Skip to main content
$4.51 -0.27 (-5.65%) At close · Jul 29
Market Cap
$108.03M
Shares
22.60M

Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.

Revenue
$5.98M -41.4%
FY2025 Revenue FY2024–FY2025
Net Income
-$24.93M -3108.2%
FY2025 Net Income FY2022–FY2025
Gross Margin
47.7% +41.3pp
FY2025 Gross Margin FY2024–FY2025
Operating Margin
-10.27% +14.8pp
FY2025 Operating Margin FY2024–FY2025
Diluted EPS
-$1.36 -3300%
FY2025 Diluted EPS FY2024–FY2025
Operating Cash Flow
-$5.56M -1077.4%
FY2025 Operating Cash Flow FY2023–FY2025

Chart any reported metric, KPI or segment over time — the full statement history lives here

Line Item TTM FY2025 FY2024 FY2023 FY2022
$5.98M $10.2M
$3.13M $9.54M
$2.85M $655.98K
47.7% 6.43%
$58.07K $255.41K
$612.99K $2.03M
$2.8M $2.19M
$3.47M $3.21M
$262.1K -$614.19K -$2.55M -$676.32K -$80.81K
-10.27% -25.04%
$24.62K $7943
$1.32M $2.67M $3.58M $38.23K
-$24.96M -$24.31M $1.78M $3.58M $38.23K
-$92.32K
-$24.92M -$769.14K
$4651 $7824
-$24.7M -$24.93M -$776.96K $2.9M -$42.58K
-416.77% -7.62%
-$24.93M -$776.69K
USD/shares -$1.36 -$0.04
USD/shares -$1.36 -$0.04
shares 18.29M 18M
shares 18.29M 18M
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing. TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest.

Price & Valuation

Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.

Valuation

EV/Revenue
Peer median 0.97×
EV/EBIT
P/E (TTM)
Peer median 9.77×

Peer medians compare against the 16 similar-size Computer Hardware companies (of 33 listed).

Revenue Breakdown

Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.

Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.

By Segment (USD)

Component FY2025 FY2024
Reportable Segment Aggregation Before Other Operating Segment $5,980,847 $10,200,957

By Geography (USD)

Component FY2025 FY2024
North America $4,065,747 $7,480,902
Europe $1,915,100 $2,720,055

By Product & Service (USD)

Component FY2025 FY2024
Revenue Share Related Party $2,895,956 $2,754,788
Product Revenue $2,346,474 $7,439,899
Product Revenue Related Party $515,756 $6,270
Intelligent Information Service Related Party $222,661
Key facts CIK 1937891 CUSIP 001661107 13F (30d) 2 filings 2 filers Visit website Investor relations