B 
0.01p
-10.53%
Close of 9 Nov 2026, in pence
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
$1.5m
FY2016FY2025
Net income
−$2.2m
FY2016FY2025
Free cash flow
−$1.4m
FY2016FY2025
Shareholders' equity
−$1.4m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.5m | $2.0m | $2.8m | $4.0m | $2.3m | $1.0m | $1.8m | $2.3m | $1.5m | $346,102 |
| Gross profit | −$199,090 | $144,000 | $791,000 | $806,000 | $170,661 | −$395,000 | $290,000 | $374,000 | $175,000 | −$3.4m |
| Operating income | −$1.9m | −$1.1m | −$104,000 | −$347,000 | −$786,614 | −$1.4m | −$1.4m | −$937,000 | −$1.2m | −$4.4m |
| Net income | −$2.2m | −$1.5m | −$472,000 | −$546,000 | −$1.1m | −$1.3m | −$1.7m | −$930,000 | −$1.4m | −$3.6m |
| Diluted earnings per share | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.01 | -0.00 | -0.01 | -0.03 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | $4.2m | $4.3m | $4.2m | $4.3m | $3.3m | $3.3m | $3.2m | $3.2m | $2.4m | $2.3m |
| Cash and short-term investments | $117,041 | $106,000 | $26,000 | $132,000 | $45,000 | $72,000 | $240,000 | $72,000 | $137,843 | $212,214 |
| Total liabilities | $5.7m | $5.6m | $5.7m | $5.4m | $4.2m | $3.9m | $3.7m | $3.5m | $2.7m | $1.9m |
| Debt | $4.2m | $4.3m | $4.4m | $4.0m | $3.0m | $3.0m | $2.7m | $2.7m | $1.7m | $972,239 |
| Shareholders' equity | −$1.4m | −$1.3m | −$1.5m | −$1.1m | −$886,000 | −$599,000 | −$533,000 | −$295,000 | −$305,417 | $384,947 |
| Shares outstanding | 12,872m | 5,521m | 747m | 746m | 692m | 376m | 189m | 189m | 143m | 114m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −$1.1m | −$595,000 | $506,000 | $1.1m | −$70,000 | −$859,000 | −$824,000 | −$1.0m | −$1.1m | −$915,484 |
| Capital spending | −$274,638 | −$454,000 | −$664,000 | −$2.0m | −$506,000 | −$642,000 | −$359,000 | −$639,000 | −$386,502 | −$1.4m |
| Free cash flow | −$1.4m | −$1.0m | −$158,000 | −$973,000 | −$576,000 | −$1.5m | −$1.2m | −$1.7m | −$1.5m | −$2.3m |
Latest quarters
By quarter end
| Jun 2026 | Dec 2025 | Jun 2025 | Dec 2024 | Jun 2024 | Dec 2023 | Jun 2023 | Dec 2022 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.0m | $627,999 | $940,230 | $1.1m | $938,678 | $1.4m | $1.5m | $2.1m |
| Gross profit | $105,868 | −$73,349 | −$394,494 | $197,728 | −$60,044 | $263,290 | $544,246 | −$415,519 |
| Operating income | −$478,373 | −$1.0m | −$874,657 | −$447,799 | −$612,443 | −$293,551 | $175,601 | −$1.1m |
| Net income | −$642,079 | −$1.2m | −$999,457 | −$694,961 | −$792,573 | −$524,561 | $49,289 | −$358,999 |
| Diluted earnings per share | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | 0.00 | -0.00 |
| Total assets | $4.5m | $4.2m | $4.3m | $4.3m | $4.1m | $4.2m | $4.5m | $4.3m |
| Cash and short-term investments | — | $117,041 | $60,000 | $106,000 | $52,000 | $26,000 | $125,000 | $132,000 |
| Debt | $90,466 | $4.2m | $4.3m | $4.3m | $4.4m | $4.4m | $164,000 | $94,000 |
| Shareholders' equity | −$1.6m | −$1.4m | −$1.7m | −$1.3m | −$1.9m | −$1.5m | −$995,000 | −$1.1m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -27.3% | 8.6% | 5.8% |
| Operating income | 75.1% | 6.5% | -5.4% |
| Net income | 59.7% | 11.3% | -4.2% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | -1.5% | 14.8% | 9.6% | -15.7% |
| Operating margin | -82.6% | -32.7% | -40.5% | -81.9% |
| Net margin | -104.2% | -45.6% | -52.0% | -88.9% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Price to earnings | -0.6 | -1.5 | -1.0 | -1.3 | -0.7 | -0.4 |
| Price to sales | 0.8 | 1.1 | 0.2 | 0.2 | 0.3 | 0.5 |
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.