Price
1D
5D
1M
6M
YTD
1Y
5Y
Candles
Bars
Line
Area
SMA20 SMA50
SMA200 EMA21
BOLL VWAP
VOL
RSI MACD
Cursor
Trend
Level
Zone
Measure
Clear
LOG
RESET
Too many bars for candle bodies at this width — showing high/low range per bar. Zoom in or pick a shorter range.
Options chain Account required
Expiry Loading… Spot 0.14
Calls Strike Last Bid Ask Vol OI IV
000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0%
Puts Strike Last Bid Ask Vol OI IV
000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0%
Free account required
Every listed expiry, both sides of the book, with volume, open interest and implied volatility.
Trailing performance Price return · vs SPY
Return vs SPY
Price return only. Dividends are not reinvested, so total return on a dividend payer will be higher than shown.
Fundamentals TTM · reported
Market cap —
Enterprise value —
Revenue (TTM) —
Gross profit —
EBITDA —
Net income —
EPS (TTM) —
Free cash flow —
Total cash —
Total debt —
Book value / share —
Shares outstanding —
Float —
Short % of float —
Dividend yield —
Beta (5Y) —
Valuation & profitability ratios Account required
Trailing P/E —
Forward P/E —
PEG ratio —
Price / sales —
Price / book —
EV / revenue —
EV / EBITDA —
Gross margin —
Operating margin —
Profit margin —
Return on equity —
Return on assets —
Debt / equity —
Current ratio —
Free account required
Fourteen ratios including P/E, PEG, EV/EBITDA, margins and return on equity.
Financial statements As reported · 5 years · 6 quarters
Income Balance sheet Cash flow
Annual Quarterly
Blank means not reported, not zero
Line item 2025 2024 2023 2022 YoY
Total revenue
$0 $0 $0 $0
—
Operating revenue
$0 $0 $0 $0
—
Selling, general & admin
$580.56K $136.06K $533.80K $92.17K
+326.7%
Total operating expense
$666.41K $299.38K $696.60K $213.67K
+122.6%
Operating income
-$666.41K -$299.38K -$696.60K -$213.67K
-122.6%
Net interest income
-$912 $7.11K -$3.52K -$16.23K
-112.8%
Pre-tax income
-$667.32K -$292.28K -$589.52K -$208.62K
-128.3%
Tax provision
-$23.00K -$3.00K -$125.00K $87.00K
-666.7%
Net income
-$644.32K -$289.28K -$464.52K -$295.62K
-122.7%
Net income to common
-$644.32K -$289.28K -$464.52K -$295.62K
-122.7%
Basic EPS
-0.01 0.00 -0.01 -0.00
—
Diluted EPS
-0.01 0.00 -0.01 -0.00
—
EBIT
-$666.41K -$291.28K -$586.01K -$192.39K
-128.8%
EBITDA
-$666.41K -$291.28K -$586.01K -$192.39K
-128.8%
Basic shares
101.28M 97.10M 89.71M 81.69M
+4.3%
Diluted shares
101.28M 97.10M 89.71M 81.69M
+4.3%
Line item 2025 2024 2023 2022 2021 YoY
Cash & equivalents
$254.67K $489.31K $475.17K $422.91K —
-48.0%
Cash & short-term investments
$254.67K $489.31K $475.17K $422.91K —
-48.0%
Accounts receivable
$66.78K $84.13K $36.20K $35.07K —
-20.6%
Total current assets
$321.45K $573.45K $511.37K $457.98K —
-43.9%
Property, plant & equipment
$8.70M $8.22M $7.02M $6.47M —
+5.8%
Total assets
$9.02M $8.79M $7.53M $6.93M —
+2.6%
Total current liabilities
$754.79K $716.43K $573.21K $724.30K —
+5.4%
Current debt
$100.00K $100.00K $100.00K $200.00K —
0.0%
Long-term debt
— — — $35.30K $100.00K
—
Total debt
$100.00K $100.00K $100.00K $235.30K —
0.0%
Total liabilities
$1.11M $1.09M $953.21K $1.26M —
+1.4%
Retained earnings
-$8.97M -$8.33M -$8.04M -$7.57M —
-7.7%
Shareholder equity
$7.91M $7.70M $6.58M $5.67M —
+2.8%
Working capital
-$433.34K -$142.98K -$61.84K -$266.32K —
-203.1%
Net tangible assets
$7.91M $7.70M $6.58M $5.67M —
+2.8%
Shares issued
102.42M 100.08M 94.59M 85.68M —
+2.3%
Line item 2025 2024 2023 2022 2021 YoY
Net income
-$644.32K -$289.28K -$464.52K -$295.62K —
-122.7%
Stock-based compensation
$452.00K $0 $334.00K $0 —
—
Change in working capital
$5.39K -$12.81K $80.21K $31.86K —
+142.1%
Operating cash flow
-$209.93K -$305.09K -$285.90K -$176.76K —
+31.2%
Capital expenditure
— — — -$432.20K -$342.90K
—
Investing cash flow
-$437.80K -$1.10M -$477.83K -$432.20K —
+60.3%
Financing cash flow
$413.08K $1.42M $816.00K $829.35K —
-70.9%
Free cash flow
-$209.93K -$305.09K -$285.90K -$176.76K —
+31.2%
End cash position
$254.67K $489.31K $475.17K $422.91K —
-48.0%
Line item 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 YoY
Total revenue
$0 $0 $0 $0 $0
—
Operating revenue
$0 $0 $0 $0 $0
—
Selling, general & admin
$9.30K $47.29K $472.22K $41.47K $19.58K
-80.3%
Operating income
-$51.40K -$87.08K -$484.94K -$62.65K -$31.74K
+41.0%
Net interest income
-$192 -$194 -$323 -$179 -$216
+1.0%
Pre-tax income
-$51.59K -$87.28K -$485.26K -$62.83K -$31.95K
+40.9%
Net income
-$51.59K -$61.28K -$485.26K -$62.83K -$31.95K
+15.8%
Net income to common
-$51.59K -$61.28K -$485.26K -$62.83K -$31.95K
+15.8%
Basic EPS
0.00 — 0.00 0.00 0.00
—
Diluted EPS
0.00 — 0.00 0.00 0.00
—
EBIT
-$51.40K -$87.08K -$484.94K -$62.65K -$31.74K
+41.0%
EBITDA
-$51.40K -$87.08K -$484.94K -$62.65K -$31.74K
+41.0%
Basic shares
103.74M — 101.96M 100.35M 94.59M
—
Diluted shares
103.74M — 101.96M 100.35M 94.59M
—
Line item 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 YoY
Cash & equivalents
$358.48K $254.67K $471.71K $517.15K $488.51K
+40.8%
Cash & short-term investments
$358.48K $254.67K $471.71K $517.15K $488.51K
+40.8%
Accounts receivable
$87.82K $66.78K $81.96K $58.30K $54.82K
+31.5%
Total current assets
$446.30K $321.45K $553.66K $575.44K $543.32K
+38.8%
Property, plant & equipment
$8.72M $8.70M $8.60M $8.27M $8.12M
+0.2%
Total assets
$9.16M $9.02M $9.16M $8.85M $8.67M
+1.6%
Total current liabilities
$718.31K $754.79K $808.44K $643.99K $586.89K
-4.8%
Current debt
$100.00K $100.00K $100.00K $100.00K $100.00K
0.0%
Total debt
$100.00K $100.00K $100.00K $100.00K $100.00K
0.0%
Total liabilities
$1.07M $1.11M $1.19M $1.02M $963.89K
-3.3%
Retained earnings
-$9.02M -$8.97M -$8.91M -$8.42M -$8.36M
-0.6%
Shareholder equity
$8.09M $7.91M $7.97M $7.82M $7.70M
+2.3%
Working capital
-$272.01K -$433.34K -$254.78K -$68.55K -$43.57K
+37.2%
Net tangible assets
$8.09M $7.91M $7.97M $7.82M $7.70M
+2.3%
Shares issued
103.74M 102.42M 102.42M 100.35M 100.35M
+1.3%
Line item 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 YoY
Net income
-$51.59K -$64.28K -$485.26K -$62.83K -$31.95K —
+19.7%
Stock-based compensation
— $0 — — — $0
—
Change in working capital
-$105.39K $41.52K -$7.16K $97.78K -$126.75K —
-353.8%
Operating cash flow
-$156.98K -$45.76K -$40.42K $34.95K -$158.70K —
-243.1%
Capital expenditure
— — -$186.86K — — —
—
Investing cash flow
-$133.43K -$180.18K -$186.86K -$188.66K $117.90K —
+25.9%
Financing cash flow
$0 $8.90K $181.84K $222.34K $0 —
-100.0%
Free cash flow
-$156.98K $211.86K -$227.28K -$35.80K -$158.70K —
-174.1%
End cash position
$358.48K $254.67K $471.71K $517.15K $488.51K —
+40.8%
Analyst targets & ownership Account required
Mean target —
High target —
Low target —
Implied upside —
Analyst count —
Consensus —
Strong buy / Buy — / —
Hold —
Sell / Strong sell — / —
Held by insiders —
Held by institutions —
Institutions holding —
Free account required
Price targets, consensus spread, insider and institutional ownership.
Moving averages & technicals Computed from 2Y daily closes
SMA 10
0.14
-1.46% from price
SMA 20
0.14
-0.71% from price
SMA 50
0.13
+4.63% from price
SMA 100
0.15
-9.70% from price
SMA 200
0.19
-24.99% from price
EMA 12
0.14
-2.15% from price
EMA 26
0.14
-2.59% from price
EMA 50
0.14
-3.89% from price
MACD (12,26,9)
-0.00
Hist -0.00
ATR (14)
0.01
5.10% of price
Realised vol 30D
87.3%
Annualised
Bollinger upper
0.15
20, 2σ
Bollinger lower
0.13
20, 2σ
50 / 200 cross
Death
0.13 vs 0.19
Trend bias
Below 200
-24.99%
Risk profile Daily returns · 1Y window
Beta vs SPY
0.20
Less volatile than market
Correlation to SPY
0.03
Largely independent
Realised vol 30D
87.3%
Annualised
Market vol 1Y
12.9%
SPY, annualised
Max drawdown 1Y
-64.5%
Peak to trough
Max drawdown 5Y
-77.6%
Peak to trough
Beta (reported)
—
5Y monthly, from filing
Headlines TRO.V · links out to the publisher
PRIVATE STRATEGY · BY QUALIFICATION
The same data. A different seat.
The research you are reading is the input layer for a discretionary options program we run for a small number of qualified investors. Minimum $1,000,000.
Request the strategy overview