 | 38.2 |
| Price to sales | 1.4 | 1.0 | 1.3 | 1.6 | 1.3 | 1.6 | 2.7 | 2.3 |
Sources and methodology
- Data on this tab
- Our data supplier
- Chart on the Overview
- TradingView
Nothing here is investment advice. Prices can be delayed or wrong, so check with the exchange before relying on them. Data for this page. How we cover markets.