Skip to main content
$39.49 +0.00 (+0.00%) At close · Jul 23
Market Cap
$1.99B
Shares
50.41M

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
$2.85M +221.4%
FY2025 Revenue FY2022–FY2025
Net Income
-$7.08M -120.3%
FY2025 Net Income FY2022–FY2025
Gross Margin
1.96%
FY2025
Operating Margin
-153.27% -57.9pp
FY2025 Operating Margin FY2022–FY2025
Diluted EPS
-$628.80 +17.6%
FY2025 Diluted EPS FY2022–FY2025
Operating Cash Flow
-$4.73M +14.4%
FY2025 Operating Cash Flow FY2022–FY2025

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

Line Item TTM FY2025 FY2024 FY2023 FY2022
$4.56M $2.85M $885.5K $799.75K $4.5M
$76.05K -$72.12K
$4.47M $2.79M
$94.23K $55.75K
1.96%
$120K $27.27K
$3.91M $4.41M $844.84K $2.19M $2.25M
$3.91M $4.42M $844.84K $4.78M $5.31M
-$3.81M -$4.36M -$844.84K -$3.98M -$809.98K
-153.27% -95.41% -498.16% -17.99%
$72.12K $10.11K
-$284.57K -$2.45M $237.95K -$39.2K -$310.11K
-$2.15M
-$3.96M -$6.81M -$606.89K -$4.02M -$1.12M
$800 $800 $9915
-$3.96M -$7.08M -$3.21M -$3.9M -$1.01M
-248.73% -362.94% -487.13% -22.4%
$69.52K -$37.3K -$127.43K -$121.35K
USD/shares -$628.80 -$763.20 -$1,032.00 -$288.00
USD/shares -$628.80 -$763.20 -$1,032.00 -$288.00
shares 11.25K 4213.0479 3782.3125 3589.7546
shares 11.25K 4213.0479 3782.3125 3589.7546
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 the industry, and each ratio recomputed as of past filing dates.

Valuation

EV/Revenue
Steel median 2.02×
EV/EBIT
Steel median 22.01×
P/E (TTM)
Steel median 25.78×

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 FY2025
Hong Kong SAR China $2,846,250

By Product & Service (USD)

Component FY2025 FY2024 FY2023
Product $2,846,250 $395,495 $799,747
Licensing Income $285,000
Service $205,000
Key facts CIK 1961847 CUSIP 4576JP406 13F (30d) 1 filings 1 filers Visit website