E 
0.29
—
Close of 30 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
$8.6m
FY2016FY2025
Net income
−$6.9m
FY2016FY2025
Free cash flow
−$8.3m
FY2016FY2025
Shareholders' equity
$11.0m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $8.6m | $24.4m | $25.9m | $34.7m | $28.4m | $21.0m | $28.4m | $34.9m | $36.9m | $39,640 |
| Gross profit | $4.1m | $12.4m | $12.9m | $17.4m | $14.7m | $10.5m | $12.3m | $14.5m | $14.6m | $12,426 |
| Research and development | $2.8m | $2.2m | $2.3m | $253,172 | $236,317 | — | — | — | — | — |
| Operating income | −$6.9m | $1.7m | −$385,452 | $6.4m | $4.3m | −$868,149 | −$49,263 | $1.4m | −$57,514 | −$32,843 |
| Net income | −$6.9m | $1.2m | −$551,747 | $4.1m | $3.1m | −$962,278 | −$132,017 | $1.2m | $3.6m | −$33,847 |
| Diluted earnings per share | -0.21 | 0.04 | -0.02 | 0.13 | 0.09 | -0.03 | -0.00 | 0.04 | 0.18 | -0.00 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | $17.7m | $25.0m | $23.3m | $28.1m | $28.5m | $25.6m | $26.0m | $29.2m | $19.9m | $147,987 |
| Cash and short-term investments | $8.3m | $17.6m | $18.2m | $23.8m | $23.6m | $20.5m | $21.4m | $23.6m | $13.5m | — |
| Total liabilities | $6.7m | $6.2m | $6.7m | $10.3m | $9.5m | $8.5m | $8.2m | $13.6m | $6.4m | $178,564 |
| Debt | $1.9m | $656,736 | $636,458 | $463,029 | $938,562 | $936,829 | $127,647 | $534,927 | $549,927 | — |
| Shareholders' equity | $11.0m | $18.8m | $16.6m | $17.8m | $19.0m | $17.1m | $17.8m | $15.7m | $13.5m | −$30,577 |
| Shares outstanding | 33m | 33m | 33m | 33m | 33m | 33m | 33m | 33m | 20m | 20m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −$8.1m | $2.7m | −$6.2m | $6.8m | $5.3m | −$621,048 | −$5.0m | $10.6m | $6.6m | −$157,801 |
| Capital spending | −$162,949 | −$396,075 | −$91,960 | −$105,620 | −$11,376 | −$285,846 | −$249,854 | −$593,662 | −$830,486 | −$37,583 |
| Free cash flow | −$8.3m | $2.3m | −$6.3m | $6.7m | $5.2m | −$906,894 | −$5.2m | $10.0m | $5.8m | −$195,384 |
Latest quarters
By quarter end
| Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | Jun 2024 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.1m | $1.1m | $2.2m | $2.3m | $3.0m | $4.8m | $8.4m | $6.4m |
| Gross profit | $201,489 | $201,489 | $922,186 | $1.1m | $1.9m | $2.8m | $3.8m | $3.3m |
| Operating income | −$2.4m | −$2.4m | −$1.8m | −$1.6m | −$758,106 | $2.3m | −$602,735 | $276,220 |
| Net income | −$2.5m | −$2.5m | −$1.8m | −$1.6m | −$774,189 | $1.6m | $47,602 | −$163,242 |
| Diluted earnings per share | -0.08 | -0.08 | -0.06 | -0.05 | -0.02 | 0.05 | 0.00 | -0.00 |
| Cash from operations | −$2.0m | −$2.0m | −$2.0m | −$2.0m | −$1.0m | — | $1.0m | $2.0m |
| Capital spending | — | — | — | — | — | −$3.0m | — | — |
| Total assets | $17.7m | $17.7m | $18.9m | $20.3m | $21.2m | $25.0m | $23.3m | $22.5m |
| Cash and short-term investments | $8.3m | — | $9.2m | $11.6m | $14.1m | — | $19.5m | $19.0m |
| Debt | $871,233 | $908,463 | $353,706 | $348,551 | $297,886 | — | $315,510 | $238,684 |
| Shareholders' equity | $11.0m | $11.0m | $13.9m | $15.1m | $15.9m | $18.8m | $14.9m | $15.9m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -37.1% | -16.3% | — |
| Operating income | — | 51.3% | 94.8% |
| Net income | — | 48.2% | 94.8% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 49.9% | 50.0% | 50.3% | — |
| Operating margin | -15.8% | 0.9% | 3.0% | — |
| Net margin | -17.3% | -2.3% | -0.0% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Price to earnings | -0.8 | 14.0 | -12.1 | 0.1 | 0.3 | -0.1 | -0.8 | 0.1 |
| Price to sales | 0.6 | 0.7 | 0.3 | 0.0 | 0.0 | — | — | — |
Share price return
Finished calendar years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Return | -53% | 59% | 1001% | -27% | 891% | -29% | 19% | 435% | -29% |
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.