Skip to main content
$5.50 +0.00 (+0.00%) At close · Apr 29
Market Cap
$12.07M
Shares
2.20M

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
$129.19M -9.6%
FY2025 Revenue FY2021–FY2025
Net Income
-$20.43M +53.6%
FY2025 Net Income FY2021–FY2025
Gross Margin
25.37% +3.3pp
FY2025 Gross Margin FY2021–FY2025
Operating Margin
-6.87% +12.2pp
FY2025 Operating Margin FY2021–FY2025
Diluted EPS
-$13.69 +65.2%
FY2025 Diluted EPS FY2021–FY2025
Operating Cash Flow
-$7.36M +76.1%
FY2025 Operating Cash Flow FY2021–FY2025

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

Line Item TTM FY2025 FY2024 FY2023 FY2022 FY2021
$129.19M $142.91M $184.65M $187.59M $148.51M
$96.42M $111.35M $146.77M $167.44M $140.1M
$32.78M $31.56M $37.88M $20.15M $8.41M
25.37% 22.08% 20.51% 10.74% 5.67%
$7.21M $13.93M $16.91M $16.73M $12.25M
$2.92M $5.87M $5.07M $5.65M $4.12M
$17.2M $21.29M $36.67M $14.13M $12.88M
$1.56M $2.89M $688K $0 $0
$4.57M $4.23M $990K $297K $242K
$1.23M $1.76M
$41.65M $58.75M $83.99M $73.7M $58.17M
-$8.87M -$27.19M -$46.1M -$53.55M -$49.76M
-6.87% -19.03% -24.97% -28.55% -33.51%
-$4.3M -$22.97M -$45.11M -$53.26M -$49.52M
$13.61M $14.23M $46.8M $31.45M $3.71M
$17K $1.05M $509K $7000 $5000
-$13.44M -$15.59M $118.69M -$42.43M -$6.58M
$205K $0
-$22.31M -$42.78M $72.59M -$95.98M -$56.34M
-$1.89M $1.25M -$2.14M
-$20.43M -$44.03M $74.73M -$95.98M -$56.34M
-15.81% -30.81% 40.47% -51.17% -37.94%
-$20.43M -$43.47M $74.17M -$95.98M -$56.34M
USD/shares -$13.69 -$39.36 $26.98 -$949.36 -$1,061.64
USD/shares -$13.69 -$39.36 $25.36 -$949.36 -$1,061.64
shares 1.49M 1.12M 2.77M 101.1K 53.07K
shares 1.49M 1.12M 2.95M 101.1K 53.07K
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
0.45×
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).

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
Full Service Outsourcing Flat Rate $128,566,000 $137,417,000
Membership $370,000 $447,000 $1,021,000 $3,495,000 $2,361,000
Software Licensing Arrangements $160,000 $4,667,000
Technology Service $88,000 $360,000 $237,000 $220,000 $215,000
Full Service Outsourcing Claim Cost Pass Through $10,000 $14,000
Full Service Outsourcing Claim Cost Pass-Through $38,000 $40,000 $59,000
Full Service Outsourcing Flat Rate $181,818,000 $183,715,000 $145,457,000
Software Licensing Arrangements $1,539,000 $119,000 $416,000
Key facts CIK 1603652 CUSIP 916931207 13F (30d) 1 filings 1 filers Visit website