Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement16
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$13M
$15M
$18M
$15M
$21M
$13M
$17M
$20M
$17M
$22M
$18M
$19M
Cost of Revenue
$10M
$11M
$14M
$10M
$16M
$10M
$13M
$16M
$13M
$18M
$14M
$14M
Gross Profit
$4M
$4M
$4M
$5M
$6M
$4M
$4M
$4M
$4M
$5M
$4M
$5M
R&D Expense
$0
$0
$0
$0
$61.0K
$497.0K
$35.0K
$184.0K
$163.0K
$475.0K
$852.0K
$631.0K
SG&A Expense
·
$4M
$4M
$4M
$5M
$5M
·
$119.0K
$115.0K
$115.0K
$147.0K
$117.0K
Operating Expenses
$4M
$4M
$4M
$-5M
$-5M
$-4M
·
·
·
·
·
·
Operating Income
$-236.0K
$386.0K
$-249.0K
$114.0K
$771.0K
$-272.0K
$-445.0K
$-1M
$-574.0K
$-670.0K
$-2M
$-971.0K
Other Non-op
$430.0K
$531.0K
$2M
$449.0K
·
·
$52.0K
$58.0K
$-14.0K
$5.0K
$9.0K
·
Pretax Income
$194.0K
$917.0K
$2M
$563.0K
$1M
$498.0K
$-173.0K
$-373.0K
$395.0K
$-640.0K
$-2M
$-879.0K
Income Tax
·
$-72.0K
$-45.0K
$-24.0K
$90.0K
$-96.0K
$37.0K
$-312.0K
$28.0K
$228.0K
$-47.0K
$18.0K
Net Income
$167.0K
$845.0K
$2M
$539.0K
$989.0K
$769.0K
$-146.0K
$88.0K
$473.0K
$231.0K
$-616.0K
$-123.0K
EPS (Basic)
·
·
·
·
$0.13
$0.10
$-0.02
$0.04
$0.23
$0.11
$-0.30
$-0.06
EPS (Diluted)
$0.02
$0.10
$0.24
$0.05
$0.13
$0.10
$-0.02
$0.04
$0.23
$0.11
$-0.30
$-0.06
Shares (Basic)
·
·
·
·
7,732,132,000
7,732,132,000
7,732,132,000
2,061,909
2,061,909
2,061,909
2,063,738
2,069,223
Shares (Diluted)
7,603,354
7,716,993
7,726,118
7,732,132
7,732,132,000
7,732,132,000
7,732,132,000
2,061,909
2,061,909
2,061,909
2,063,738
2,069,223
EBITDA
$-224.0K
$400.0K
$-234.0K
$147.0K
$809.0K
$-2M
$-371.0K
$-999.0K
$-513.0K
$-615.0K
$-2M
·
Balance Sheet24
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$4M
$6M
$5M
$6M
$5M
$5M
$7M
$5M
$3M
$4M
$2M
$5M
Inventory
$344.0K
$500.0K
$723.0K
$603.0K
$547.0K
$342.0K
$586.0K
$401.0K
$496.0K
$344.0K
$557.0K
$543.0K
Prepaid Expense
$388.0K
$271.0K
$246.0K
$486.0K
$572.0K
$2M
$748.0K
$547.0K
$666.0K
$815.0K
$500.0K
$589.0K
Current Assets
$9M
$9M
$11M
$9M
$12M
$10M
$12M
$14M
$10M
$10M
$9M
$11M
PP&E (Net)
$151.0K
$159.0K
$168.0K
$179.0K
$215.0K
$259.0K
$700.0K
$754.0K
$734.0K
$771.0K
$773.0K
$811.0K
PP&E (Gross)
$1M
$1M
$1M
$1M
$1M
$2M
$3M
$3M
$3M
$3M
$3M
$3M
Accum. Depreciation
$1M
$1M
$1M
$1M
$1M
$1M
$2M
$2M
$2M
$2M
$2M
$-2M
Goodwill
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
Total Assets
$21M
$21M
$22M
$19M
$21M
$20M
$22M
$23M
$24M
$23M
$21M
$23M
Accounts Payable
$3M
$2M
$3M
$2M
$3M
$2M
$4M
$5M
$4M
$3M
$3M
$4M
Short-term Debt
·
·
·
·
$376.0K
$361.0K
$565.0K
$0
·
·
·
·
Current Liabilities
$5M
$4M
$6M
$4M
$6M
$6M
$7M
$8M
$7M
$6M
$5M
$6M
Capital Leases
$160.0K
$9.0K
$44.0K
$87.0K
$41.0K
$94.0K
$216.0K
$0
·
·
·
·
Deferred Tax
·
·
·
·
$3.0K
$5.0K
$0
·
·
·
·
·
Total Liabilities
$5M
$4M
$6M
$5M
$6M
$6M
$7M
$8M
$7M
$6M
$5M
$6M
Total Debt
·
·
·
·
$376.0K
$361.0K
$565.0K
·
·
·
·
·
Common Stock
$125.0K
$123.0K
$123.0K
$123.0K
$123.0K
$123.0K
$123.0K
$123.0K
$123.0K
$123.0K
$123.0K
$123.0K
Paid-in Capital
$10M
$10M
$10M
$10M
$10M
$10M
$10M
$10M
$10M
$10M
$10M
$10M
Retained Earnings
$6M
$6M
$5M
$4M
$4M
$4M
$4M
$4M
$6M
$5M
$5M
$6M
Treasury Stock
$1M
$807.0K
$800.0K
$786.0K
$786.0K
$786.0K
$786.0K
$786.0K
$786.0K
$786.0K
$786.0K
$766.0K
AOCI
$749.0K
$713.0K
$733.0K
$725.0K
$787.0K
$851.0K
$899.0K
$893.0K
$918.0K
$857.0K
$799.0K
$776.0K
Stockholders' Equity
$16M
$16M
$16M
$14M
$14M
$14M
$183M
$15M
$16M
$15M
$15M
$16M
Liabilities + Equity
$21M
$21M
$22M
$19M
$21M
$20M
$22M
$23M
$24M
$23M
$21M
$23M
Shares Outstanding
7,902,332
7,899,832
7,721,432
7,732,132
7,732,132
7,732,132
3,092,859
2,061,909
2,061,909
2,061,909
·
·
Cash Flow15
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$12.0K
$14.0K
$15.0K
$33.0K
$38.0K
$49.0K
$69.0K
$60.0K
$61.0K
$55.0K
$56.0K
$88.0K
Stock-based Comp
$0
$12.0K
$47.0K
$45.0K
$55.0K
$54.0K
$10.0K
$0
$0
$0
$16.0K
$2.0K
Deferred Tax
$-27.0K
$-39.0K
$0
$-24.0K
$147.0K
$-92.0K
$-37.0K
$-34.0K
$28.0K
$16.0K
$25.0K
·
Other Non-cash
$-2M
$-51.0K
$-2M
$38.0K
$972.0K
$-3M
$-236.0K
$-2M
$90.0K
$-133.0K
·
·
Operating Cash Flow
$-1M
$781.0K
$-80.0K
$461.0K
$2M
$-2M
$-266.0K
$-1M
$652.0K
$153.0K
$-3M
$-470.0K
CapEx
$7.0K
$5.0K
$5.0K
$7.0K
$4.0K
$11.0K
$21.0K
$85.0K
$18.0K
$60.0K
$21.0K
$10.0K
Investing Cash Flow
$314.0K
$302.0K
$317.0K
$232.0K
$358.0K
$2M
$-169.0K
$5M
$272.0K
$199.0K
$271.0K
$-64.0K
Stock Issued
$2.0K
$0
$0
·
·
·
·
·
·
·
·
·
Stock Repurchased
$319.0K
$7.0K
$14.0K
$0
$0
·
·
·
$0
$0
$20.0K
$0
Net Stock Activity
$-317.0K
$-7.0K
$-14.0K
·
·
·
·
·
$0
$0
$-20.0K
·
Dividends Paid
$0
$617.0K
$0
$464.0K
$1M
$1M
·
·
·
$0
$0
$42.0K
Financing Cash Flow
$-317.0K
$-778.0K
$-82.0K
$-618.0K
$-1M
$-2M
$565.0K
$-2M
$-623.0K
$720.0K
$-20.0K
$0
Net Change in Cash
$-1M
$286.0K
$147.0K
$-37.0K
$1M
$-2M
$123.0K
·
·
$1M
$-2M
$-549.0K
Taxes Paid
$22.0K
$77.0K
$1.0K
$42.0K
·
·
·
·
·
·
·
·
Free Cash Flow
$-1M
$776.0K
·
·
$2M
$-2M
$-287.0K
$-1M
$634.0K
$93.0K
$-3M
·
Profitability8
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
27.7%
28.9%
21.5%
30.9%
26.6%
27.6%
25.4%
18.4%
25.4%
22.0%
22.1%
·
Operating Margin
-1.8%
2.5%
-1.4%
0.76%
3.6%
-12.7%
-2.5%
-5.3%
-3.3%
-3.0%
-10.7%
·
Net Margin
1.3%
5.5%
10.2%
2.5%
4.6%
5.8%
-0.84%
0.44%
2.7%
1.0%
-3.4%
·
Pretax Margin
1.5%
6.0%
9.4%
3.8%
6.0%
3.7%
-0.99%
-4.8%
-3.2%
-2.9%
-10.4%
·
EBITDA Margin
-1.7%
2.6%
-1.3%
0.98%
3.8%
-12.4%
-2.1%
-5.0%
-3.0%
-2.7%
-10.7%
·
ROA
0.79%
4.0%
8.8%
1.8%
4.8%
3.6%
-0.64%
0.38%
2.0%
1.0%
-2.8%
·
ROE
1.1%
5.4%
12.4%
2.7%
7.1%
0.78%
-1.0%
0.58%
3.0%
1.5%
-4.0%
·
ROIC
·
2.6%
-1.6%
0.86%
5.8%
-9.6%
-3.6%
-4.9%
-3.8%
-5.9%
-12.6%
·
Liquidity & Solvency3
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
2.0
2.3
1.9
2.1
1.8
1.9
1.8
1.8
1.5
1.5
1.8
·
Quick Ratio
0.9
1.4
1.0
1.3
1.0
0.6
0.9
0.7
0.5
0.6
0.5
·
Debt / Equity
·
·
·
·
0.0
0.0
0.0
·
·
·
·
·
Efficiency2
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.6
0.7
0.9
0.7
1.0
0.6
0.8
0.9
0.7
1.0
0.8
·
Inventory Turnover
22.7
17.9
21.2
18.0
35.3
20.8
26.3
36.6
30.8
38.9
-25.9
·
Per Share5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$1.98
$2.04
$2.03
$1.78
$1.80
$4.27
$4.67
$7.08
$7.74
·
·
·
Revenue / Share
$1.74
$1.99
·
·
$0.00
$4.32
$7.56
$9.75
$8.41
$10.90
$8.87
·
Cash Flow / Share
$-0.19
$0.10
·
·
$0.00
$-0.66
$-0.12
$-0.65
$0.32
$0.07
$-1.44
·
Cash / Share
$0.54
$0.75
$0.71
$0.73
$0.86
$1.08
$1.94
$2.55
$1.64
·
·
·
EPS (TTM)
$0.02
$0.10
$0.24
$0.05
$0.13
$0.10
$-0.02
$0.04
$0.23
$0.11
$-0.30
$-0.06
Valuation (TTM)17
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$13M
$15M
$18M
$15M
$21M
$13M
$17M
$20M
$17M
$22M
$18M
$19M
Net Income TTM
$167.0K
$845.0K
$2M
$539.0K
$989.0K
$769.0K
$-146.0K
$88.0K
$473.0K
$231.0K
$-616.0K
$-123.0K
Market Cap
$9M
$11M
$13M
$11M
$25M
$10M
$7M
$6M
$7M
·
·
·
Enterprise Value
·
·
·
·
$18M
$7M
$2M
·
·
·
·
·
P/E
60.0
13.9
6.8
28.6
24.5
32.2
-113.0
71.2
14.4
32.3
-9.6
-42.8
P/S
0.7
0.7
0.7
0.7
1.2
0.8
0.4
0.3
0.4
·
·
·
P/B
0.6
0.7
0.8
0.8
1.8
0.8
0.5
0.4
0.4
·
·
·
P / Tangible Book
0.7
0.7
0.9
0.9
1.9
0.8
·
·
·
·
·
·
P / Cash Flow
-6.7
13.7
-158.3
24.0
11.2
-5.2
-26.3
-4.4
10.5
·
·
·
P / FCF
-6.7
13.8
·
·
11.2
-5.1
-24.4
-4.1
10.8
·
·
·
EV / EBITDA
·
·
·
·
22.7
-4.4
-4.2
·
·
·
·
·
EV / FCF
·
·
·
·
8.4
-3.6
-5.4
·
·
·
·
·
EV / Revenue
·
·
·
·
0.9
0.5
0.1
·
·
·
·
·
Dividend Yield
0.00%
5.8%
0.00%
4.2%
4.2%
12.4%
·
·
·
·
·
·
Earnings Yield
1.7%
7.2%
14.6%
3.5%
4.1%
3.1%
-0.88%
1.4%
7.0%
3.1%
-10.4%
-2.3%
Payout Ratio
0.00%
73.0%
0.00%
125.8%
104.2%
·
·
·
·
0.00%
0.00%
·
Annual Payout
$0
$617.0K
$0
$464.0K
$1M
$1M
·
·
·
$0
$0
$42.0K
Per Share1
Metric
Trend
Q4 2022
Q4 2013
Q4 2010
Q4 2009
Q4 2008
Q4 2007
Q4 2006
Q4 2005
Q4 2004
Q4 2003
Q4 2002
Q4 2001
Q4 2000
Q4 1999
Q4 1998
Q4 1997
EPS (TTM)
$0.05
$-0.01
$-0.51
$0.01
·
·
·
·
·
·
·
·
·
·
·
·
Valuation (TTM)5
Metric
Trend
Q4 2022
Q4 2013
Q4 2010
Q4 2009
Q4 2008
Q4 2007
Q4 2006
Q4 2005
Q4 2004
Q4 2003
Q4 2002
Q4 2001
Q4 2000
Q4 1999
Q4 1998
Q4 1997
Revenue TTM
$15M
$19M
$22M
$27M
·
·
·
·
·
·
·
·
·
·
·
·
Net Income TTM
$539.0K
$-18.0K
$-757.0K
$32.0K
·
·
·
·
·
·
·
·
·
·
·
·
P/E
28.6
-511.0
-13.4
781.0
·
·
·
·
·
·
·
·
·
·
·
·
Earnings Yield
3.5%
-0.20%
-7.5%
0.13%
·
·
·
·
·
·
·
·
·
·
·
·
Annual Payout
$464.0K
$134.0K
$0
$147.0K
·
·
·
·
·
·
·
·
·
·
·
·
Most recent period on the left · null values shown as ·
Financial Statements
Income statement, balance sheet, cash flow — annual, last 5 years
16
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Revenue
$13M
$15M
$18M
$15M
$21M
Gross Margin %
27.7%
28.9%
21.5%
30.9%
26.6%
Operating Margin %
-1.8%
2.5%
-1.4%
0.76%
3.6%
Net Income
$167.0K
$845.0K
$2M
$539.0K
$989.0K
Diluted EPS
$0.02
$0.10
$0.24
$0.05
$0.13
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Debt / Equity
·
·
·
·
0.0
Current Ratio
2.0
2.3
1.9
2.1
1.8
Quick Ratio
0.9
1.4
1.0
1.3
1.0
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Free Cash Flow
$-1M
$776.0K
·
·
$2M
Institutional owners (13F)
7 filers
· $349K total
· As of June 30, 2026
17
Institutions that report holding this stock in their quarterly SEC Form 13F. Long positions only; a single filer may appear twice for separate option legs. Large offsetting put/call legs typically reflect market-making or hedged inventory, not directional conviction.
Holders7
Value held$349K
New positions3
Exited positions1
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
3 (+3 vs prior Q)
1 (-1 vs prior Q)
1 (0 vs prior Q)
1 (-1 vs prior Q)
+26K
Compared to Q1 2026. SEC Form 13F filings are due within 45 days of quarter-end plus a short buffer for late filers — quarters still inside that window are skipped in favor of the most recent fully-reported pair.
Investors who filed SEC Schedule 13D — beneficial ownership above 5% with an intent to influence the issuer (activist stakes, board campaigns, M&A). Each row shows the most recent known state of that filer's position.
Filer
Filed
Stake
Status
Purpose
Filing
T.C. Leung No Tax ID No. - Not U.S. Citizen, Pearl Venture LTD No Tax ID No. - Non U.S. Entity
×2 filings
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
My Metrics
Your personal watchlist — selected rows from Full Fundamentals
26
Pick the metrics that matter to you — click the + next to any row in Full Fundamentals above.
Your selection is saved and follows you across all tickers.
Source: SEC 20-F filed Apr 30, 2026
We use cookies to analyze site traffic and improve your experience.
Learn more
Cookie preferences
NecessaryEssential for basic site functions: language, theme, consent memory.
AnalyticsHelp us understand how visitors use the site. Anonymous traffic data.
MarketingMeasure ad effectiveness and show relevant ads. Google Ads cookies.
PersonalizationPersonalized content and ad recommendations based on your browsing.