S 
0.10
+1.00%
Close of 9 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
$6.4m
FY2015FY2024
Net income
−$8.9m
FY2015FY2024
Free cash flow
$4.1m
FY2015FY2024
Shareholders' equity
$18.9m
FY2015FY2024
Income statement
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $6.4m | $7.3m | $8.6m | $5.7m | $3.9m | $7.2m | $6.5m | $7.0m | $6.1m | $8.7m |
| Gross profit | $2.9m | $2.5m | $2.5m | $1.5m | $602,000 | $2.8m | $2.5m | $2.7m | $1.8m | $456,700 |
| Operating income | $1.6m | −$1.1m | −$3.0m | −$1.6m | −$2.5m | −$2.1m | −$4.9m | −$5.6m | −$4.8m | −$8.5m |
| Net income | −$8.9m | −$66.8m | −$28.0m | −$35.4m | −$127.7m | −$28.4m | $24.8m | −$6.6m | −$17.3m | −$21.4m |
| Diluted earnings per share | -0.10 | -0.80 | -0.46 | -0.10 | -0.53 | -0.17 | 0.19 | -0.06 | -0.22 | -0.86 |
Balance sheet
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | $36.4m | $44.8m | $114.8m | $135.9m | $185.6m | $316.1m | $345.7m | $220.5m | $217.5m | $149.7m |
| Cash and short-term investments | $889,000 | $727,000 | $1.7m | $1.0m | $447,000 | $342,000 | $2.4m | $1.2m | $5.9m | $10.4m |
| Total liabilities | $17.5m | $16.9m | $31.2m | $57.2m | $79.5m | $88.5m | $86.4m | $48.4m | $52.9m | $48.0m |
| Debt | $9.6m | $9.2m | $14.2m | $35.6m | $53.7m | $48.3m | $51.7m | $16.1m | $20.7m | $18.6m |
| Shareholders' equity | $18.9m | $27.8m | $83.6m | $78.7m | $106.1m | $227.6m | $259.4m | $172.1m | $164.6m | $101.7m |
| Shares outstanding | 90m | 84m | 61m | 341m | 242m | 164m | 132m | 103m | 79m | 25m |
Cash flow
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | $4.1m | −$2.6m | −$6.6m | −$2.5m | −$10.3m | $6.6m | $2.0m | −$8.2m | −$1.7m | −$9.8m |
| Capital spending | — | — | — | — | — | — | −$93,000 | −$3.0m | −$65.8m | −$21.5m |
| Free cash flow | $4.1m | −$2.6m | −$6.6m | −$2.5m | −$10.3m | $6.6m | $1.9m | −$11.2m | −$67.4m | −$31.3m |
Latest quarters
By quarter end
| Jun 2025 | Dec 2024 | Jun 2024 | Dec 2023 | Jun 2023 | Dec 2022 | Jun 2022 | Dec 2021 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | $2.9m | $3.3m | $3.1m | $3.8m | $3.6m | $5.3m | $3.2m | $3.1m |
| Gross profit | $1.1m | $1.5m | $1.5m | $1.3m | $1.2m | $1.0m | $1.4m | $397,000 |
| Operating income | $422,000 | $773,000 | $800,000 | −$1.3m | $173,000 | −$754,000 | $164,000 | −$800,000 |
| Net income | −$311,000 | −$8.4m | −$498,000 | −$64.8m | −$2.1m | −$13.2m | −$14.7m | −$17.5m |
| Diluted earnings per share | -0.00 | -0.09 | -0.01 | -0.77 | -0.00 | -0.01 | -0.02 | -0.05 |
| Cash from operations | — | $3.0m | — | — | −$1.0m | −$5.0m | −$1.0m | −$2.0m |
| Total assets | $36.4m | $36.4m | $43.9m | $44.8m | $111.6m | $114.8m | $124.1m | $135.9m |
| Cash and short-term investments | $335,000 | $889,000 | $722,000 | $727,000 | $280,000 | $1.7m | $1.7m | $1.0m |
| Debt | $10.0m | $9.6m | $9.2m | $8.9m | $8.6m | $14.0m | $14.3m | $35.6m |
| Shareholders' equity | $18.9m | $18.9m | $25.9m | $27.8m | $85.5m | $83.6m | $84.3m | $78.7m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 3.8% | -2.2% | — |
| Net income | -36.9% | -20.7% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 39.5% | 33.6% | 32.7% | — |
Valuation history
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -0.3 | -0.1 | -0.7 | -3.1 | -0.2 | -3.1 | 5.2 | -48.4 | -26.9 | -12.6 |
| Price to sales | 0.4 | 0.8 | 2.1 | 19.4 | 7.2 | 12.2 | 19.8 | 45.6 | 76.5 | 31.0 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 14 May 2007.
- 20-to-1 reverse split · 10 Oct 2024
- 20-to-1 reverse split · 12 Nov 2019
- 10-to-1 reverse split · 21 Jun 2016
- 10-to-1 reverse split · 10 Sept 2012
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.