G 
0.58
0.00%
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
$26.0m
FY2016FY2025
Net income
−$430,000
FY2016FY2025
Free cash flow
—
FY2016FY2025
Shareholders' equity
$15.2m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $26.0m | $23.0m | $14.3m | $27.5m | $33.5m | $31.2m | $63.2m | $57.1m | $50.4m | $48.7m |
| Gross profit | $4.5m | $4.2m | $2.2m | $4.9m | $5.4m | $5.7m | $12.8m | $12.1m | $12.9m | $12.6m |
| Operating income | $232,000 | −$1.0m | −$3.6m | −$522,000 | $1.6m | $627,000 | $5.5m | −$568,000 | $2.0m | $3.7m |
| Net income | −$430,000 | −$1.0m | −$2.8m | −$1.4m | $824,000 | $417,000 | $3.7m | −$1.4m | $1.2m | $2.1m |
| Diluted earnings per share | -0.00 | -0.00 | -0.01 | -0.01 | 0.00 | 0.00 | 0.01 | -0.01 | 0.00 | 0.01 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | $48.7m | $35.0m | $34.2m | $35.5m | $36.5m | $44.1m | $46.8m | $47.0m | $44.7m | $39.5m |
| Cash and short-term investments | $2.0m | $774,000 | $2.1m | $2.1m | $1.4m | $1.9m | $3.8m | $4.2m | $2.8m | $1.7m |
| Total liabilities | $33.5m | $21.1m | $20.4m | $19.3m | $17.3m | $24.2m | $27.2m | $30.1m | $26.0m | $31.9m |
| Debt | $11.5m | $10.4m | $11.5m | $15.2m | $8.3m | $12.0m | $10.2m | $12.4m | $10.1m | $12.3m |
| Shareholders' equity | $15.2m | $14.0m | $13.7m | $16.2m | $19.2m | $19.9m | $19.6m | $16.9m | $18.7m | $7.6m |
| Shares outstanding | 268m | 251m | 251m | 251m | 251m | 251m | 251m | 251m | 248m | 188m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | — | −$1.5m | $1.4m | −$2.3m | $4.7m | −$2.6m | $4.0m | $2.0m | −$4.6m | $4.8m |
| Capital spending | — | −$371,000 | −$12,000 | −$4.1m | −$736,000 | −$72,000 | −$100,000 | −$635,000 | −$869,000 | −$2.0m |
| Free cash flow | — | −$1.8m | $1.4m | −$6.4m | $4.0m | −$2.7m | $3.9m | $1.4m | −$5.5m | $2.8m |
| Dividends paid | — | — | — | −$486,000 | −$1.6m | — | −$972,000 | −$967,000 | — | −$1.2m |
Latest quarters
By quarter end
| Oct 2025 | Apr 2025 | Oct 2024 | Apr 2024 | Oct 2023 | Apr 2023 | Oct 2022 | Apr 2022 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | $14.3m | $11.7m | $14.1m | $8.8m | $10.2m | $4.1m | $13.3m | $14.1m |
| Gross profit | $2.0m | $2.5m | $1.9m | $2.3m | $1.2m | $1.0m | $1.6m | $3.3m |
| Operating income | −$177,000 | $401,000 | −$1.4m | $350,000 | −$3.5m | −$106,000 | −$713,000 | $191,000 |
| Net income | −$458,000 | $28,000 | −$1.8m | $736,000 | −$3.0m | $260,000 | −$1.5m | $125,000 |
| Diluted earnings per share | -0.00 | 0.00 | -0.01 | 0.00 | -0.01 | -0.00 | -0.01 | 0.00 |
| Total assets | $48.7m | $40.5m | $35.0m | $32.5m | $34.2m | $36.2m | $35.5m | $44.0m |
| Cash and short-term investments | $2.0m | $622,000 | $3.0m | $3.3m | $2.1m | $2.5m | $2.1m | $3.3m |
| Debt | $11.5m | $6.5m | $10.3m | $8.2m | $11.4m | $13.1m | $15.2m | $12.4m |
| Shareholders' equity | $15.2m | $15.3m | $14.0m | $14.5m | $13.7m | $17.4m | $16.2m | $18.9m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -1.9% | -3.6% | -4.5% |
| Operating income | — | -18.0% | -26.7% |
| Net income | -32.2% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 17.8% | 17.4% | 17.3% | 20.8% |
| Operating margin | -1.7% | -5.5% | -1.7% | 3.2% |
| Net margin | -3.0% | -6.2% | -2.8% | 1.5% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -22.2 | -6.3 | -2.9 | -14.0 | 26.9 | 69.2 | 13.4 | -44.3 | 75.2 | 16.9 |
| Price to sales | 0.4 | 0.3 | 0.6 | 0.7 | 0.7 | 0.9 | 0.8 | 1.1 | 1.8 | 0.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 31 Mar 2022.
| FY2022 | FY2021 | FY2019 | FY2018 | |
|---|---|---|---|---|
| Paid in the year | 0.015 | 0.01 | 0.03 | 0.03 |
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.