E 
98
-3.92%
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
$25.8m
FY2015FY2024
Net income
$674,600
FY2015FY2024
Free cash flow
$4.0m
FY2015FY2024
Shareholders' equity
$16.5m
FY2015FY2024
Income statement
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $25.8m | $22.3m | $28.6m | $30.7m | $23.9m | $29.9m | $36.0m | $35.1m | $35.2m | $37.0m |
| Gross profit | $4.0m | $4.0m | $3.6m | $4.9m | $1.8m | $1.3m | $3.2m | $765,900 | −$151,800 | −$2.8m |
| Operating income | $1.4m | $1.4m | $786,300 | $2.6m | $181,800 | −$572,700 | −$161,900 | −$2.2m | −$2.7m | −$5.6m |
| Net income | $674,600 | $1.3m | $66,400 | $1.6m | −$577,900 | −$2.8m | $1.4m | −$1.7m | $3.1m | −$10.5m |
| Diluted earnings per share | 0.00 | 0.00 | — | 0.00 | -0.00 | -0.00 | 0.00 | -0.00 | 0.00 | -0.01 |
Balance sheet
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | $47.2m | $48.7m | $48.2m | $51.2m | $54.5m | $61.1m | $62.0m | $61.6m | $49.4m | $56.8m |
| Cash and short-term investments | $102,400 | $81,500 | $315,100 | $129,800 | $78,900 | $121,300 | $195,200 | $1.2m | $1.1m | $1.9m |
| Total liabilities | $30.7m | $32.9m | $33.7m | $36.6m | $41.5m | $47.7m | $45.8m | $46.8m | $33.3m | $43.8m |
| Debt | $13.7m | $17.1m | $18.5m | $17.5m | $21.8m | $26.4m | $24.3m | $23.5m | $13.2m | $32.6m |
| Shareholders' equity | $16.5m | $15.8m | $14.5m | $14.6m | $13.0m | $13.5m | $16.2m | $14.7m | $16.2m | $13.0m |
| Shares outstanding | 2,015m | 2,015m | 2,015m | 2,015m | 2,015m | 2,015m | 2,015m | 2,128m | 1,955m | 2,056m |
Cash flow
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | $4.8m | $6.1m | $3.3m | $5.4m | $4.2m | −$4.3m | −$4.7m | $278,400 | −$1.4m | −$398,700 |
| Capital spending | −$845,400 | −$4.7m | −$313,800 | −$124,900 | −$128,200 | −$1.6m | −$2.0m | −$12.6m | −$3.2m | −$162,700 |
| Free cash flow | $4.0m | $1.4m | $3.0m | $5.2m | $4.1m | −$5.8m | −$6.8m | −$12.3m | −$4.7m | −$561,400 |
Latest quarters
By quarter end
| Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | Jun 2024 | Mar 2024 | Dec 2023 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | $6.7m | $6.6m | $6.6m | $7.0m | $6.6m | $5.7m | $6.6m | $5.8m |
| Gross profit | $906,600 | $1.1m | $983,800 | $1.1m | $989,800 | $1.0m | $848,800 | $938,700 |
| Operating income | $210,900 | $478,200 | $656,200 | $384,300 | $165,400 | $516,900 | $369,500 | $21,500 |
| Net income | −$107,500 | $191,800 | $403,500 | $551,500 | −$114,200 | $187,400 | $49,900 | $925,200 |
| Diluted earnings per share | -0.00 | 0.00 | 0.00 | 0.00 | -0.00 | 0.00 | — | 0.00 |
| Total assets | $47.2m | $48.0m | $48.2m | $47.2m | $47.7m | $47.9m | $48.1m | $48.7m |
| Cash and short-term investments | $86,400 | $177,700 | $123,000 | $102,400 | $76,300 | $307,600 | $97,700 | $81,500 |
| Debt | $14.0m | $14.4m | $14.1m | $13.7m | $14.4m | $14.1m | $16.0m | $17.0m |
| Shareholders' equity | $17.0m | $17.1m | $16.9m | $16.5m | $15.9m | $16.1m | $15.9m | $15.8m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -5.6% | -2.9% | -5.8% |
| Operating income | -18.1% | — | — |
| Net income | -25.2% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 16.5% | 15.3% | 12.1% | 5.0% |
| Operating margin | 5.9% | 5.8% | 3.6% | -3.0% |
| Net margin | 4.1% | 3.4% | 0.2% | -3.9% |
Valuation history
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 6.9 | 4.4 | 90.8 | 8.2 | -10.2 | -2.4 | 6.5 | -5.4 | 3.4 | -2.0 |
| Price to sales | 0.2 | 0.3 | 0.2 | 0.4 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.6 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 25 Jun 2024.
| FY2024 | FY2022 | FY2012 | FY2011 | FY2010 | FY2002 | FY2000 | |
|---|---|---|---|---|---|---|---|
| Paid in the year | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 0.002 | 10.00 |
- 5-for-1 split · 11 Dec 2000
- 2-for-1 split · 30 Sept 1996
- 1.18-for-1 split · 13 Sept 1996
- 7-for-5 split · 4 May 1994
- 8-for-5 split · 23 Jun 1993
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.