B 
1.12
—
Close of 29 Oct 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
—
FY2016FY2024
Net income
−$528,000
FY2016FY2024
Free cash flow
−$157,110
FY2016FY2024
Shareholders' equity
−$5.1m
FY2016FY2024
Income statement
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | $45,000 | $247,500 | $624,590 | $1.0m | $3,333 | $6,667 | $500 | — |
| Gross profit | −$186,004 | −$55,644 | $197,663 | $479,118 | $842,855 | −$255,000 | −$287,000 | −$231,000 | −$1,327 |
| Research and development | — | — | — | $1,336 | — | — | — | — | — |
| Operating income | −$759,340 | −$157,196 | −$537,000 | $224,426 | $612,506 | −$722,946 | −$603,000 | −$534,930 | −$670,000 |
| Net income | −$528,000 | −$381,571 | −$768,000 | −$797,000 | $246,429 | −$884,000 | −$548,000 | −$839,000 | −$1.1m |
| Diluted earnings per share | -0.02 | -0.02 | -0.04 | -0.03 | 0.01 | -0.04 | -0.04 | -0.02 | -0.05 |
Balance sheet
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | $95,575 | $220,721 | $429,119 | $1.0m | $1.3m | $237,421 | $314,864 | $121,402 | $955,233 |
| Cash and short-term investments | $95,575 | $220,721 | $384,119 | $227,558 | $5,632 | $9,184 | $27,223 | $7,355 | $16,057 |
| Total liabilities | $5.2m | $4.8m | $4.6m | $4.4m | $3.9m | $3.2m | $2.4m | $1.6m | $829,052 |
| Debt | $2.5m | $2.5m | $2.5m | $2.4m | $2.1m | $1.9m | $1.5m | $714,500 | $481,429 |
| Shareholders' equity | −$5.1m | −$4.5m | −$4.2m | −$3.3m | −$2.5m | −$2.9m | −$2.1m | −$1.5m | $126,181 |
| Shares outstanding | 22m | 22m | 22m | 25m | 22m | 22m | 14m | 50m | 22m |
Cash flow
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −$157,110 | −$122,502 | $7,753 | −$56,896 | −$218,002 | −$365,608 | −$420,269 | −$372,332 | −$635,073 |
| Capital spending | — | — | — | −$9,500 | — | — | −$4,172 | −$4,172 | −$9,980 |
| Free cash flow | −$157,110 | −$122,502 | $7,753 | −$66,396 | −$218,002 | −$365,608 | −$424,441 | −$376,504 | −$645,053 |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | $7,333 | $32,667 | $6,000 | — | — | $183,646 | — | — |
| Gross profit | −$456,502 | $32,667 | — | −$182,839 | −$46,733 | −$49,542 | — | −$46,838 |
| Operating income | −$500,557 | $190,068 | −$12.7m | −$211,134 | −$79,259 | −$78,839 | −$64,009 | −$83,688 |
| Net income | −$236,841 | $177,803 | −$28.0m | −$3.6m | −$146,142 | −$6,406 | −$117,743 | −$192,837 |
| Diluted earnings per share | -0.01 | 0.00 | -0.60 | -0.08 | -0.00 | -0.00 | -0.01 | -0.01 |
| Total assets | $126,771 | $259,662 | $397,506 | $53,140 | $77,232 | $87,010 | $95,575 | $110,343 |
| Cash and short-term investments | $126,771 | $226,995 | — | $53,140 | $77,232 | $87,010 | — | $110,343 |
| Debt | $500,000 | $500,000 | — | $280,042 | $2.6m | $2.5m | — | $2.5m |
| Shareholders' equity | −$2.8m | −$2.9m | −$3.4m | −$8.7m | −$5.2m | −$5.1m | −$5.1m | −$5.0m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -71.1% | -64.1% | -17.1% |
| Operating income | 190.1% | — | 43.1% |
| Net income | 245.8% | — | 56.3% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -2.3 | -2.8 | -2.7 | -1.3 | -0.7 | 0.4 | -0.0 | -0.0 | -0.1 | -0.0 |
| Price to sales | — | — | 22.8 | 4.2 | 0.9 | 0.1 | 8.6 | 3.2 | 168.0 | — |
Share price return
Finished calendar years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Return | 2524% | 25% | 0% | 111% | 450% | 131% | 17% | -10% | 35% | 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.