J 
43.00
0.00%
Close of 9 Nov 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
$207.4m
FY2016FY2025
Net income
$5.4m
FY2016FY2025
Free cash flow
$42.5m
FY2016FY2025
Shareholders' equity
$25.8m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $207.4m | $183.2m | $186.4m | $316.9m | $146.4m | $82.4m | $84.4m | $67.5m | $77.8m | $75.3m |
| Gross profit | $65.0m | $58.4m | $55.7m | $66.2m | $32.4m | $23.5m | $25.1m | $20.3m | $18.0m | $15.8m |
| Operating income | $6.4m | $3.8m | $2.5m | $9.5m | $4.5m | −$1.7m | $1.6m | $887,000 | $2.1m | $2.0m |
| Net income | $5.4m | $551,000 | $723,000 | −$2.1m | $5.2m | −$1.7m | $616,000 | $198,000 | $516,104 | $3.2m |
| Diluted earnings per share | 4.49 | 0.46 | 0.60 | -1.77 | 5.11 | -1.78 | 0.71 | 0.12 | 1.55 | 4.48 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | $170.8m | $110.6m | $96.8m | $126.5m | $115.9m | $63.0m | $59.7m | $50.9m | $37.9m | $36.0m |
| Cash and short-term investments | — | $2.8m | $2.5m | $6.6m | $6.2m | $3.3m | $2.2m | — | $987,848 | $965,115 |
| Total liabilities | $145.0m | $91.1m | $77.3m | $108.2m | $97.8m | $50.4m | $44.8m | $35.9m | $25.9m | $24.2m |
| Debt | $8.9m | $41.4m | $39.3m | $46.2m | $44.4m | $21.8m | $16.5m | $14.8m | $10.5m | $12.9m |
| Shareholders' equity | $25.8m | $19.5m | $19.5m | $18.3m | $18.1m | $12.7m | $14.9m | $15.0m | $12.0m | $11.8m |
| Shares outstanding | 1m | 1m | 1m | 1m | 1m | 1m | 1m | 2m | 0m | 1m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | $43.1m | $6.8m | $11.4m | $12.1m | −$201,000 | −$554,000 | $7.2m | $848,000 | $3.2m | $1.1m |
| Capital spending | −$590,000 | −$1.0m | −$360,000 | −$551,000 | −$234,000 | −$1.3m | −$421,000 | −$89,000 | −$218,363 | −$139,467 |
| Free cash flow | $42.5m | $5.8m | $11.0m | $11.6m | −$435,000 | −$1.9m | $6.8m | $759,000 | $3.0m | $936,220 |
| Dividends paid | −$1.0m | −$84,000 | −$798,000 | −$657,000 | −$766,000 | −$55,000 | −$342,000 | −$1.1m | −$15,000 | −$15,000 |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | $67.5m | $57.4m | $56.0m | $56.2m | $49.1m | $50.7m | $51.4m | $53.3m |
| Gross profit | $21.5m | $18.6m | $18.1m | $17.2m | $16.1m | $16.6m | $15.1m | $15.3m |
| Operating income | $3.6m | $1.5m | $978,000 | $1.1m | $1.9m | $2.2m | $1.5m | $998,000 |
| Net income | $2.1m | $717,000 | $419,000 | $2.7m | $887,000 | $1.4m | $416,000 | $247,000 |
| Diluted earnings per share | 1.74 | 0.59 | 0.35 | 2.22 | 0.74 | 1.19 | 0.35 | 0.20 |
| Cash from operations | $29.0m | $4.0m | −$14.0m | $25.0m | $10.0m | $5.0m | $1.0m | — |
| Total assets | $192.0m | $154.2m | $176.1m | $170.8m | $126.0m | $114.3m | $111.2m | $110.6m |
| Cash and short-term investments | — | — | — | — | — | — | $2.4m | $2.8m |
| Debt | $17.7m | $8.4m | $9.0m | $8.9m | $9.3m | $9.8m | $33.1m | $34.8m |
| Shareholders' equity | $27.2m | $25.2m | $23.6m | $25.8m | $23.1m | $22.2m | $20.0m | $19.5m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -13.2% | 20.3% | 10.7% |
| Operating income | -12.2% | — | 15.4% |
| Net income | — | — | 23.8% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 31.6% | 27.4% | 26.8% | 26.1% |
| Operating margin | 2.6% | 2.5% | 2.2% | 2.2% |
| Net margin | 1.5% | 0.5% | 0.7% | 0.9% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 8.9 | 87.5 | 41.6 | -22.0 | 4.7 | -2.6 | 5.7 | 33.2 | 2.9 | 1.3 |
| Price to sales | 0.2 | 0.3 | 0.2 | 0.1 | 0.2 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 |
Share price return
Finished calendar years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Return | 0% | 48% | -29% | 15% | 713% | 1% | -2% | -17% | 38% | 111% |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 50-to-1 reverse split · 21 Apr 2015
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.