ALTEX INDUSTRIES INC (ALTX)
Altex Industries, Inc. conducts its operations mainly through its subsidiary, Altex Oil Corporation, holding interests in active, land-based oil and natural gas properties located throughout Utah and Wyoming. By September 30, 2021, the company's verified and accessible oil reserves totaled 1,000 barrels. This enterprise was established in 1985 and maintains its principal office in Denver, Colorado.
Sector: Crude Petroleum & Natural Gas
Industry: Oil & Gas Exploration & Production
Altex Industries, Inc.
OTC:ALTXEnergy · Oil & Gas Exploration & Production
-0.39%$0.2290
Mkt Cap$2.56M
Float3.95M
O/S11.19M
Inst Own-
Dilution
Delisting Issues Timeline
Financials Summary
Revenue$18K
Net Income-$192K
Total Assets$2.75M
Free Cash Flow-$99K
Debt & Equity
Debt 17%
Equity 83%
Total Debt$280K
Total Equity$1.34M
Shares Outstanding
Short Interest
Split History
No splits on record
Nothing in ALTX's public trading history: no forward or reverse split has affected the share count.
Balance Sheet Details
Assets$2.75M
Liabilities$1.4M
Accounts Receivable$1K
Accounts Payable$7K
Inventory$0
PP&E (Net)$177K
Goodwill$0
Intangible Assets$0
Income Statement
| Period | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | FY 2005 | FY 2004 | FY 2003 | FY 2002 | FY 2001 | FY 2000 | FY 1999 | FY 1998 | FY 1997 | FY 1996 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | 2020-09-30 | 2019-09-30 | 2018-09-30 | 2017-09-30 | 2016-09-30 | 2015-09-30 | 2014-09-30 | 2013-09-30 | 2012-09-30 | 2011-09-30 | 2010-09-30 | 2009-09-30 | 2008-09-30 | 2007-09-30 | 2006-09-30 | 2005-09-30 | 2004-09-30 | 2003-09-30 | 2002-09-30 | 2001-09-30 | 2000-09-30 | 1999-09-30 | 1998-09-30 | 1997-09-30 | 1996-09-30 |
| Revenue | $18K | $23K | $32K | $36K | $44K | $31K | $56K | $64K | $61K | $28K | $48K | $100K | $101K | $129K | $130K | $147K | $129K | $34K | $21K | $339K | $972K | $802K | $777K | $562K | $1.44M | $771K | $454K | $808K | $1.37M | $997K |
| YoY Growth | -21.7% | -28.1% | -11.1% | -18.2% | 41.9% | -44.6% | -12.5% | 4.9% | 117.9% | -41.7% | -52.0% | -1.0% | -21.7% | -0.8% | -11.6% | 14.0% | 279.4% | 61.9% | -93.8% | -65.1% | 21.2% | 3.2% | 38.3% | -60.8% | 86.1% | 69.8% | -43.8% | -41.0% | 37.3% | - |
| Cost of Revenue | $5K | $7K | $10K | $12K | $10K | $9K | $43K | $17K | $5K | $2K | $5K | $12K | $15K | $17K | $16K | $13K | $6K | $13K | $3K | $115K | $293K | $287K | $290K | $244K | $302K | $302K | $230K | $376K | $488K | $511K |
| Gross Profit | $13K | $16K | $22K | $24K | $34K | $22K | $13K | $47K | $56K | $26K | $43K | $88K | $86K | $112K | $114K | $134K | $123K | $21K | $18K | $224K | $679K | $515K | $487K | $318K | $1.13M | $469K | $224K | $432K | $881K | $486K |
| Gross Margin | 72.2% | 69.6% | 68.8% | 66.7% | 77.3% | 71.0% | 23.2% | 73.4% | 91.8% | 92.9% | 89.6% | 88.0% | 85.1% | 86.8% | 87.7% | 91.2% | 95.3% | 61.8% | 85.7% | 66.1% | 69.9% | 64.2% | 62.7% | 56.6% | 79.0% | 60.8% | 49.3% | 53.5% | 64.4% | 48.7% |
| Research and Development | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Selling, General, and Administrative | $320K | $233K | $263K | $179K | $173K | $170K | $161K | $158K | $188K | $390K | $406K | $391K | $359K | $386K | $461K | $441K | $437K | $418K | $451K | $702K | $453K | $417K | $419K | $414K | $453K | $362K | $355K | $355K | $423K | $328K |
| Other | $0 | $0 | $0 | $0 | $0 | $1K | $0 | $0 | $18K | $22K | $20K | $19K | $21K | $36K | $25K | $23K | $3K | $7K | $6K | $47K | $127K | $111K | $92K | $71K | $110K | $99K | $117K | $71K | $57K | $56K |
| Total Operating Expenses | $320K | $233K | $263K | $179K | $173K | $170K | $161K | $158K | $206K | $412K | $426K | $410K | $380K | $422K | $486K | $464K | $440K | $425K | $457K | $749K | $580K | $528K | $511K | $485K | $563K | $461K | $472K | $426K | $480K | $384K |
| Operating Income (EBIT) | -$307K | -$217K | -$241K | -$605K | -$139K | -$148K | -$148K | -$111K | -$150K | -$386K | -$383K | -$305K | -$276K | -$310K | -$372K | -$330K | -$317K | -$423K | -$439K | -$525K | $99K | -$13K | -$24K | -$171K | $570K | -$8K | -$249K | $6K | $401K | $102K |
| Operating Margin | -1705.6% | -943.5% | -753.1% | -1680.6% | -315.9% | -477.4% | -264.3% | -173.4% | -245.9% | -1378.6% | -797.9% | -305.0% | -273.3% | -240.3% | -286.2% | -224.5% | -245.7% | -1244.1% | -2090.5% | -154.9% | 10.2% | -1.6% | -3.1% | -30.4% | 39.7% | -1.0% | -54.8% | 0.7% | 29.3% | 10.2% |
| Interest Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Interest Income | $115K | $128K | $101K | $14K | $0 | $17K | $51K | $30K | $18K | $17K | $17K | $17K | $18K | $20K | $31K | $44K | $81K | $120K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Income (Expense) | $115K | $654K | $110K | $468K | $57K | $18K | $116K | $38K | $21K | $17K | $35K | $17K | $0 | $0 | $0 | $44K | $0 | $120K | $242K | $2.79M | $2K | $9K | $47K | $3K | $535K | $8K | -$95K | $0 | $0 | $0 |
| Income Before Tax (EBT) | -$192K | $437K | -$131K | $313K | -$82K | -$130K | -$32K | -$73K | -$129K | -$369K | -$348K | -$305K | -$276K | -$290K | $0 | $0 | $0 | -$303K | -$197K | $2.26M | $101K | -$4K | -$25K | -$168K | $1.1M | -$37K | -$247K | $0 | $0 | $0 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | -$51K | $0 | $0 | $0 | $0 | -$28K | $0 | -$20K | -$31K | $20K | $0 | $0 | $0 | $0 | -$57K | -$51K | $0 | $4K | $0 | -$96K | -$99K | $0 | $0 | $0 |
| Net Income | -$192K | $437K | -$131K | $1.23M | -$82K | -$113K | $19K | -$73K | -$129K | -$369K | -$348K | -$305K | -$276K | -$290K | -$341K | -$330K | -$317K | -$303K | -$197K | $2.26M | $156K | $38K | -$24K | -$171K | $570K | $104K | -$149K | $6K | $401K | $102K |
| Net Income Margin | -1066.7% | 1900.0% | -409.4% | 3419.4% | -186.4% | -364.5% | 33.9% | -114.1% | -211.5% | -1317.9% | -725.0% | -305.0% | -273.3% | -224.8% | -262.3% | -224.5% | -245.7% | -891.2% | -938.1% | 666.7% | 16.0% | 4.7% | -3.1% | -30.4% | 39.7% | 13.5% | -32.8% | 0.7% | 29.3% | 10.2% |
| Supplementary Data | ||||||||||||||||||||||||||||||
| EPS | -0.02 | 0.04 | -0.01 | 0.10 | -0.01 | -0.01 | 0.00 | -0.01 | -0.01 | -0.03 | -0.03 | -0.02 | -0.02 | -0.02 | -0.03 | -0.02 | -0.02 | -0.02 | -0.01 | 0.15 | 0.01 | 0.00 | -0.00 | -0.01 | 0.04 | 0.01 | -0.01 | 0.00 | 0.03 | 0.01 |
| Diluted EPS | -0.02 | 0.04 | -0.01 | 0.10 | -0.01 | -0.01 | 0.00 | -0.01 | -0.01 | -0.03 | -0.03 | -0.02 | -0.02 | -0.02 | -0.03 | -0.02 | -0.02 | -0.02 | -0.01 | 0.15 | 0.01 | 0.00 | -0.00 | -0.01 | 0.04 | 0.01 | -0.01 | 0.00 | 0.03 | 0.01 |
| Weighted Average OS | 11.23M | 11.34M | 11.55M | 12.01M | 12.14M | 12.18M | 12.30M | 12.56M | 12.66M | 12.74M | 12.97M | 13.22M | 13.29M | 13.62M | 13.62M | 13.88M | 13.90M | 14.08M | 14.33M | 14.81M | 14.88M | 15.04M | 15.14M | 15.27M | 15.56M | 15.59M | 15.73M | 15.60M | 14.43M | 14.02M |
| EBITDA | -$189K | -$213K | -$235K | -$146K | -$132K | -$140K | -$109K | -$99K | -$132K | -$364K | -$363K | -$303K | -$273K | -$254K | -$347K | -$351K | -$314K | -$299K | -$435K | -$518K | $108K | -$5K | -$63K | -$157K | $588K | $22K | -$87K | $77K | $458K | $158K |
| EBITDA Margin | -1050.0% | -926.1% | -734.4% | -405.6% | -300.0% | -451.6% | -194.6% | -154.7% | -216.4% | -1300.0% | -756.3% | -303.0% | -270.3% | -196.9% | -266.9% | -238.8% | -243.4% | -879.4% | -2071.4% | -152.8% | 11.1% | -0.6% | -8.1% | -27.9% | 41.0% | 2.9% | -19.2% | 9.5% | 33.5% | 15.8% |
Balance Sheet
| Period | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | FY 2005 | FY 2004 | FY 2003 | FY 2002 | FY 2001 | FY 2000 | FY 1999 | FY 1998 | FY 1997 | FY 1996 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | 2020-09-30 | 2019-09-30 | 2018-09-30 | 2017-09-30 | 2016-09-30 | 2015-09-30 | 2014-09-30 | 2013-09-30 | 2012-09-30 | 2011-09-30 | 2010-09-30 | 2009-09-30 | 2008-09-30 | 2007-09-30 | 2006-09-30 | 2005-09-30 | 2004-09-30 | 2003-09-30 | 2002-09-30 | 2001-09-30 | 2000-09-30 | 1999-09-30 | 1998-09-30 | 1997-09-30 | 1996-09-30 |
| Assets | ||||||||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||
| Cash and Cash Equivalents | $2.54M | $2.66M | $2.23M | $2.36M | $2.04M | $2.14M | $2.27M | $2.27M | $2.35M | $2.47M | $2.6M | $2.7M | $2.79M | $2.85M | $2.58M | $3.33M | $3.96M | $4.29M | $4.6M | $5.14M | $2.28M | $2.11M | $2.1M | $2.12M | $2.39M | $1.76M | $1.66M | $1.73M | $1.68M | $1.25M |
| Short-Term Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Cash and Short-Term Investments | $2.54M | $2.66M | $2.23M | $2.36M | $2.04M | $2.14M | $2.27M | $2.27M | $2.35M | $2.47M | $2.6M | $2.7M | $2.79M | $2.85M | $2.58M | $3.33M | $3.96M | $4.29M | $4.6M | $5.14M | $2.28M | $2.11M | $2.1M | $2.12M | $2.39M | $1.76M | $1.66M | $1.73M | $1.68M | $1.25M |
| Accounts Receivable | $1K | $3K | $4K | $1K | $3K | $0 | $0 | $0 | $0 | $3K | $23K | $9K | $13K | $13K | $14K | $12K | $9K | $6K | $4K | $5K | $149K | $148K | $126K | $72K | $94K | $117K | $84K | $110K | $134K | $164K |
| Inventory | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$16K | $0 | -$0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $51K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Current Assets | $22K | $21K | $22K | $26K | $21K | $20K | $20K | $18K | $17K | $16K | $16K | $16K | $15K | $15K | $504K | $4K | $3K | $7K | $65K | $66K | $19K | $2K | $10K | $17K | $17K | $2K | $2K | $2K | $4K | $2K |
| Total Current Assets | $2.57M | $2.68M | $2.26M | $2.38M | $2.06M | $2.16M | $2.29M | $2.29M | $2.37M | $2.49M | $2.63M | $2.72M | $2.81M | $2.88M | $3.1M | $3.34M | $3.98M | $4.3M | $4.67M | $5.21M | $2.45M | $2.26M | $2.23M | $2.21M | $2.5M | $1.88M | $1.75M | $1.85M | $1.81M | $1.42M |
| Long-Term Assets | ||||||||||||||||||||||||||||||
| Property, Plant & Equipment Net | $177K | $46K | $76K | $106K | $138K | $168K | $58K | $97K | $109K | $127K | $149K | $169K | $188K | $209K | $245K | $270K | $3K | $6K | $5K | $3K | $48K | $52K | $53K | $58K | $71K | $83K | $91K | $154K | $215K | $308K |
| Goodwill | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Intangible Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Long-Term Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Deferred Tax Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Long-Term Assets | $0 | $0 | $0 | -$106K | -$138K | -$168K | -$58K | $0 | $0 | $0 | $1K | $2K | $2K | $3K | $4K | $5K | $5K | $7K | $8K | $10K | $13K | $17K | $20K | $32K | $50K | $29K | $33K | $34K | $34K | $0 |
| Total Long-Term Assets | $177K | $46K | $76K | $106K | $138K | $168K | $58K | $97K | $109K | $127K | $150K | $171K | $190K | $212K | $249K | $275K | $8K | $13K | $13K | $13K | $61K | $69K | $73K | $90K | $121K | $112K | $124K | $188K | $249K | $308K |
| Other Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Assets | $2.75M | $2.73M | $2.33M | $2.49M | $2.2M | $2.33M | $2.34M | $2.39M | $2.48M | $2.62M | $2.78M | $2.9M | $3M | $3.09M | $3.35M | $3.62M | $3.98M | $4.32M | $4.68M | $5.22M | $2.51M | $2.33M | $2.31M | $2.3M | $2.62M | $1.99M | $1.87M | $2.03M | $2.06M | $1.73M |
| Liabilities | ||||||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||
| Accounts Payable | $7K | $5K | $4K | $4K | $2K | $9K | $10K | $11K | $4K | $7K | $18K | $7K | $2K | $12K | $26K | $23K | $19K | $23K | $7K | $21K | $16K | $5K | $7K | $4K | $10K | $21K | $16K | $14K | $24K | $38K |
| Short-Term Debt | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Current Income Tax Payable | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Current Unearned Revenue | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Current Liabilities | $0 | $0 | $0 | $60K | $60K | $59K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $51K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Current Liabilities | $1.28M | $1.18M | $1.18M | $1.11M | $1.11M | $1.11M | $1.09M | $1.09M | $1.08M | $1.09M | $862K | $627K | $401K | $207K | $132K | $58K | $55K | $60K | $43K | $376K | $146K | $114K | $113K | $79K | $170K | $106K | $83K | $94K | $99K | $192K |
| Long-Term Liabilities | ||||||||||||||||||||||||||||||
| Long-Term Debt | $127K | $0 | $0 | $47K | $72K | $97K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Long-Term Unearned Revenue | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Long-Term Deferred Tax Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Long-Term Liabilities | -$127K | $0 | $0 | -$47K | -$72K | -$97K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Long-Term Liabilities | $127K | $0 | $20K | $47K | $72K | $97K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Liabilities | $1.4M | $1.18M | $1.2M | $1.16M | $1.18M | $1.21M | $1.09M | $1.09M | $1.08M | $1.09M | $862K | $627K | $401K | $207K | $132K | $58K | $55K | $60K | $43K | $376K | $146K | $114K | $113K | $79K | $170K | $106K | $83K | $94K | $99K | $192K |
| Stockholders' Equity | ||||||||||||||||||||||||||||||
| Preferred Stock | $0 | $0 | $0 | $1 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Common Stock | $113K | $113K | $114K | $121K | $121K | $122K | $122K | $124K | $126K | $127K | $129K | $130K | $132K | $133K | $136K | $136K | $139K | $140K | $143K | $144K | $149K | $150K | $151K | $151K | $156K | $156K | $157K | $158K | $194K | $138K |
| Retained Earnings | -$12.45M | -$12.26M | -$12.7M | -$12.57M | -$12.88M | -$12.8M | -$12.67M | -$12.63M | -$12.56M | -$12.43M | -$12.06M | -$11.72M | -$11.41M | -$11.13M | -$10.85M | -$10.5M | -$10.17M | -$9.86M | -$9.55M | -$9.36M | -$11.62M | -$11.77M | -$11.81M | -$11.79M | -$11.62M | -$12.19M | -$12.29M | -$12.14M | -$12.15M | -$12.55M |
| Comprehensive Income & Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$0 | $0 | $0 | -$98K | -$82K | -$123K | -$159K | -$155K | -$359K | -$359K | -$359K | -$359K | -$359K | -$359K | -$359K | -$2.05M | -$2M | -$2.13M |
| Other Stockholders' Equity | $13.68M | $13.69M | $13.71M | $13.78M | $13.78M | $13.79M | $13.8M | $13.81M | $13.83M | $13.84M | $13.85M | $13.85M | $13.88M | $13.89M | $13.93M | $13.93M | $13.96M | $13.97M | $14.05M | $14.06M | $13.83M | $13.84M | $13.85M | $13.85M | $13.91M | $13.91M | $13.92M | $13.92M | $13.92M | $13.95M |
| Total Equity | $1.34M | $1.55M | $1.13M | $1.33M | $1.02M | $1.12M | $1.25M | $1.3M | $1.39M | $1.53M | $1.92M | $2.27M | $2.6M | $2.88M | $3.22M | $3.56M | $3.93M | $4.26M | $4.64M | $4.85M | $2.36M | $2.22M | $2.19M | $2.22M | $2.45M | $1.88M | $1.79M | $1.94M | $1.96M | $1.54M |
| Minority Interest | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Liabilities and Equity | $2.75M | $2.73M | $2.33M | $2.49M | $2.2M | $2.33M | $2.34M | $2.39M | $2.48M | $2.62M | $2.78M | $2.9M | $3M | $3.09M | $3.35M | $3.62M | $3.98M | $4.32M | $4.68M | $5.22M | $2.51M | $2.33M | $2.31M | $2.3M | $2.62M | $1.99M | $1.87M | $2.03M | $2.06M | $1.73M |
| Supplementary Data | ||||||||||||||||||||||||||||||
| Total Debt | $280K | $21K | $47K | $119K | $167K | $215K | $0 | $1.08B | $1.08B | $1.08B | $844M | $0 | $399M | $195M | $106M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Debt | -$2.27M | -$2.63M | -$2.19M | -$2.24M | -$1.87M | -$1.93M | -$2.27M | $1.08M | $1.08M | $1.08M | $841K | -$2.7M | $396K | $192.15M | $103.42M | -$3.33M | -$3.96M | -$4.29M | -$4.6M | -$5.14M | -$2.28M | -$2.11M | -$2.1M | -$2.12M | -$2.39M | -$1.76M | -$1.66M | -$1.73M | -$1.68M | -$1.25M |
Cash Flow Statement
| Period | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | FY 2005 | FY 2004 | FY 2003 | FY 2002 | FY 2001 | FY 2000 | FY 1999 | FY 1998 | FY 1997 | FY 1996 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | 2020-09-30 | 2019-09-30 | 2018-09-30 | 2017-09-30 | 2016-09-30 | 2015-09-30 | 2014-09-30 | 2013-09-30 | 2012-09-30 | 2011-09-30 | 2010-09-30 | 2009-09-30 | 2008-09-30 | 2007-09-30 | 2006-09-30 | 2005-09-30 | 2004-09-30 | 2003-09-30 | 2002-09-30 | 2001-09-30 | 2000-09-30 | 1999-09-30 | 1998-09-30 | 1997-09-30 | 1996-09-30 |
| Operating Activities | ||||||||||||||||||||||||||||||
| Net Income | -$192K | $437K | -$131K | $313K | -$82K | -$130K | -$32K | -$73K | -$129K | -$369K | -$348K | -$305K | -$276K | -$290K | -$341K | -$330K | -$317K | -$303K | -$197K | $2.26M | $156K | $38K | -$24K | -$171K | $570K | $104K | -$149K | $6K | $401K | $102K |
| Depreciation & Amortization | $3K | $4K | $6K | $9K | $7K | $8K | $39K | $12K | $18K | $22K | $20K | $19K | $21K | $36K | $25K | $23K | $3K | $4K | $4K | $7K | $9K | $8K | $9K | $13K | $18K | $14K | $65K | $71K | $57K | $56K |
| Deferred Income Tax | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $51K | -$51K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Stock-Based Compensation | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Changes in Working Capital: | ||||||||||||||||||||||||||||||
| Accounts Receivable | $2K | $1K | -$3K | $2K | -$3K | $0 | $0 | $0 | $3K | $4K | $2K | $4K | $0 | $1K | -$2K | -$3K | -$3K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Inventory | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $236K | $224K | $0 | $0 | $78K | $71K | $0 | $3K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Accounts Payable | $2K | $1K | $0 | $2K | -$7K | -$1K | -$1K | $7K | -$3K | -$11K | $11K | $5K | -$10K | -$14K | $3K | $4K | -$4K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Working Capital | $86K | $4K | $70K | -$5K | $0 | $2K | -$1K | -$1K | -$1K | $1K | $1K | $220K | $205K | $1K | $1K | -$2K | $2K | $74K | -$380K | $381K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Working Capital Change | $90K | $6K | $67K | -$1K | -$10K | $1K | -$2K | $6K | -$1K | $230K | $238K | $229K | $195K | $66K | $73K | -$1K | -$2K | $74K | -$380K | $381K | $18K | -$10K | -$1K | $24K | $51K | -$6K | $16K | $21K | -$65K | $25K |
| Other Non-Cash Items | $0 | -$525K | $6K | -$450K | $24K | $17K | $79K | $17K | $36K | $22K | $20K | $5K | -$10K | $36K | $0 | $0 | $0 | $0 | $0 | -$2.56M | $0 | $0 | $0 | $0 | -$526K | $0 | $0 | -$18K | -$294K | $1K |
| Net Cash from Operating | -$99K | -$78K | -$58K | -$129K | -$85K | -$121K | $5K | -$55K | -$112K | -$117K | -$90K | -$57K | -$60K | -$188K | -$243K | -$308K | -$316K | -$225K | -$522K | $42K | $183K | $36K | -$16K | -$134K | $113K | $112K | -$68K | $80K | $99K | $184K |
| Investing Activities | ||||||||||||||||||||||||||||||
| Capital Expenditures | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$290K | $0 | -$5K | -$6K | $0 | -$5K | -$7K | -$4K | $0 | -$6K | -$6K | -$2K | -$4K | -$14K | $0 |
| Acquisitions | $0 | $0 | $0 | $450K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Investing Activities | $0 | $525K | $0 | $450K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $500K | -$500K | $0 | $0 | $0 | $0 | $2.59M | $0 | $0 | $0 | $0 | $526K | $0 | $0 | $12K | $354K | -$7K |
| Net Cash from Investing | $0 | $525K | $0 | $450K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $500K | -$500K | -$290K | $0 | -$5K | -$6K | $2.59M | -$5K | -$7K | -$4K | $0 | $520K | -$6K | -$2K | $8K | $340K | -$7K |
| Financing Activities | ||||||||||||||||||||||||||||||
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Common Stock Repurchases | -$12K | -$23K | -$68K | $0 | -$19K | -$4K | -$13K | -$20K | -$11K | -$16K | -$4K | -$29K | -$7K | -$44K | $0 | -$39K | -$11K | -$76K | -$15K | -$135K | -$11K | -$12K | -$1K | -$138K | $0 | -$9K | -$4K | -$29K | -$18K | -$26K |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Financing Activities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $359K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Cash from Financing | -$12K | -$23K | -$68K | $0 | -$19K | -$4K | -$13K | -$20K | -$11K | -$16K | -$4K | -$29K | -$7K | -$44K | $0 | -$39K | -$11K | -$76K | -$15K | $224K | -$11K | -$12K | -$1K | -$138K | $0 | -$9K | -$4K | -$29K | -$18K | -$26K |
| Forex Effect | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Change in Cash | -$111K | $424K | -$126K | $321K | -$104K | -$125K | -$8K | -$75K | -$123K | -$133K | -$94K | -$86K | -$67K | $268K | -$743K | -$637K | -$327K | -$306K | -$543K | $2.86M | $167K | $17K | -$21K | -$272K | $633K | $97K | -$74K | $59K | $421K | $151K |
| Supplementary Data | ||||||||||||||||||||||||||||||
| Operating Cash Flow | -$99K | -$78K | -$58K | -$129K | -$85K | -$121K | $5K | -$55K | -$112K | -$117K | -$90K | -$57K | -$60K | -$188K | -$243K | -$308K | -$316K | -$225K | -$522K | $42K | $183K | $36K | -$16K | -$134K | $113K | $112K | -$68K | $80K | $99K | $184K |
| Capital Expenditure | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$290K | $0 | -$5K | -$6K | $0 | -$5K | -$7K | -$4K | $0 | -$6K | -$6K | -$2K | -$4K | -$14K | $0 |
| Free Cash Flow | -$99K | -$78K | -$58K | -$129K | -$85K | -$121K | $5K | -$55K | -$112K | -$117K | -$90K | -$57K | -$60K | -$188K | -$243K | -$598K | -$316K | -$230K | -$528K | $42K | $178K | $29K | -$20K | -$134K | $107K | $106K | -$70K | $76K | $85K | $184K |
| Cash at Beginning | $2.66M | $2.23M | $2.36M | $2.04M | $2.14M | $2.27M | $2.27M | $2.35M | $2.47M | $2.6M | $2.7M | $2.79M | $2.85M | $2.58M | $3.33M | $3.96M | $4.29M | $4.6M | $5.14M | $2.28M | $2.11M | $2.1M | $2.12M | $2.39M | $1.76M | $1.66M | $1.73M | $1.68M | $1.25M | $1.1M |
| Cash at End | $2.54M | $2.66M | $2.23M | $2.36M | $2.04M | $2.14M | $2.27M | $2.27M | $2.35M | $2.47M | $2.6M | $2.7M | $2.79M | $2.85M | $2.58M | $3.33M | $3.96M | $4.29M | $4.6M | $5.14M | $2.28M | $2.11M | $2.1M | $2.12M | $2.39M | $1.76M | $1.66M | $1.73M | $1.68M | $1.25M |