Skip to main content
$1.13 +0.09 (+8.65%) At close · Jul 27
Market Cap
$4.81M
Shares
4.63M

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
$4.81M -35.2%
FY2026 Revenue FY2012–FY2026
Net Income
-$1.52M -1537.7%
FY2026 Net Income FY2010–FY2026
Gross Margin
28.43% -4.9pp
FY2026 Gross Margin FY2012–FY2026
Operating Margin
-48.01% -40.8pp
FY2026 Operating Margin FY2012–FY2026
Diluted EPS
-$0.33 -1750%
FY2026 Diluted EPS FY2010–FY2026
Operating Cash Flow
-$1.41M -291.9%
FY2026 Operating Cash Flow FY2010–FY2026

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

Line Item FY2026 FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018 FY2017 FY2016 FY2015 FY2014 FY2013 FY2012 FY2011 FY2010
$4.81M $7.41M $6.32M $10.24M $12.37M $9.17M $12.56M $14.28M $19.17M $19.6M $22.94M $22.37M $22.94M $21.93M $25.37M
$7000 $8000 $8000
$3.44M $4.94M $4.61M $7.1M $8.6M $6.46M $8.41M $10.7M $12.42M $14.03M $17.01M $16.66M $17.48M $17.03M $20.25M $24.59M $17.04M
$1.37M $2.47M $1.71M $3.14M $3.77M $2.71M $4.15M $3.58M $6.74M $5.57M $5.93M $5.72M $5.45M $4.9M $5.12M $6.55M $4.7M
28.43% 33.32% 27.02% 30.67% 30.49% 29.53% 33.07% 25.08% 35.18% 28.41% 25.85% 25.55% 23.77% 22.36% 20.19%
$3.55M $3.01M $2.48M $3.62M $3.2M $3.32M $3.41M $4.34M $4.8M $4.81M $4.41M $4.45M $4.66M $4.55M $4.89M $4.83M $4.37M
$5000 $0 $0 $8000 $16K
$319K $266K $317K $393K $557K $586K $670K $667K
-$2.31M -$535K -$1.63M -$477K $567K -$616K $747K -$755K $1.94M $761K $1.52M $1.27M $793K $355K $230K $1.73M $331K
-48.01% -7.22% -25.8% -4.66% 4.59% -6.72% 5.95% -5.29% 10.11% 3.88% 6.61% 5.68% 3.46% 1.62% 0.91%
$2.26M $1.03M $1.83M $1.66M $1.35M $941K $900K $2.39M
$0 $0 $1000 $9000 $24K $57K $47K
$159K $203K $248K $87K $11K $16K $65K $33K $16K $8000 $10K $18K $17K $14K $4000 $3000 $6000
$277K $682K $492K $164K $1000 $16K $149K $61K $134K $0 -$9000 $6000 -$26K $56K $140K $25K $79K
-$2.03M $147K -$1.14M -$313K $568K -$600K $896K -$694K $2.07M $761K $1.51M $1.28M $767K $411K $370K $1.75M $410K
-$486K $38K -$161K -$20K $101K -$146K $209K -$26K $512K $236K $243K $134K $172K -$37K $186K $123K $10K
-$1.52M $106K -$959K -$294K $443K -$461K $686K -$630K $1.55M $527K $1.25M $1.15M $596K $448K $184K $1.65M $420K
-31.72% 1.43% -15.17% -2.87% 3.58% -5.03% 5.46% -4.41% 8.09% 2.69% 5.45% 5.14% 2.6% 2.04% 0.73%
-$20K $3000 -$19K $1000 $467K -$454K $686K -$38K $10K -$2000 $13K -$7000 -$1000 $0 $0 -$22K $20K
-$1.62M $90K -$1.02M -$435K $92K -$609K $917K -$665K $1.69M $425K $1.21M $1.15M $587K $464K $184K $1.65M
USD/shares -$0.33 $0.02 -$0.22 -$0.07 $0.11 -$0.12 $0.18 -$0.17 $0.41 $0.14 $0.33 $0.30 $0.16 $0.12 $0.05 $0.44 $0.11
USD/shares -$0.33 $0.02 -$0.22 -$0.07 $0.11 -$0.12 $0.18 -$0.17 $0.41 $0.14 $0.33 $0.30 $0.16 $0.12 $0.05 $0.44 $0.11
shares 4.55M 4.4M 4.37M 4.07M 4.03M 4.01M 3.91M 3.8M 3.8M 3.8M 3.8M 3.79M 3.78M 3.78M 3.78M 3.77M 3.75M
shares 4.55M 4.4M 4.37M 4.07M 4.19M 4.01M 3.91M 3.8M 3.8M 3.8M 3.8M 3.79M 3.79M 3.78M 3.79M 3.78M 3.76M
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.

Capital Returned to Shareholders

Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2010–FY2025: $15K in buybacks, $12.18M in dividends.

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
Metal Fabrication median 5.33×
EV/EBIT
P/E (TTM)
Metal Fabrication median 25.06×

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 Geography (USD)

Component FY2026 FY2025 FY2024 FY2023 FY2022 FY2021
Europe $3,784,000 $6,324,000 $4,214,000 $8,268,000 $8,761,000 $7,269,000
Metal Stamping and Mechanical OEM $2,713,000 $4,500,000
Electric $2,078,000 $2,912,000
HK and CN $629,000 $794,000 $906,000 $1,510,000 $2,105,000 $1,554,000
North America $362,000 $291,000 $1,201,000 $437,000 $1,423,000 $308,000
Other Asian Countries $30,000 $3,000 $27,000 $76,000 $37,000
Other Services $14,000

By Product & Service (USD)

Component FY2026 FY2025 FY2024 FY2023 FY2022
Sale of Products $4,791,000 $7,412,000 $5,503,000 $10,201,000 $12,351,000
Value Added Taxes and Surcharges $67,000 $77,000 $85,000 $106,000
Other Service Income $14,000
Maintenance Service Income $41,000 $14,000
Subcontracting Income $818,000
Key facts CIK 1026785 CUSIP G4481U106 13F (30d) 1 filings 1 filers Visit website