Loading the section
Company reports as filed with the U.S. Securities and Exchange Commission.
| Metric | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 |
|---|---|---|---|---|
| Revenue | 17m | 14m | 10m | 6m |
| Cost of revenue | 15m | 12m | 9m | 5m |
| Gross profit | 2m | 2m | 976,000 | 799,000 |
| Selling, general and administrative | 7m | 5m | 4m | 4m |
| Operating income | −8m | −6m | −5m | −5m |
| Pre-tax income | −5m | −7m | −5m | −2m |
| Income tax | −736,000 | 310,000 | 32,000 | −6,000 |
| Net income | −4m | −8m | −5m | −2m |
| Earnings per share | −81.07 | −11.91 | −50.44 | −43.16 |
| Earnings per share, diluted | −81.07 | −11.91 | −50.44 | −43.16 |
| Weighted average shares | 45,357 | 655,123 | 91,114 | 51,032 |
| Weighted average shares, diluted | 45,357 | 655,123 | 91,114 | 51,032 |
| Metric | Aug 19, 2026 | Aug 18, 2026 | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 |
|---|---|---|---|---|---|---|---|
| Cash and equivalents | — | — | 2m | 3m | 535,000 | 8m | 393,000 |
| Receivables | — | — | 691,000 |
| Metric | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 |
|---|---|---|---|---|
| Operating cash flow | −6m | −6m | −3m | −5m |
| Depreciation and amortisation | — | 788,000 | 738,000 | 570,000 |
| Share-based compensation | 688,000 | — | — |
Amounts in USD unless stated otherwise. Sources: Nasdaq Trader, Yahoo Finance, U.S. Securities and Exchange Commission (EDGAR)
| 420,000 |
| 629,000 |
| — |
| — |
| Inventory | — | — | 5m | 4m | 2m | — | — |
| Current assets | — | — | 8m | 8m | 4m | — | — |
| Property, plant and equipment | — | — | 328,000 | 184,000 | 59,000 | — | — |
| Goodwill | — | — | 951,000 | — | — | — | — |
| Total assets | — | — | 22m | 14m | 12m | — | — |
| Current liabilities | — | — | 4m | 2m | 2m | — | — |
| Total liabilities | — | — | 10m | 8m | 4m | — | — |
| Equity | — | — | 11m | 6m | 9m | 13m | 1m |
| Shares outstanding | — | — | 250,727 | 2m | 93,561 | — | — |
| Shares issued | — | — | 250,727 | 2m | 93,561 | — | — |
| Capital expenditure | 11,000 | 144,000 | 25,000 | 41,000 |
| Investing cash flow | −5m | −572,000 | −5m | −41,000 |
| Financing cash flow | 10m | 8m | −86,000 | 13m |