Skip to main content
$0.21 +0.01 (+3.02%) At close · Jul 28
Market Cap
$4.46M
Shares
21.45M

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
$697K +750%
FY2025 Revenue FY2020–FY2025
Net Income
-$10.51M -1.7%
FY2025 Net Income FY2020–FY2025
Gross Margin
60.98% 0pp
FY2025 Gross Margin FY2020–FY2025
Operating Margin
-1841.46% +10919.5pp
FY2025 Operating Margin FY2020–FY2025
Diluted EPS
-$1.29 +78.5%
FY2025 Diluted EPS FY2020–FY2025
Operating Cash Flow
-$7.74M +4.4%
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
$694K $697K $82K $27K $40K $18K $94K
$275K $272K $32K $23K $33K $8000 $55K
$419K $425K $50K $4000 $7000 $10K $39K
60.98% 60.98% 14.81% 17.5% 55.56% 41.49%
$6.43M $7.02M $5.11M $5.56M $5.8M $8.2M $4.32M
$1.13M $749K $96K
$21.06K
$7.03M $7.37M $6.34M $5.19M $5.07M $8.07M $1.71M
$13.42M $14.21M $11.53M $10.83M $10.87M $17.6M $6.03M
-$12.27M -$12.84M -$10.46M -$9.99M -$9.69M -$16.3M -$4.55M
-1841.46% -12760.98% -37003.7% -24235% -90566.67% -4840.43%
$19K $6.84M
-$15.47M $2.3M $135K $1.49M -$1.78M -$824K -$18.58M
-$27.74M -$10.53M -$10.33M -$8.5M -$11.47M -$17.13M -$23.13M
-$24K $1000 $24K
-$27.74M -$10.51M -$10.33M -$8.5M -$11.5M -$17.13M -$23.13M
-1507.75% -12597.56% -31477.78% -28737.5% -95144.44% -24609.57%
-$10.51M -$19.55M -$8.5M
USD/shares -$1.29 -$3.17 -$6.32 -$13.88 -$0.68 -$1.80
USD/shares -$1.29 -$6.00 -$6.32 -$13.88 -$0.68 -$1.80
shares 8.16M 3.26M 1.34M 827.91K 25.23M 12.82M
shares 8.16M 3.26M 1.34M 827.91K 25.23M 12.82M
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
EV/EBIT
P/E (TTM)
Peer median 150.22×

Peer medians compare against the 8 similar-size Semiconductor Equipment & Materials companies (of 29 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 FY2023
Semiconductor Materials Segment $697,000 $82,000 $27,000

By Product & Service (USD)

Component FY2025 FY2024
Materials $147,000 $40,000

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 FY2025 FY2024 FY2023
Semiconductor Materials Segment -$12,835,000 -$10,464,000 -$9,991,000

Operating Margin by Segment (%)

Component FY2025 FY2024 FY2023
Semiconductor Materials Segment -1841.5% -12761% -37003.7%
Key facts CIK 1817760 CUSIP 83193D203 13F (30d) 2 filings 2 filers Visit website Investor relations