Z 
0.44
-1.49%
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
$4.1m
FY2016FY2025
Net income
−$2.9m
FY2016FY2025
Free cash flow
$578,796
FY2016FY2025
Shareholders' equity
$3.1m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.1m | $3.8m | $2.9m | $2.7m | $1.8m | $1.2m | $1.3m | $1.2m | $2.1m | $1.9m |
| Research and development | — | — | $26,000 | — | — | — | — | — | — | — |
| Operating income | $1.2m | $1.1m | $169,187 | −$125,524 | −$7,244 | $37,733 | $715 | −$1.9m | $717,666 | −$184,741 |
| Net income | −$2.9m | $573,958 | −$540,258 | −$574,355 | −$165,819 | −$78,338 | −$12,281 | −$2.0m | $1.4m | −$501,576 |
| Diluted earnings per share | -0.24 | 0.05 | -0.04 | -0.05 | -0.01 | -0.01 | -0.00 | -0.12 | 0.08 | -8.36 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | $13.9m | $16.2m | $14.4m | $14.4m | $8.1m | $8.1m | $8.2m | $8.2m | $10.1m | $9.6m |
| Total liabilities | $10.9m | $10.3m | $9.2m | $8.7m | $2.2m | $2.2m | $2.2m | $2.3m | $2.2m | $3.5m |
| Debt | $9.5m | $9.0m | $8.1m | $7.7m | $2.0m | $2.0m | $2.0m | — | — | — |
| Shareholders' equity | $3.1m | $5.9m | $5.2m | $5.7m | $5.9m | $5.9m | $6.0m | $5.9m | $7.8m | $6.2m |
| Shares outstanding | 12m | 12m | 12m | 12m | 12m | 12m | 12m | 17m | 17m | 0m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | $781,476 | $578,218 | $82,547 | $871,901 | $489,257 | $170,040 | $284,914 | $359,984 | $53,923 | −$3,092 |
| Capital spending | −$202,680 | −$175,464 | −$39,095 | −$3,764 | −$2,624 | −$923 | — | −$829,357 | −$499,895 | −$912,848 |
| Free cash flow | $578,796 | $402,754 | $43,452 | $868,137 | $486,633 | $169,117 | $284,914 | −$469,373 | −$445,972 | −$915,940 |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | $773,977 | $1.2m | $1.2m | $1.0m | $937,774 | $974,552 | $1.2m | $1.0m |
| Operating income | $245,979 | $126,568 | $164,891 | $367,324 | $272,188 | $428,771 | $425,935 | $246,039 |
| Net income | $73,787 | −$54,660 | −$3.2m | $155,197 | $26,326 | $145,858 | $450,896 | $58,872 |
| Diluted earnings per share | 0.01 | -0.00 | -0.26 | 0.01 | 0.00 | 0.01 | 0.04 | 0.00 |
| Cash from operations | — | $1.0m | — | — | — | — | — | — |
| Total assets | $13.5m | $15.6m | $13.9m | $16.8m | $16.7m | $16.6m | $16.2m | $15.7m |
| Debt | $7.8m | $9.5m | $9.5m | $9.3m | $9.3m | $9.3m | $9.0m | $9.0m |
| Shareholders' equity | $3.4m | $3.4m | $3.1m | $6.2m | $6.1m | $6.1m | $5.9m | $5.4m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 15.9% | 27.8% | 11.3% |
| Operating income | — | 100.8% | — |
| Net income | 70.7% | 105.3% | 7.6% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 29.4% | 17.7% | 14.6% | -0.2% |
| Net margin | -28.7% | -25.2% | -22.0% | -25.3% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -2.0 | 9.9 | -11.2 | -15.9 | -57.0 | -65.8 | -126.7 | -1.3 | 8.5 | -0.2 |
| Price to sales | 1.4 | 1.5 | 2.1 | 3.4 | 5.2 | 4.2 | 1.2 | 2.1 | 5.6 | 0.0 |
Share price return
Finished calendar years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Return | 1% | 8% | -45% | -2% | 90% | 181% | -31% | -53% | -59% | -65% |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 120-to-1 reverse split · 13 May 2014
- 300-to-1 reverse split · 16 Apr 2010
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.