$8.70

-0.05 (-0.57%)

Weekly Expected Move ±4.1%

$8 $8 $9 $9 $9

OTC · Technology · Semiconductors · Tech Score Sell · Power 48 · $39.0M mcap · 2M float · 0.328% daily turnover · Short 40% of daily vol

Revenue

$20M -14.3% ▼

5Y CAGR: +12.5%

Gross Profit

$5M -0.7% ▼

5Y CAGR: +18.0%

Operating Income

$2M -10.5% ▼

5Y CAGR: +28.8%

Net Income

$2M -6.2% ▼

5Y CAGR: +3.1%

EPS (Diluted)

$0.38 -7.3% ▼

5Y CAGR: +2.9%

EBITDA

$2M -9.4% ▼

5Y CAGR: +16.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$13M	$23M	$28M	$23M	$20M
YoY Growth	+23.4%	+74.5%	+19.2%	-18.3%	-14.3%
Cost of Revenue	$10M	$19M	$23M	$18M	$15M
Gross Profit	$4M	$5M	$5M	$5M	$5M
Gross Margin	26.2%	20.4%	18.8%	22.2%	25.7%
R&D Expenses	$236K	$376K	$502K	$565K	$434K
SG&A Expenses	$2M	$2M	$2M	$2M	$3M
Operating Expenses	$2M	$2M	$3M	$3M	$3M
Operating Income	$2M	$2M	$2M	$2M	$2M
Operating Margin	13.2%	10.6%	8.9%	8.9%	9.3%
Interest Expense	$32K	$0	$0	$0	$0
Income Before Tax	$2M	$2M	$3M	$2M	$2M
Tax Expense	$392K	$542K	$587K	$577K	$534K
Net Income	$2M	$2M	$2M	$2M	$2M
Net Margin	12.5%	8.3%	7.8%	8.1%	8.9%
EPS (Diluted)	$0.37	$0.43	$0.48	$0.41	$0.38
EBITDA	$2M	$3M	$3M	$3M	$2M
Shares Outstanding	5M	5M	5M	5M	5M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$4M	$5M	$4M	$4M	$5M	$7M	$8M	$9M
Cost of Revenue	$3M	$4M	$2M	$2M	$4M	$6M	$6M	$7M
Gross Profit	$1M	$1M	$1M	$1M	$1M	$1M	$2M	$2M
Gross Margin	28.1%	23.5%	30.6%	32.1%	25.2%	20.4%	24.9%	24.0%
R&D Expenses	$130K	$75K	$102K	$107K	$111K	$114K	$143K	$147K
SG&A Expenses	$600K	$628K	$668K	$695K	$680K	$724K	$842K	$730K
Operating Expenses	$730K	$703K	$770K	$802K	$791K	$838K	$984K	$877K
Operating Income	$359K	$482K	$303K	$356K	$540K	$631K	$1M	$1M
Operating Margin	9.2%	9.5%	8.6%	9.9%	10.2%	8.8%	12.9%	14.8%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$467K	$585K	$401K	$471K	$660K	$747K	$598K	$2M
Tax Expense	$106K	$156K	$91K	$107K	$150K	$186K	$136K	$340K
Net Income	$361K	$429K	$310K	$364K	$510K	$561K	$462K	$1M
Net Margin	9.3%	8.5%	8.8%	10.1%	9.6%	7.8%	5.7%	12.3%
EPS (Diluted)	$0.08	$0.09	$0.07	$0.08	$0.11	$0.12	$0.10	$0.26
EBITDA	$470K	$590K	$408K	$580K	$774K	$521K	$1M	$2M
Shares Outstanding	5M	5M	5M	5M	5M	5M	4M	4M

SCIA OTC