Skip to main content
$0.75 +0.05 (+6.65%) Earnings today
Market Cap
$86.64M
Shares
122.65M

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
$1.03M +33.6%
FY2025 Revenue FY2021–FY2025
Net Income
-$46.42M +5.9%
FY2025 Net Income FY2021–FY2025
Gross Margin
-78.17% +24pp
FY2025 Gross Margin FY2021–FY2025
Operating Margin
-4698.34% +1766.9pp
FY2025 Operating Margin FY2021–FY2025
Diluted EPS
-$0.42 +31.1%
FY2025 Diluted EPS FY2022–FY2025
Operating Cash Flow
-$38.12M -17.3%
FY2025 Operating Cash Flow FY2021–FY2025

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

Line Item FY2026 (G) FY2025 FY2024 FY2023 FY2022 FY2021
$4M – $6M $1.03MG $768K $1.47M $3.52M $2.25M
$1.83M $1.55M $1.51M $1.28M $1.44M
-$802K -$785K -$38K $2.23M $809K
-78.17% -102.21% -2.59% 63.52% 35.97%
$34.82M $35.09M $34.08M $36.73M $28.56M
$5.04M $5.43M $5.19M $4.62M $1.81M
$7.54M $8.35M $7.57M $8.61M $3.71M
$47.4M $48.87M $46.85M $49.97M $34.09M
-$48.21M -$49.65M -$46.89M -$47.73M $33.28M
-4698.34% -6465.23% -3189.46% -1357.15% 1479.68%
$1.78M $336K $3.39M $24.81M
$46.42M $49.32M $43.5M $40.49M $58.09M
-$46.42M -$49.32M -$43.5M -$40.49M -$58.09M
-4524.46% -6421.48% -2959.18% -1151.38% -2583.01%
-$46.42M -$40.49M
USD/shares -$0.42 -$0.61 -$0.60 -$0.64
USD/shares -$0.42 -$0.61 -$0.71 -$0.80
shares 111.38M 80.95M 72.02M 68.49M
shares 111.38M 80.95M 62.39M 60.96M
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. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.

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
EV/EBIT
P/E (TTM)
Peer median 63.14×

Peer medians compare against the 18 similar-size Scientific & Technical Instruments companies (of 40 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 FY2023
CODM Adjusted EBITDA -$1,026,000 -$768,000 -$1,470,000

By Geography (USD)

Component FY2025 FY2024 FY2023 FY2022 FY2021
Sweden $747,000 $224,000 $247,000 $1,276,000 $928,000
United States $204,000 $220,000 $148,000 $135,000 $63,000
Israel $53,000 $50,000 $50,000 $25,000 $34,000
Hong Kong SAR China $16,000 $266,000 $35,000
China $6,000 $254,000 $639,000 $1,476,000 $702,000
Other Geographical $39,000
Switzerland $197,000 $53,000
Germany $20,000 $81,000 $284,000 $351,000
Italy $124,000

By Product & Service (USD)

Component FY2023 FY2021
Other Geographical $39,000 $83,000

Segment Operating Income

Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.

By Segment (USD)

Component FY2025 FY2024 FY2023
CODM Adjusted EBITDA -$48,205,000 -$49,653,000 -$46,885,000
Key facts CIK 1861841 CUSIP M1R95N100 13F (30d) 12 filings 12 filers Visit website Investor relations