W 
2.75
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
$5.8m
FY2016FY2025
Net income
−$518,000
FY2016FY2025
Free cash flow
$87,000
FY2016FY2025
Shareholders' equity
$12.8m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $5.8m | $5.0m | $4.8m | $4.8m | $6.3m | $3.7m | $3.3m | $3.8m | $3.6m | $3.6m |
| Gross profit | $1.5m | $1.7m | $1.5m | $1.7m | $3.1m | $1.4m | $957,000 | $1.2m | $1.3m | $1.2m |
| Research and development | $32,000 | $93,000 | $209,000 | $560,000 | $575,000 | $84,000 | $107,000 | $110,000 | $8,000 | $23,000 |
| Operating income | $247,000 | $415,000 | $149,000 | $188,000 | $1.7m | $543,000 | −$124,000 | −$39,000 | $221,000 | $93,000 |
| Net income | −$518,000 | $5.9m | $2.0m | −$998,000 | $1.5m | $406,000 | −$212,000 | $22,000 | $232,000 | $114,000 |
| Diluted earnings per share | -0.10 | 1.21 | 0.42 | -0.22 | 0.32 | 0.08 | -0.06 | 0.01 | 0.06 | 0.03 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | $14.1m | $13.4m | $6.7m | $4.3m | $5.2m | $3.8m | $2.5m | $3.0m | $2.8m | $2.4m |
| Cash and short-term investments | $2.6m | $1.6m | $995,000 | $961,000 | $1.5m | $1.7m | $967,000 | $1.4m | $1.6m | $1.4m |
| Total liabilities | $1.2m | $793,000 | $676,000 | $626,000 | $507,000 | $772,000 | $416,000 | $696,000 | $561,000 | $377,000 |
| Debt | $3,000 | $13,000 | $23,000 | $11,000 | $19,000 | $94,000 | — | — | — | $49,000 |
| Shareholders' equity | $12.8m | $12.6m | $6.1m | $3.7m | $4.7m | $3.0m | $2.1m | $2.3m | $2.2m | $2.0m |
| Shares outstanding | 5m | 5m | 5m | 5m | 5m | 5m | 4m | 4m | 4m | 4m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | $121,000 | $104,000 | −$521,000 | −$484,000 | −$126,000 | $578,000 | $5,000 | −$280,000 | $189,000 | $232,000 |
| Capital spending | −$34,000 | −$2,000 | −$8,000 | −$47,000 | −$92,000 | — | −$3,000 | −$6,000 | −$3,000 | −$9,000 |
| Free cash flow | $87,000 | $102,000 | −$529,000 | −$531,000 | −$218,000 | $578,000 | $2,000 | −$286,000 | $186,000 | $223,000 |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.6m | $1.2m | $1.4m | $1.7m | $1.3m | $1.4m | $1.5m | $1.1m |
| Gross profit | $501,000 | $360,000 | $258,000 | $509,000 | $334,000 | $439,000 | $600,000 | $312,000 |
| Operating income | $165,000 | $17,000 | −$35,000 | $208,000 | −$13,000 | $87,000 | $296,000 | −$10,000 |
| Net income | −$637,000 | −$1.5m | −$2.2m | $682,000 | $1.8m | −$773,000 | $4.2m | $21,000 |
| Diluted earnings per share | -0.13 | -0.29 | -0.44 | 0.13 | 0.36 | -0.15 | 0.86 | 0.00 |
| Total assets | $11.4m | $11.9m | $14.1m | $16.3m | $15.3m | $12.6m | $13.4m | $8.8m |
| Cash and short-term investments | $2.2m | $1.9m | $2.6m | $2.4m | $2.6m | $1.5m | $1.6m | $1.2m |
| Debt | $12,000 | $15,000 | $3,000 | $5,000 | $8,000 | $11,000 | $10,000 | $9,000 |
| Shareholders' equity | $10.8m | $11.4m | $12.8m | $15.0m | $13.9m | $12.0m | $12.6m | $8.3m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 6.2% | 9.3% | 4.7% |
| Operating income | 9.5% | -14.6% | -0.7% |
| Net income | -19.6% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 30.1% | 31.7% | 36.1% | 34.9% |
| Operating margin | 6.1% | 4.9% | 10.6% | 7.5% |
| Net margin | 50.0% | 31.4% | 27.3% | 18.0% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -33.6 | 4.3 | 8.1 | -8.9 | 13.7 | 39.9 | -20.9 | 113.0 | 15.0 | 39.0 |
| Price to sales | 3.0 | 5.1 | 3.4 | 1.8 | 3.2 | 4.3 | 1.3 | 0.7 | 1.0 | 1.3 |
Share price return
Finished calendar years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Return | -30% | 67% | 44% | -45% | 42% | 161% | 66% | -24% | -24% | -5% |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 1.1-for-1 split · 17 Dec 2003
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.