A 
2.82
+0.71%
Close of 9 Nov 2026, in USD
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
$47.9m
FY2016FY2025
Net income
−$1.3m
FY2016FY2025
Free cash flow
−$4.7m
FY2016FY2025
Shareholders' equity
$19.2m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $47.9m | $55.1m | $51.5m | $53.2m | $58.9m | $50.1m | $54.6m | $46.3m | $49.9m | $66.9m |
| Gross profit | $8.2m | $8.9m | $7.4m | $7.5m | $10.3m | $6.5m | $9.1m | $5.4m | $4.9m | $6.7m |
| Research and development | — | — | — | — | — | — | — | $668,000 | $423,000 | $362,000 |
| Operating income | −$338,000 | $459,000 | −$295,000 | −$194,000 | $2.5m | −$1.4m | $328,000 | −$4.6m | −$12.9m | −$10.3m |
| Net income | −$1.3m | −$1.4m | −$2.1m | −$1.1m | $1.6m | $1.1m | −$2.7m | −$11.0m | −$22.6m | −$15.6m |
| Diluted earnings per share | -0.27 | -0.39 | -0.65 | -0.33 | 0.51 | 0.34 | -0.75 | -0.38 | -0.86 | -2.04 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | $58.3m | $51.0m | $50.7m | $53.8m | $53.4m | $57.8m | $51.1m | $47.8m | $60.8m | $82.8m |
| Cash and short-term investments | $680,000 | $753,000 | $346,000 | $281,000 | $627,000 | $2.5m | $1.3m | $2.0m | $630,000 | $1.3m |
| Total liabilities | $39.1m | $36.1m | $35.5m | $37.0m | $36.0m | $42.7m | $40.9m | $36.1m | $43.0m | $57.9m |
| Debt | $30.8m | $27.9m | $25.8m | $28.5m | $27.3m | $31.9m | $30.9m | $25.1m | $26.8m | $37.0m |
| Shareholders' equity | $19.2m | $14.9m | $15.2m | $16.8m | $17.4m | $15.1m | $10.2m | $11.6m | $17.8m | $24.9m |
| Shares outstanding | 5m | 3m | 3m | 3m | 3m | 3m | 4m | 29m | 26m | 8m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −$1.4m | $324,000 | $4.9m | $448,000 | $4.1m | −$1.5m | −$888,000 | −$2.3m | −$4.0m | −$692,000 |
| Capital spending | −$3.3m | −$2.3m | −$2.1m | −$2.4m | −$1.4m | −$3.8m | −$764,000 | −$1.8m | −$2.5m | −$2.6m |
| Free cash flow | −$4.7m | −$2.0m | $2.7m | −$1.9m | $2.7m | −$5.3m | −$1.7m | −$4.1m | −$6.5m | −$3.3m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | $12.0m | $11.6m | $12.8m | $10.3m | $12.7m | $12.1m | $14.9m | $12.6m |
| Gross profit | $2.5m | $2.4m | $1.8m | $2.3m | $2.0m | $2.0m | $2.4m | $1.9m |
| Operating income | −$366,000 | −$565,000 | $84,000 | $316,000 | $8,000 | −$544,000 | −$101,000 | $67,000 |
| Net income | −$846,000 | −$1.0m | $149,000 | −$44,000 | −$422,000 | −$988,000 | −$554,000 | −$404,000 |
| Diluted earnings per share | -0.18 | -0.21 | 0.03 | -0.01 | -0.09 | -0.21 | -0.16 | -0.12 |
| Cash from operations | $1.0m | −$1.0m | — | −$2.0m | — | $1.0m | — | — |
| Capital spending | — | — | — | — | — | −$1.0m | — | — |
| Free cash flow | — | — | — | — | — | $0 | — | — |
| Total assets | $59.2m | $59.2m | $58.3m | $58.0m | $50.4m | $48.4m | $51.0m | $50.4m |
| Cash and short-term investments | $694,000 | $4.2m | $680,000 | $126,000 | $507,000 | $285,000 | — | $186,000 |
| Debt | $25.9m | $31.9m | $30.8m | $29.6m | $26.1m | $25.5m | $7.9m | $25.9m |
| Shareholders' equity | $18.1m | $19.1m | $19.2m | $18.8m | $15.3m | $15.3m | $14.9m | $14.7m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -3.4% | -0.9% | -5.0% |
| Operating income | 20.3% | -25.2% | — |
| Net income | 6.6% | — | 4.6% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 16.6% | 15.4% | 15.4% | 15.0% |
| Operating margin | 0.1% | -0.2% | 0.2% | -4.3% |
| Net margin | -2.6% | -2.8% | -1.0% | -9.1% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -10.9 | -10.3 | -5.0 | -12.8 | 17.9 | 35.9 | -30.8 | -18.6 | -19.6 | -15.4 |
| Price to sales | 0.3 | 0.3 | 0.2 | 0.3 | 0.5 | 0.8 | 1.5 | 4.4 | 8.8 | 3.6 |
Share price return
Finished calendar years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Return | -32% | 40% | -38% | -48% | -19% | -33% | 101% | -48% | -35% | -69% |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 19 Nov 2015.
| FY2015 | FY2014 | FY2013 | FY2012 | |
|---|---|---|---|---|
| Paid in the year | 4.50 | 6.00 | 3.188 | 0.063 |
- 10-to-1 reverse split · 18 Oct 2022
- 400-to-1 reverse split · 14 Oct 2010
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.