B 
1.14
-0.87%
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
$17.6m
FY2016FY2025
Net income
−$3.0m
FY2016FY2025
Free cash flow
−$729,410
FY2016FY2025
Shareholders' equity
−$1.7m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $17.6m | $17.4m | $17.6m | $21.6m | $13.0m | $8.2m | $11.4m | $12.3m | $27.5m | $32.3m |
| Gross profit | $7.2m | $7.1m | $5.5m | $7.0m | $5.1m | $2.7m | $3.1m | $3.1m | $8.5m | $9.3m |
| Research and development | $1.6m | — | — | — | — | — | — | — | — | — |
| Operating income | −$3.0m | −$7.1m | $7.5m | $903,987 | −$861,030 | −$3.2m | −$3.3m | −$2.7m | $11,052 | $2.1m |
| Net income | −$3.0m | −$10.8m | $5.7m | −$1.6m | −$3.6m | −$5.8m | −$6.1m | −$4.8m | −$2.9m | −$15.6m |
| Diluted earnings per share | -0.16 | -0.56 | 0.30 | -0.09 | -0.21 | -0.37 | -0.40 | -0.32 | -0.19 | -1.30 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | $9.2m | $10.3m | $28.3m | $9.3m | $8.1m | $7.4m | $9.3m | $8.0m | $12.1m | $15.9m |
| Cash and short-term investments | $2.2m | $3.5m | $20.9m | $1.5m | $1.4m | $591,019 | $1.5m | $584,877 | $2.4m | $7.8m |
| Total liabilities | $11.0m | $9.1m | $28.3m | $16.8m | $18.4m | $20.6m | $18.1m | $16.7m | $16.5m | $19.5m |
| Debt | $263,490 | $306,223 | $11.2m | $9.9m | $12.5m | $15.4m | $14.2m | $14.0m | $13.9m | $14.5m |
| Shareholders' equity | −$1.7m | $1.2m | $60,354 | −$7.4m | −$10.2m | −$13.2m | −$8.9m | −$8.6m | −$4.4m | −$3.7m |
| Shares outstanding | 19m | 19m | 19m | 18m | 17m | 16m | 15m | 15m | 15m | 12m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −$700,110 | −$4.1m | $19.2m | $70,989 | $205,980 | −$1.2m | −$1.6m | −$1.1m | −$471,664 | $3.2m |
| Capital spending | −$29,300 | −$809,432 | −$3 | −$10,727 | −$10,975 | −$5 | — | −$131,915 | −$806,460 | −$1.7m |
| Free cash flow | −$729,410 | −$4.9m | $19.2m | $60,262 | $195,005 | −$1.2m | −$1.6m | −$1.2m | −$1.3m | $1.5m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | $3.8m | $4.2m | $3.8m | $7.4m | $3.3m | $3.2m | $5.3m | $5.2m |
| Gross profit | $974,746 | $1.3m | $1.1m | $4.0m | $915,564 | $1.2m | $3.0m | $1.6m |
| Operating income | −$1.6m | −$1.1m | −$1.3m | $810,848 | −$1.2m | −$1.3m | −$350,835 | −$1.1m |
| Net income | −$3.0m | −$1.3m | −$592,883 | $788,012 | −$1.5m | −$1.7m | −$1.6m | −$457,546 |
| Diluted earnings per share | -0.11 | -0.05 | -0.03 | 0.04 | -0.08 | -0.09 | -0.08 | -0.02 |
| Cash from operations | −$2.0m | −$2.0m | — | — | −$1.0m | — | — | — |
| Total assets | $19.4m | $21.4m | $9.2m | $10.1m | $8.6m | $9.3m | $10.3m | $11.7m |
| Cash and short-term investments | $11.8m | $14.7m | $2.2m | $1.8m | $1.5m | $3.2m | $3.5m | $4.4m |
| Debt | $55,338 | $53,546 | $51,158 | $48,846 | $46,614 | $44,464 | $42,733 | $31,989 |
| Shareholders' equity | $8.2m | $11.2m | −$1.7m | −$1.1m | −$1.9m | −$426,832 | $1.2m | $1.9m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -6.6% | 16.7% | 3.4% |
| Operating income | — | -1.5% | 2.4% |
| Net income | 24.1% | -12.3% | -14.4% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 40.9% | 36.1% | 36.2% | 31.5% |
| Operating margin | -28.8% | -2.3% | -6.0% | -6.3% |
| Net margin | -39.5% | -13.1% | -20.1% | -32.8% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -24.1 | -4.5 | 15.3 | -14.9 | -13.8 | -8.6 | -2.4 | -3.8 | -6.6 | -5.2 |
| Price to sales | 4.1 | 2.8 | 4.9 | 1.1 | 3.8 | 6.1 | 1.3 | 1.5 | 0.7 | 2.5 |
Share price return
Finished calendar years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Return | 27% | -42% | 217% | -46% | -8% | 190% | -13% | 4% | -83% | 121% |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 5-to-1 reverse split · 31 Dec 2025
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.