E 
120
+0.84%
Close of 9 Nov 2026, in IDR
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
$109.1m
FY2015FY2024
Net income
$1.5m
FY2015FY2024
Free cash flow
−$1.4m
FY2015FY2024
Shareholders' equity
$26.9m
FY2015FY2024
Income statement
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $109.1m | $120.7m | $110.1m | $93.7m | $75.6m | $86.4m | $75.9m | $71.7m | $70.6m | $69.2m |
| Gross profit | $9.6m | $11.8m | $10.6m | $6.7m | $6.0m | $7.9m | $6.4m | $3.3m | $6.4m | $9.0m |
| Operating income | $4.3m | $6.1m | $6.6m | $2.9m | $2.7m | $2.6m | $2.3m | −$685,300 | $3.3m | $6.1m |
| Net income | $1.5m | $2.7m | $3.9m | $1.6m | −$970,500 | $841,600 | $1.1m | −$1.8m | $1.6m | $5.3m |
| Diluted earnings per share | 0.00 | 0.00 | 0.00 | 0.00 | -0.00 | 0.00 | 0.00 | -0.00 | 0.00 | 0.00 |
Balance sheet
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | $82.8m | $79.8m | $78.7m | $72.7m | — | $71.4m | $62.6m | $59.3m | $52.7m | $53.0m |
| Cash and short-term investments | $3.9m | $3.5m | $1.1m | $4.0m | — | $2.8m | $863,400 | $1.6m | $3.5m | $3.5m |
| Total liabilities | $56.0m | $54.7m | $55.2m | $52.8m | — | $51.9m | $43.6m | $41.4m | $32.7m | $35.9m |
| Debt | $40.5m | $40.4m | $42.0m | $41.5m | — | $39.6m | $33.5m | $32.0m | $26.6m | $28.1m |
| Shareholders' equity | $26.9m | $25.1m | $23.5m | $19.9m | — | $19.6m | $19.0m | $17.9m | $20.0m | $17.1m |
| Shares outstanding | 1,287m | 1,287m | 1,287m | 1,287m | 1,287m | 1,287m | 1,287m | 1,287m | 1,287m | 1,287m |
Cash flow
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | $957,800 | $7.8m | −$1.1m | −$1.1m | $4.4m | −$717,000 | $2.7m | −$7.2m | $7.4m | $2.3m |
| Capital spending | −$2.4m | −$3.0m | −$2.1m | −$2.3m | −$1.7m | −$3.4m | −$4.3m | −$773,600 | −$3.8m | −$532,300 |
| Free cash flow | −$1.4m | $4.9m | −$3.2m | −$3.3m | $2.7m | −$4.1m | −$1.6m | −$7.9m | $3.6m | $1.7m |
| Dividends paid | — | −$997,300 | −$249,300 | — | — | — | — | — | — | — |
Latest quarters
By quarter end
| Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | Jun 2024 | Mar 2024 | Dec 2023 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | $24.3m | $28.7m | $33.8m | $30.8m | $25.1m | $23.2m | $29.9m | $33.4m |
| Gross profit | $2.8m | $2.1m | $3.4m | $2.5m | $2.5m | $1.8m | $2.8m | $3.1m |
| Operating income | $1.1m | $727,200 | $2.1m | $1.5m | $1.1m | $404,800 | $1.2m | $1.5m |
| Net income | $335,300 | $227,200 | $1.2m | $841,500 | $378,900 | −$224,700 | $503,600 | $509,500 |
| Diluted earnings per share | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.00 | 0.00 | 0.00 |
| Total assets | $78.2m | $78.5m | $81.0m | $82.8m | $78.3m | $73.1m | $77.3m | $79.8m |
| Cash and short-term investments | $3.7m | $4.8m | $3.7m | $3.9m | $2.8m | $2.5m | $6.0m | $3.5m |
| Debt | $36.7m | $37.3m | $37.0m | $39.8m | $39.3m | $36.6m | $37.9m | $39.8m |
| Shareholders' equity | $28.6m | $28.3m | $28.1m | $26.9m | $25.7m | $25.4m | $25.6m | $25.1m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 5.2% | 4.8% | 7.2% |
| Operating income | 14.1% | 10.6% | 2.3% |
| Net income | -1.8% | 12.2% | -3.9% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 9.3% | 8.9% | 8.8% | 8.9% |
| Operating margin | 4.5% | 4.6% | 4.2% | 4.2% |
| Net margin | 1.8% | 2.2% | 1.6% | 1.9% |
Valuation history
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 4.9 | 6.3 | 8.7 | 9.8 | -9.0 | 12.1 | 8.5 | -4.9 | 7.7 | 1.6 |
| Price to sales | 0.1 | 0.1 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 11 Jul 2023.
| FY2023 | FY2022 | FY2003 | FY2002 | FY2001 | FY2000 | FY1999 | |
|---|---|---|---|---|---|---|---|
| Paid in the year | 0.00 | 2.91 | 1.25 | 1.875 | 3.125 | 5.625 | 6.25 |
- 8-for-1 split · 29 Jun 2016
- 2-for-1 split · 24 Nov 1997
- 2-for-1 split · 13 Apr 1994
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.