Skip to main content
$2.21 +0.09 (+4.25%) At close · Jul 29
Market Cap
$12.29M
Shares
5.60M

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
$3.14M +1.9%
FY2025 Revenue FY2020–FY2025
Net Income
-$8.33M +33.6%
FY2025 Net Income FY2020–FY2025
Operating Margin
-244% +59.9pp
FY2025 Operating Margin FY2020–FY2025
Diluted EPS
-$2.67 +76.5%
FY2025 Diluted EPS FY2020–FY2025
Operating Cash Flow
-$5.69M +36.3%
FY2025 Operating Cash Flow FY2020–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
$3.35M $3.14M $3.08M $4.56M $5.39M $0 $904K
-$81.59K -$73.27K -$8890 -$39.97K -$182.79K
$2.33M $2.17M $2.14M $2.35M $2.47M $2.53M $2.74M
$6.54M $6.47M $8.51M $8.4M $12.44M $8.31M $6.38M
$132K $134K $136K $160K $107K $70K $9000
$793.51K $767.07K $729.4K $789.59K $760.5K $573.76K $406.24K
$11.12M $10.8M $12.45M $12.45M $17.46M $12.57M $11.04M
-$7.77M -$7.66M -$9.37M -$7.89M -$12.08M -$8.89M -$8.4M
-244% -303.91% -173.01% -224.3% -928.78%
-$6.97M -$6.89M -$8.64M -$7.1M -$11.32M -$8.32M -$7.99M
-$379.58K -$416.82K -$1.23M $238.68K $8459 -$167.91K -$2.29M
$108K $108K
-$80.03K -$75.03K $0
-$8.38M -$8.31M -$10.6M -$7.65M -$12.07M -$9.06M -$10.68M
$13.78K $13.78K $7806 -$13.49K $21.08K
-$14.19M -$8.33M -$12.54M -$7.64M -$12.09M -$9.06M -$10.68M
-265.17% -406.98% -167.48% -224.54% -1181.81%
$0 $0 $0 $0 $0 -$1743 -$63
-$8.5M -$8.49M -$12.5M -$7.74M -$12.04M -$8.92M -$10.64M
USD/shares -$2.67 -$11.36 -$16.07 -$2.55 -$2.40 -$4.50
USD/shares -$2.67 -$11.36 -$16.07 -$2.55 -$2.40 -$4.50
shares 3.11M 1.1M 475.17K 4.73M 3.77M 2.36M
shares 3.11M 1.1M 475.17K 4.73M 3.77M 2.36M
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 0.48×
EV/EBIT
P/E (TTM)
Peer median 8.03×

Peer medians compare against the 62 similar-size Software - Application companies (of 201 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 $3,137,000 $3,084,000

By Geography (USD)

Component FY2025 FY2024
United States $3,120,000 $3,080,000
Non Us $17,000 $4,000

By Product & Service (USD)

Component FY2025 FY2024 FY2023 FY2022 FY2021 FY2020
Professional Services Over Time $2,791,488 $1,509,348 $4,260,275 $4,415,512
License Fees Over Time $348,000 $573,000 $300,000 $250,000
License Fees One Time $0 $1,000,000 $0
License Fees $200,000 $150,000
Professional Services $3,477,896 $2,498,322
Termination Expense Reimbursement One Time $719,565
Key facts CIK 1718939 CUSIP 873048508 13F (30d) 5 filings 5 filers Visit website Investor relations