Y 
3.61
+6.18%
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
$19.7m
FY2016FY2025
Net income
−$2.5m
FY2016FY2025
Free cash flow
−$344,000
FY2016FY2025
Shareholders' equity
$8.6m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $19.7m | $18.0m | $17.8m | $18.0m | $24.1m | $21.1m | $32.3m | $49.4m | $56.2m | $64.3m |
| Gross profit | $3.6m | $3.6m | $3.3m | $3.1m | $3.8m | $3.1m | $4.4m | $10.0m | $13.8m | $17.1m |
| Research and development | $200,000 | $200,000 | $200,000 | $200,000 | $206,000 | $317,000 | $287,000 | $375,000 | $345,000 | $496,000 |
| Operating income | −$378,000 | −$612,000 | −$399,000 | −$1.0m | −$7.2m | −$1.0m | −$3.8m | −$516,630 | $487,850 | $2.8m |
| Net income | −$2.5m | −$1.5m | −$235,000 | −$1.5m | −$8.3m | −$4.4m | −$7.1m | −$3.6m | −$1.6m | $652,538 |
| Diluted earnings per share | -0.97 | -0.58 | -0.12 | -0.91 | -14.05 | -8.00 | -18.58 | -9.99 | -4.43 | 1.75 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | $23.6m | $25.6m | $17.2m | $15.3m | $17.3m | $21.6m | $31.3m | $38.8m | $40.0m | $43.9m |
| Cash and short-term investments | $97,000 | $220,000 | $921,000 | $146,000 | $66,000 | $322,179 | $845,098 | $258,238 | $181,026 | $563,043 |
| Total liabilities | $15.0m | $14.9m | $13.5m | $12.5m | $13.2m | $18.8m | $30.2m | $32.5m | $29.5m | $31.9m |
| Debt | $11.1m | $11.5m | $10.4m | $9.3m | $10.5m | $8.7m | $21.1m | $23.8m | $21.9m | $21.8m |
| Shareholders' equity | $8.6m | $10.7m | $3.7m | $2.7m | $4.1m | $3.4m | $2.0m | $7.3m | $11.4m | $12.7m |
| Shares outstanding | 3m | 3m | 2m | 2m | 1m | 1m | 0m | 0m | 0m | 0m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −$172,000 | −$1.3m | −$1.2m | $2.4m | −$3.7m | $1.3m | $3.7m | −$1.3m | $1.3m | −$448,875 |
| Capital spending | −$172,000 | −$331,000 | −$221,000 | −$163,000 | −$122,000 | −$115,080 | −$80,472 | −$459,542 | −$753,199 | −$630,187 |
| Free cash flow | −$344,000 | −$1.6m | −$1.4m | $2.2m | −$3.8m | $1.2m | $3.6m | −$1.7m | $506,200 | −$1.1m |
| Dividends paid | — | — | — | — | — | — | — | — | — | −$467,000 |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | $3.9m | $6.2m | $6.5m | $3.0m | $5.5m | $4.8m | $6.2m | $2.5m |
| Gross profit | $538,000 | $1.0m | $1.7m | $66,999 | $978,000 | $866,000 | $2.0m | −$20,000 |
| Operating income | −$320,000 | −$98,000 | $764,000 | −$983,000 | $19,000 | −$179,000 | $902,000 | −$991,000 |
| Net income | −$543,000 | −$341,000 | −$1.1m | −$811,000 | −$185,000 | −$416,000 | $683,000 | −$1.2m |
| Diluted earnings per share | -0.21 | -0.13 | -0.43 | -0.31 | -0.07 | -0.16 | 0.26 | -0.46 |
| Cash from operations | $2.0m | — | −$2.0m | — | — | — | −$2.0m | — |
| Capital spending | — | — | −$2.0m | — | — | — | — | — |
| Free cash flow | — | — | −$4.0m | — | — | — | — | — |
| Total assets | $18.6m | $21.6m | $23.6m | $22.2m | $22.7m | $24.6m | $25.6m | $20.6m |
| Cash and short-term investments | $320,000 | $178,000 | $97,000 | $387,000 | $18,000 | $172,000 | $220,000 | $5,000 |
| Debt | $6.0m | $8.2m | $8.3m | $6.0m | $6.2m | $7.1m | $8.0m | $5.6m |
| Shareholders' equity | $7.7m | $8.3m | $8.6m | $10.5m | $11.4m | $10.5m | $10.7m | $9.9m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 3.0% | -1.3% | -10.4% |
| Operating income | -28.1% | -17.9% | — |
| Net income | 19.9% | -10.6% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 19.1% | 18.5% | 17.2% | 21.6% |
| Operating margin | -2.6% | -3.3% | -8.9% | -2.3% |
| Net margin | -10.7% | -7.8% | -15.5% | -7.6% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -3.7 | -9.6 | -185.6 | -11.4 | -0.8 | -2.1 | -0.5 | -3.1 | -9.2 | 33.4 |
| Price to sales | 0.5 | 0.8 | 2.5 | 0.9 | 0.3 | 0.5 | 0.1 | 0.2 | 0.3 | 0.3 |
Share price return
Finished calendar years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Return | -27% | -73% | 115% | -16% | -37% | 157% | -78% | -20% | -25% | 11% |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 14 Jul 2011.
| FY2011 | FY2010 | |
|---|---|---|
| Paid in the year | 0.50 | 1.00 |
- 10-to-1 reverse split · 1 Oct 2025
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.