Skip to main content
$0.02 +0.00 (+2.50%) At close · Jul 29
Market Cap
$3.88M
Shares
203.98M

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
$13.79M -12.2%
FY2025 Revenue FY2012–FY2025
Net Income
-$958K +60%
FY2025 Net Income FY2011–FY2025
Gross Margin
48.97% +3.3pp
FY2025 Gross Margin FY2013–FY2025
Operating Margin
-3.41% +10.5pp
FY2025 Operating Margin FY2013–FY2025
Diluted EPS
-$0.01 0%
FY2025 Diluted EPS FY2017–FY2025
Operating Cash Flow
-$407K +52.7%
FY2025 Operating Cash Flow FY2011–FY2025

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

Line Item TTM FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018 FY2017 FY2016 FY2015 FY2014 FY2013 FY2012 FY2011
$13.38M $13.79M $15.71M $16M $16.21M $20.05M $24.43M $53.7M $48.24M $20.68M $11.06M $11.53M $10.19M $2.15M $0
-$895K -$1.54M -$140K -$9000 $15K -$153K
$6.72M $7.04M $8.54M $8.92M $10.66M $11.43M $13.42M $18.61M $14.37M $6.19M $4.06M $4.8M $4.39M $880.47K $0
$6.66M $6.75M $7.17M $7.09M $5.55M $8.62M $11.01M $35.09M $33.88M $14.49M $7M $6.73M $5.8M $1.27M $0
48.97% 45.64% 44.27% 34.25% 42.98% 45.07% 65.35% 70.22% 70.07% 63.27% 58.38% 56.95% 59.13%
$110K $122K $118K $151K $307K $1.19M $2.94M $5.88M $1.89M $724K $1.16M $1.32M $999.28K $524.48K $0
$2.98M $3.15M $3.99M $3.74M $12.09M $25.88M $30.66M $46.45M $21.75M $16.19M $13.13M $17.38M $13.36M $2.37M $43.02K $96.52K
$7.35M $7.62M $9.24M $9.75M $12.09M $25.88M $30.66M $46.45M $21.75M $16.19M $13.13M $17.38M $139.54K $88.09K
$24K $21K $1000 $821.5K $753.5K
$192K $334K $235K $992K $1.15M $872K $716K $519K $183K $1.05M $1.01M $933.6K $767.25K $0
$12.4M $27.06M $33.6M $52.33M $23.63M $19.35M $20.07M $18.7M $14.36M $2.89M $43.02K $88.09K
-$799K -$470K -$2.19M $3.36M -$6.85M -$18.45M -$22.59M -$17.24M $10.25M -$4.86M -$13.07M -$11.21M -$8.55M -$1.62M -$43.02K
-3.41% -13.94% 20.99% -42.25% -92.01% -92.48% -32.11% 21.24% -23.5% -118.2% -97.23% -83.93% -75.08%
-$278K -$1.86M $3.6M -$5.86M -$17.29M -$21.72M -$16.52M $10.77M -$4.68M -$12.02M -$10.2M -$7.62M -$850.08K -$43.02K
$517K $212K $153K $507K $1.09M $968.62K $615.34K $372.11K $2593 $2088
-$479K -$212K -$264K -$1.54M -$153K -$519K -$1.07M -$1.02M $7.24M -$682.86K
$0 -$38.55K -$310.75K $0
-$1.49M -$949K -$2.4M $3.1M -$8.26M -$15.64M -$22.6M -$17.23M $10.09M -$5.38M -$14.14M -$12.23M
$2000 $9000 -$8000 -$6000 -$47K -$87K -$317K -$615K $93K -$482K $0 $0 $0 $0 $0
-$1.49M -$958K -$2.39M $3.1M -$8.21M -$15.55M -$22.28M -$16.61M $10M -$4.9M -$14.14M -$12.23M -$1.31M -$2.3M -$45.61K -$90.18K
-6.95% -15.24% 19.38% -50.69% -77.58% -91.22% -30.93% 20.73% -23.68% -127.85% -106.1% -12.87% -106.78%
-$2.39M $3.1M -$9.13M -$15.55M
-$1.47M -$884K -$2.42M $3.11M -$8.21M
USD/shares -$0.01 -$0.01 $0.02 -$0.07 -$0.14 -$0.22 -$0.17 $0.11 -$0.06 -$0.35 -$0.04 -$0.23
USD/shares -$0.01 -$0.01 $0.02 -$0.07 -$0.14 -$0.22 -$0.17 $0.09 -$0.06
shares 184.26M 175.59M 153.95M 138.03M 107.82M 99.91M 97.86M 91.92M 80.43M 52.66M 35.14M 31.58M 9.88M 7M 6.97M
shares 184.26M 175.59M 153.96M 138.03M 107.82M 99.91M 97.86M 114.47M 80.43M 52.66M 35.14M 9.88M 7M
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. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.

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 0.45×
EV/EBIT
P/E (TTM)
Peer median 27.12×

Peer medians compare against the 27 similar-size Drug Manufacturers - Specialty & Generic companies (of 91 listed).

Valuation over time computed as of each quarter's filing date

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 FY2021 FY2020 FY2019
Consumer Products $20,048,000 $24,429,000 $53,696,000
Specialty Pharmaceuticals $0 $0 $0

By Product & Service (USD)

Component FY2022 FY2021 FY2020 FY2019
Shipping And Handling $100,000 $100,000 $200,000 $300,000

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 FY2021 FY2020 FY2019
Specialty Pharmaceuticals -$5,787,000 -$2,376,000 -$3,817,000
Consumer Products -$12,659,000 -$20,216,000 -$13,423,000

Operating Margin by Segment (%)

Component FY2021 FY2020 FY2019
Consumer Products -63.1% -82.8% -25%
Key facts CIK 1510964 CUSIP 126654102 Visit website Investor relations