S 
60
-1.64%
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
$1.3m
FY2015FY2024
Net income
−$11.5m
FY2015FY2024
Free cash flow
−$4.4m
FY2015FY2024
Shareholders' equity
$16.5m
FY2015FY2024
Income statement
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.3m | $15.5m | $58.9m | $71.4m | $52.5m | $65.9m | $93.8m | $65.9m | $73.7m | $64.3m |
| Gross profit | −$575,500 | −$157,700 | $12.1m | $9.3m | −$3.1m | $2.3m | $14.8m | $7.2m | $13.0m | $11.1m |
| Operating income | −$5.8m | −$16.6m | $38.7m | $11.7m | −$10.9m | −$5.4m | $10.0m | −$1.1m | $7.3m | $6.1m |
| Net income | −$11.5m | −$14.1m | $15.1m | $3.4m | −$21.1m | −$9.3m | $3.3m | $1.3m | $384,300 | $310,600 |
| Diluted earnings per share | -0.00 | -0.00 | 0.01 | 0.00 | -0.01 | -0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Balance sheet
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | $45.9m | $53.0m | $61.6m | $89.7m | $85.1m | $105.0m | $101.2m | $82.5m | $91.6m | $85.0m |
| Cash and short-term investments | $2.5m | $769,900 | $1.7m | $1.2m | $964,400 | $2.2m | $5.8m | $3.1m | $3.7m | $3.5m |
| Total liabilities | $29.4m | $44.1m | $39.3m | $104.2m | $103.2m | $100.5m | $96.2m | $81.6m | $107.0m | $106.6m |
| Debt | $5.5m | $1.7m | $2.1m | $42.6m | $54.5m | $55.3m | $58.0m | $36.0m | $60.4m | $64.6m |
| Shareholders' equity | $16.5m | $9.0m | $22.3m | −$14.5m | −$18.1m | $4.6m | $5.0m | $884,800 | −$15.4m | −$21.6m |
| Shares outstanding | 6,321m | 4,077m | 4,077m | 3,987m | 3,987m | 3,987m | 3,987m | 3,987m | 3,111m | 3,111m |
Cash flow
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −$3.8m | $96,000 | $4.9m | −$3.7m | $2.7m | $4.6m | $4.5m | $1.7m | $3.2m | $4.2m |
| Capital spending | −$685,800 | −$264,900 | −$3.4m | −$790,300 | −$2.3m | −$5.1m | −$6.0m | −$1.7m | −$239,800 | −$489,100 |
| Free cash flow | −$4.4m | −$168,900 | $1.5m | −$4.5m | $402,300 | −$493,300 | −$1.5m | $24,400 | $2.9m | $3.7m |
Latest quarters
By quarter end
| Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | Jun 2024 | Mar 2024 | Dec 2023 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | $3.9m | $3.6m | $3.6m | $61,400 | $152,000 | $735,700 | $344,100 | $3.6m |
| Gross profit | $369,000 | −$298,800 | $703,400 | $237,200 | −$218,500 | −$326,800 | −$267,400 | −$1.0m |
| Operating income | −$465,100 | −$1.0m | −$247,200 | −$569,400 | −$1.4m | −$2.7m | −$1.1m | −$3.0m |
| Net income | −$346,300 | −$988,400 | $165,300 | −$4.8m | −$3.6m | −$2.7m | −$483,700 | −$1.5m |
| Diluted earnings per share | -0.00 | -0.00 | — | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
| Total assets | $44.5m | $43.6m | $45.3m | $45.9m | $49.1m | $48.9m | $52.1m | $53.0m |
| Cash and short-term investments | $628,600 | $372,400 | $785,800 | $2.5m | $314,600 | $318,200 | $531,600 | $769,900 |
| Debt | $6.0m | $5.4m | $5.4m | $5.4m | $621,300 | $599,800 | $626,800 | $1.7m |
| Shareholders' equity | $15.3m | $15.7m | $16.6m | $16.5m | $19.8m | $21.5m | $24.2m | $9.0m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -73.7% | -54.4% | -29.8% |
| Operating income | — | 1.7% | 28.0% |
| Net income | — | 4.4% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | -4.4% | 14.1% | 7.5% | 11.5% |
| Operating margin | -133.4% | 19.0% | 4.4% | 5.5% |
| Net margin | -152.3% | -4.8% | -14.1% | -5.2% |
Valuation history
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -2.5 | -2.3 | 2.4 | 3.3 | -0.5 | -1.2 | 7.0 | 31.7 | 86.8 | 28.8 |
| Price to sales | 22.6 | 2.1 | 0.6 | 0.2 | 0.2 | 0.2 | 0.2 | 0.7 | 0.5 | 0.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 3 Aug 2000.
| FY2000 | FY1997 | |
|---|---|---|
| Paid in the year | 0.689 | 17.217 |
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.