J 
0.24
+2.00%
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
$25.3m
FY2016FY2025
Net income
−$1.8m
FY2016FY2025
Free cash flow
−$1.7m
FY2016FY2025
Shareholders' equity
$1.5m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $25.3m | $17.8m | $16.7m | $19.1m | $14.8m | $11.9m | $11.5m | $12.6m | $13.3m | $15.7m |
| Gross profit | $6.8m | $3.7m | $4.9m | $5.1m | $4.4m | $2.7m | $2.7m | $2.7m | $3.0m | $4.1m |
| Operating income | −$4.8m | −$9.7m | −$4.9m | −$6.1m | −$1.9m | −$2.8m | −$2.4m | −$1.8m | −$1.1m | −$85,000 |
| Net income | −$1.8m | −$9.9m | −$4.9m | −$6.4m | −$1.8m | −$3.0m | −$2.8m | −$2.1m | −$1.3m | −$183,000 |
| Diluted earnings per share | -0.02 | -0.09 | -0.05 | -0.06 | -0.03 | -0.05 | -0.05 | -0.05 | -0.03 | -0.00 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | $15.2m | $8.5m | $9.9m | $15.1m | $10.2m | $9.1m | $9.9m | $4.1m | $3.4m | $4.9m |
| Cash and short-term investments | — | — | — | — | — | $4.6m | $6.0m | $991,000 | $397,000 | $733,000 |
| Total liabilities | $13.8m | $6.4m | $2.4m | $3.3m | $5.6m | $4.7m | $2.7m | $4.8m | $2.4m | $3.1m |
| Debt | — | — | — | — | $1.8m | $1.7m | $1.3m | $3.0m | $858,000 | $1.2m |
| Shareholders' equity | $1.5m | $2.2m | $7.5m | $11.8m | $4.6m | $4.4m | $7.1m | −$703,000 | $943,000 | $1.8m |
| Shares outstanding | 118m | 116m | 101m | 100m | 68m | 62m | 62m | 41m | 41m | 41m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −$1.3m | −$6.2m | −$3.8m | −$6.0m | −$3.4m | −$1.5m | −$3.3m | −$1.7m | −$37,000 | −$346,000 |
| Capital spending | −$454,000 | −$27,000 | −$73,000 | −$29,000 | −$35,000 | −$214,000 | −$121,000 | −$77,000 | −$26,000 | −$5,000 |
| Free cash flow | −$1.7m | −$6.2m | −$3.9m | −$6.0m | −$3.5m | −$1.7m | −$3.5m | −$1.8m | −$63,000 | −$351,000 |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | $10.2m | $12.4m | $11.7m | $4.5m | $4.9m | $4.2m | $2.8m | $3.9m |
| Gross profit | $2.8m | $3.9m | $2.4m | $1.3m | $1.6m | $1.4m | −$1.3m | $735,000 |
| Operating income | −$526,000 | $353,000 | −$1.7m | −$1.4m | — | −$921,000 | −$4.5m | −$2.6m |
| Net income | −$650,000 | $115,000 | −$2.1m | −$1.4m | $2.6m | −$852,000 | −$4.5m | −$2.6m |
| Diluted earnings per share | -0.01 | 0.00 | -0.02 | -0.01 | 0.02 | -0.01 | -0.04 | -0.02 |
| Cash from operations | −$2.0m | — | $2.0m | −$1.0m | — | −$1.0m | −$1.0m | −$1.0m |
| Total assets | $13.7m | $17.1m | $15.2m | $12.1m | $11.9m | $9.8m | $8.5m | $11.9m |
| Shareholders' equity | $1.2m | $1.8m | $1.5m | $3.4m | $4.3m | $1.4m | $2.2m | $6.8m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 9.9% | 16.2% | 6.4% |
| Operating income | -7.9% | 10.9% | 20.2% |
| Net income | -34.8% | -9.9% | 4.7% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 24.2% | 25.9% | 26.1% | 25.1% |
| Operating margin | -33.6% | -32.3% | -28.6% | -21.1% |
| Net margin | -27.1% | -29.1% | -26.3% | -20.4% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -18.8 | -1.9 | -3.0 | -4.2 | -27.4 | -4.8 | -6.4 | -4.7 | -11.9 | -101.7 |
| Price to sales | 1.3 | 1.1 | 0.9 | 1.4 | 3.4 | 1.2 | 1.6 | 0.8 | 1.1 | 1.2 |
Share price return
Finished calendar years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Return | 61% | 25% | -44% | -70% | 319% | -50% | 44% | -37% | -18% | 24% |
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.