K 
2.34
+0.86%
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
$24.1m
FY2016FY2025
Net income
−$38,000
FY2016FY2025
Free cash flow
−$2.4m
FY2016FY2025
Shareholders' equity
$9.0m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $24.1m | $22.7m | $15.3m | $13.0m | $17.2m | $13.0m | $18.9m | $16.2m | $19.5m | $25.4m |
| Gross profit | $8.0m | $8.7m | $5.5m | $4.7m | $6.8m | $6.0m | $8.2m | $6.7m | $8.6m | $9.0m |
| Operating income | −$369,000 | $2.6m | −$1.6m | −$2.9m | −$343,000 | −$1.3m | −$2.4m | −$3.3m | −$840,000 | −$850,000 |
| Net income | −$38,000 | $2.6m | −$1.6m | −$2.9m | $2.3m | −$6.1m | −$2.8m | −$4.7m | −$120,000 | $160,000 |
| Diluted earnings per share | -0.00 | 0.21 | -0.13 | -0.25 | 0.19 | -0.48 | -0.21 | -0.35 | -0.01 | 0.01 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | $19.8m | $18.7m | $17.1m | $16.6m | $14.7m | $14.9m | $21.6m | $20.1m | $24.0m | $28.4m |
| Cash and short-term investments | — | — | — | — | — | — | — | — | $5.0m | $9.2m |
| Total liabilities | $10.9m | $10.1m | $11.4m | $9.5m | $4.5m | $7.0m | $7.2m | $3.0m | $2.1m | $5.1m |
| Debt | — | — | — | — | — | $248,000 | — | $47,000 | — | — |
| Shareholders' equity | $9.0m | $8.6m | $5.6m | $7.1m | $10.3m | $7.9m | $14.4m | $17.1m | $21.9m | $23.3m |
| Shares outstanding | 12m | 12m | 12m | 12m | 12m | 13m | 13m | 14m | 14m | 16m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −$901,000 | $1.7m | $203,000 | $1.2m | −$1.1m | −$206,000 | $237,000 | −$1.5m | — | $5.6m |
| Capital spending | −$1.5m | −$375,000 | −$230,000 | −$2.5m | −$355,000 | −$171,000 | −$91,000 | −$882,000 | — | −$1.3m |
| Free cash flow | −$2.4m | $1.4m | −$27,000 | −$1.3m | −$1.4m | −$377,000 | $146,000 | −$2.4m | — | $4.3m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | $9.2m | $8.2m | $7.3m | $6.4m | $5.2m | $5.3m | $5.9m | $5.2m |
| Gross profit | $3.0m | $2.6m | $2.5m | $2.1m | $1.7m | $1.7m | $2.4m | $2.1m |
| Operating income | $678,000 | $273,000 | $393,000 | −$462,000 | −$235,000 | −$75,000 | $529,000 | $478,000 |
| Net income | $652,000 | $241,000 | $343,000 | −$413,000 | $61,000 | −$29,000 | $537,000 | $523,000 |
| Diluted earnings per share | 0.05 | 0.02 | 0.03 | -0.03 | 0.01 | -0.00 | 0.04 | 0.04 |
| Cash from operations | −$1.0m | — | — | — | — | — | — | $1.0m |
| Capital spending | −$1.0m | — | — | — | — | — | — | — |
| Free cash flow | −$2.0m | — | — | — | — | — | — | — |
| Total assets | $23.9m | $21.6m | $19.8m | $19.7m | $19.6m | $19.2m | $18.7m | $18.6m |
| Debt | — | — | — | $26,000 | $27,000 | — | — | — |
| Shareholders' equity | $10.2m | $9.4m | $9.0m | $8.5m | $8.8m | $8.6m | $8.6m | $7.9m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 22.8% | 13.1% | -0.3% |
| Operating income | -49.8% | -22.3% | -14.5% |
| Net income | -76.5% | -63.7% | -32.2% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 35.7% | 35.7% | 37.6% | 37.9% |
| Operating margin | 4.7% | -3.1% | -3.8% | -6.3% |
| Net margin | 5.5% | -2.5% | -5.3% | -7.1% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -740.9 | 10.9 | -4.0 | -1.9 | 3.3 | -0.9 | -3.2 | -2.5 | -110.3 | 135.8 |
| Price to sales | 1.2 | 1.3 | 0.4 | 0.4 | 0.5 | 0.4 | 0.5 | 0.7 | 0.7 | 0.9 |
Share price return
Finished calendar years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Return | 29% | 252% | -4% | 8% | 24% | -31% | -27% | 8% | -23% | 122% |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 20-to-1 reverse split · 18 Jul 2012
- 60-to-1 reverse split · 19 Apr 2005
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.