I 
199
+3.11%
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
$15.1m
FY2015FY2024
Net income
$121,300
FY2015FY2024
Free cash flow
−$1.9m
FY2015FY2024
Shareholders' equity
$20.8m
FY2015FY2024
Income statement
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $15.1m | $14.0m | $18.4m | $12.6m | $12.2m | $13.1m | $12.2m | $11.0m | $10.5m | $6.8m |
| Gross profit | $3.2m | $343,200 | $5.0m | $3.8m | $3.8m | $4.6m | $4.7m | $3.1m | $100,800 | −$5.4m |
| Operating income | $1.1m | −$2.9m | $1.3m | $552,100 | $620,800 | $1.3m | $1.6m | −$198,000 | −$4.0m | −$10.1m |
| Net income | $121,300 | $1.0m | $528,400 | $117,200 | $3,800 | $220,000 | $119,200 | −$2.1m | −$7.3m | −$12.9m |
| Diluted earnings per share | 0.00 | 0.00 | 0.00 | 0.00 | — | 0.00 | 0.00 | -0.00 | -0.01 | -0.02 |
Balance sheet
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | $32.9m | $37.7m | $41.7m | $36.9m | $35.3m | $36.1m | $37.9m | $39.9m | $44.4m | $59.0m |
| Cash and short-term investments | $492,700 | $2.4m | $891,300 | $1.1m | $314,400 | $589,400 | $589,700 | $438,000 | $526,000 | $274,600 |
| Total liabilities | $12.1m | $17.1m | $22.2m | $20.0m | $18.7m | $19.5m | $21.5m | $23.7m | $27.7m | $28.7m |
| Debt | — | — | $5.2m | $5.6m | $6.5m | $8.8m | $12.8m | $15.9m | $20.2m | $21.2m |
| Shareholders' equity | $20.8m | $20.7m | $19.5m | $16.8m | $16.6m | $16.6m | $16.4m | $16.3m | $16.7m | $30.3m |
| Shares outstanding | 550m | 550m | 550m | 550m | 550m | 550m | 550m | 550m | 550m | 550m |
Cash flow
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −$871,700 | $318,200 | $3.9m | $4.5m | $2.1m | $4.0m | $3.4m | $4.1m | $735,000 | −$3.9m |
| Capital spending | −$1.0m | −$4.6m | −$4.1m | −$2.8m | −$16,100 | −$98,200 | −$16,800 | −$8,500 | −$5,100 | −$288,200 |
| Free cash flow | −$1.9m | −$4.3m | −$212,900 | $1.7m | $2.1m | $3.9m | $3.4m | $4.1m | $729,900 | −$4.2m |
Latest quarters
By quarter end
| Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | Jun 2024 | Mar 2024 | Dec 2023 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | $3.8m | $3.3m | $2.9m | $4.6m | $2.8m | $2.8m | $4.9m | $6.0m |
| Gross profit | $505,800 | $661,900 | $439,800 | $1.4m | −$31,200 | $689,100 | $1.2m | −$333,200 |
| Operating income | $86,700 | $197,700 | −$2,400 | $911,100 | −$398,700 | $159,100 | $478,400 | −$1.4m |
| Net income | $7,300 | $20,100 | $4,700 | $20,200 | $39,500 | −$131,000 | $192,600 | $90,000 |
| Diluted earnings per share | — | — | — | — | 0.00 | -0.00 | 0.00 | 0.00 |
| Total assets | — | — | — | $32.9m | $33.2m | $34.5m | $35.7m | $37.7m |
| Cash and short-term investments | — | — | — | $492,700 | $2.8m | $4.4m | $3.6m | $2.4m |
| Shareholders' equity | — | — | — | $20.8m | $21.1m | $21.3m | $21.1m | $20.7m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 6.3% | 3.0% | -6.9% |
| Operating income | 27.7% | -2.7% | — |
| Net income | 1.2% | -11.2% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 12.0% | 20.5% | 24.3% | 16.4% |
| Operating margin | -6.1% | 0.1% | 2.4% | -8.8% |
| Net margin | 4.0% | 3.0% | 2.4% | -16.4% |
Valuation history
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 58.9 | 10.1 | 28.2 | 99.6 | — | 27.4 | 81.3 | -8.8 | -3.4 | -2.0 |
| Price to sales | 0.5 | 0.7 | 0.8 | 0.9 | 0.4 | 0.5 | 0.8 | 1.7 | 2.4 | 3.9 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 9 Sept 2014.
| FY2014 | FY2013 | FY2012 | |
|---|---|---|---|
| Paid in the year | 0.00 | 0.00 | 0.00 |
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.