Skip to main content
$0.40 0.00 (-0.20%)
Market Cap
$3.15M
Shares
7.85M

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
$869.46K -82.4%
FY2025 Revenue FY2013–FY2025
Net Income
-$28.3M -467.6%
FY2025 Net Income FY2013–FY2025
Gross Margin
95.36% -2.5pp
FY2025 Gross Margin FY2017–FY2025
Operating Margin
-957.07% -887.6pp
FY2025 Operating Margin FY2016–FY2025
Diluted EPS
-$20.39 +29.3%
FY2025 Diluted EPS FY2013–FY2025
Operating Cash Flow
-$5.34M -9.4%
FY2025 Operating Cash Flow FY2013–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
$739.5K $869.46K $4.95M $8.49M $5.48M $4.72M $1.75M $1.01M $111.17K $21.51K $44.88K $93.63K $4679 $8127
$5.48M $4.72M $1.75M
$14.3K $40.34K $108.06K $85.04K $110.12K $759.16K $11.11K $25.2K $23.89K
$725.21K $829.12K $4.84M $8.41M $5.37M $3.96M $1.74M $988.41K $87.29K $21.51K
95.36% 97.82% 99% 97.99% 83.92% 99.37% 97.51% 78.52% 100%
$5.06M $5.22M $3.43M
$4.86M $3.43M $1.74M $1.6M $464.96K $72.75K $54.22K $66.75K $25.2K $255.19K $656K $13.18K $14.82K
$80.91K $35.48K $93.86K $96.41K
$10.23M $9.15M $8.29M $6.14M $6.4M $4.36M $595.23K $363.98K $279.34K $570.55K $752.12K $944.84K $14.42K $34.5K
-$9.5M -$8.32M -$3.44M $2.27M -$1.03M -$401.5K $1.15M $624.43K -$192.05K -$549.04K -$707.24K
-957.07% -69.52% 26.75% -18.81% -8.5% 65.42% 61.6% -172.76% -2552.74% -1575.91%
$83.2K $41.29K $45.99K $93.84K $126.37K $87.33K $18.88K $19.41K $69.49K $115.3K $113.64K $76.77K $18.24K $18.87K
-$18.63M -$19.98M -$3.88M $1.54M $5.08M $2.48M -$722.37K -$37.81K $323.18K -$279.08K -$128.64K -$81.96K -$18.24K
-$527.54K -$6000 -$15K -$12.5K
-$28.13M -$28.3M -$7.33M
-$2.34M $854K $544K $613K -$129K -$3745
-$28.13M -$28.3M -$4.99M $2.95M $3.5M $1.47M $604.85K $582.88K $131.13K -$828.12K -$835.87K -$485.67K -$27.99K -$26.37K
-3255.05% -100.7% 34.79% 63.92% 31.13% 34.49% 57.51% 117.95% -3850.29% -1862.55% -518.7% -598.1% -324.47%
-$28.13M -$28.3M -$4.99M $2.95M $3.5M $1.47M $604.85K $582.88K $131.13K -$828.12K -$835.87K -$485.67K -$27.99K -$26.37K
$27.99K $26.37K
USD/shares -$20.39 -$28.83 $44.10 $91.70 $82.60 $105.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
USD/shares -$20.39 -$28.83 $44.10 $88.90 $62.30 $105.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
shares 1.39M 172.94K 66.82K 38.09K 17.86K 5746.9143 5298.014 4554.7161 3658.536 3614.5199 3571.4286 3571.4286 3571.4286
shares 1.39M 172.94K 66.82K 39.26K 23.53K 5746.9143 5298.014 4554.7161 3658.536 3614.5199 3571.4286 3571.4286 3571.4286
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 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 Product & Service (USD)

Component FY2025 FY2024 FY2023 FY2022 FY2021
Fees from Online Services $869,460 $1,317,535 $933,665 $1,602,602 $834,981
Consulting Services $3,633,900 $7,560,320 $3,878,233 $3,886,022
Key facts CIK 1414767 CUSIP 64113L202 Visit website