OTC : FSTJ
$0.02 (4.17%)
| date | 2025-12-31 | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 | 2017-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| revenue | 18.79M | 4.82M | 3920 | - | - | - | - | - | - | - |
| costOfRevenue | 14.02M | 2.34M | 13369 | 1020.0 | 930 | 930 | 930 | 920 | 1085 | 2860 |
| grossProfit | 4.77M | 2.48M | -9449 | -1020.0 | -930 | -930 | -930 | -920 | -1085 | -2860 |
| researchAndDevelopmentExpenses | - | - | - | - | - | - | - | - | - | - |
| generalAndAdministrativeExpenses | - | 671.92K | 31382 | 19121 | 17203 | 17071 | 17095 | 17078 | 19109 | 32074 |
| sellingAndMarketingExpenses | - | 32564 | - | - | - | - | - | - | - | - |
| sellingGeneralAndAdministrativeExpenses | 4.96M | 704.66K | 31382 | 19121 | 17203 | 17071 | 17095 | 17078 | 19109 | 32074 |
| otherExpenses | - | 1.72M | - | - | - | - | - | - | - | - |
| operatingExpenses | 4.96M | 2.43M | 31382 | 19121 | 17203 | 17071 | 17095 | 17078 | 19109 | 32074 |
| costAndExpenses | 18.98M | 4.77M | 44751 | 19121 | 17203 | 17071 | 17095 | 17078 | 19109 | 32074 |
| netInterestIncome | -164.77K | -36126 | - | - | - | - | - | - | - | - |
| interestIncome | - | - | - | - | - | - | - | - | - | - |
| interestExpense | 164.77K | 36126 | - | - | - | - | - | - | - | - |
| depreciationAndAmortization | 85156 | 25017 | 40831 | 19121 | 17203 | 17071 | 17095 | 17078 | 19109 | 32050 |
| ebitda | -101.65K | 82199 | - | - | - | - | - | - | - | -24 |
| ebit | -186.81K | 57082 | -40831 | -19121 | -17203 | -17071 | -17095 | -17078 | -19109 | -32074 |
| nonOperatingIncomeExcludingInterest | - | -2920 | - | - | - | - | - | - | - | - |
| operatingIncome | -186.81K | 53987 | -40831 | -19121 | -17203 | -17071 | -17095 | -17078 | -19109 | -32074 |
| totalOtherIncomeExpensesNet | 189.57K | -33281 | - | - | - | - | - | - | - | - |
| incomeBeforeTax | 2765 | 20881 | -40831 | -19121 | -17203 | -17071 | -17095 | -17078 | -19109 | -32074 |
| incomeTaxExpense | - | - | - | - | - | - | - | - | - | - |
| netIncomeFromContinuingOperations | 2765 | 20881 | -40831 | -19121 | -17203 | -17071 | -17095 | -17078 | -19109 | -32074 |
| netIncomeFromDiscontinuedOperations | - | - | - | - | - | - | - | - | - | - |
| otherAdjustmentsToNetIncome | - | - | - | - | - | - | - | - | - | - |
| netIncome | 2765 | 20881 | -40831 | -19121 | -17203 | -17071 | -17095 | -17078 | -19109 | -32074 |
| netIncomeDeductions | - | - | - | - | - | - | - | - | - | - |
| bottomLineNetIncome | 2765 | 20881 | -40831 | -19121 | -17203 | -17071 | -17095 | -17078 | -19109 | -32074 |
| eps | - | -0.0 | -0.01 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 |
| date | 2025-12-31 | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 | 2017-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| cashAndCashEquivalents | 276.86K | 150.8K | 34807 | 97226 | 15847 | 13050 | 5121 | 966 | 2394 | 6928 |
| shortTermInvestments | - | - | - | - | - | - | - | - | - | - |
| cashAndShortTermInvestments | 276.86K | 150.8K | 34807 | 97226 | 15847 | 13050 | 5121 | 966 | 2394 | 6928 |
| netReceivables | 2.46M | 2.66M | - | - | - | - | - | - | - | - |
| accountsReceivables | 2.46M | 2.66M | - | - | - | - | - | - | - | - |
| otherReceivables | - | - | - | - | - | - | - | - | - | - |
| inventory | - | - | - | - | - | - | - | - | - | - |
| prepaids | 37439 | 81820 | 25000 | - | - | - | - | - | - | - |
| otherCurrentAssets | - | 349.82K | - | - | - | - | - | - | - | - |
| totalCurrentAssets | 2.77M | 3.24M | 59807 | 97226 | 15847 | 13050 | 5121 | 966 | 2394 | 6928 |
| propertyPlantEquipmentNet | 2.63M | 2.46M | - | - | - | - | - | - | - | - |
| goodwill | 750K | 750K | - | - | - | - | - | - | - | - |
| intangibleAssets | - | - | - | - | - | - | - | - | - | - |
| goodwillAndIntangibleAssets | 750K | 750K | - | - | - | - | - | - | - | - |
| longTermInvestments | - | - | - | - | - | - | - | - | - | - |
| taxAssets | - | - | - | - | - | - | - | - | - | - |
| otherNonCurrentAssets | 513.63K | -2.76M | - | - | - | - | - | - | - | - |
| totalNonCurrentAssets | 3.89M | 451.05K | - | - | - | - | - | - | - | - |
| otherAssets | - | - | - | - | - | - | - | - | - | - |
| totalAssets | 6.66M | 3.69M | 59807 | 97226 | 15847 | 13050 | 5121 | 966 | 2394 | 6928 |
| totalPayables | 2.26M | 1.99M | 3512 | 100 | 100 | 100 | 100 | 850 | 200 | 5625 |
| accountPayables | 2.26M | 1.99M | 3512 | 100 | 100 | 100 | 100 | 850 | 200 | 5625 |
| otherPayables | - | - | - | - | - | - | - | - | - | - |
| accruedExpenses | - | - | - | - | - | - | - | - | - | - |
| shortTermDebt | 2.17M | 2.61M | - | - | 228.93K | 208.93K | 183.93K | 161.93K | 146.93K | 126.93K |
| capitalLeaseObligationsCurrent | - | - | - | - | - | - | - | - | - | - |
| taxPayables | - | - | - | - | - | - | - | - | - | - |
| deferredRevenue | - | - | - | - | -228.93K | -208.93K | -183.93K | -161.93K | -146.93K | -126.93K |
| otherCurrentLiabilities | 1.38M | 1.65M | - | - | - | - | - | - | - | - |
| totalCurrentLiabilities | 5.81M | 6.25M | 3512 | 100 | 229.03K | 209.03K | 184.03K | 162.78K | 147.13K | 132.56K |
| longTermDebt | 958.96K | 1.76M | 228.93K | 228.93K | 228.93K | - | - | - | - | - |
| capitalLeaseObligationsNonCurrent | 1.48M | 1.15M | - | - | - | - | - | - | - | - |
| deferredRevenueNonCurrent | - | - | - | - | - | - | - | - | - | - |
| deferredTaxLiabilitiesNonCurrent | - | - | - | - | - | - | - | - | - | - |
| otherNonCurrentLiabilities | - | -1.15M | - | - | -228.93K | - | - | - | - | - |
| totalNonCurrentLiabilities | 2.44M | 1.76M | 228.93K | 228.93K | 229.03K | - | - | - | - | - |
| otherLiabilities | - | - | - | - | -229.03K | - | - | - | - | - |
| capitalLeaseObligations | 1.48M | 1.15M | - | - | - | - | - | - | - | - |
| totalLiabilities | 8.25M | 8.01M | 232.44K | 229.03K | 229.03K | 209.03K | 184.03K | 162.78K | 147.13K | 132.56K |
| treasuryStock | - | - | - | - | - | - | - | - | - | - |
| preferredStock | - | - | - | - | - | - | - | - | - | - |
| commonStock | 87964 | 87964 | 7964 | 7964 | 7964 | 7964 | 7964 | 7964 | 7964 | 7964 |
| retainedEarnings | -3.21M | -2.93M | -471.96K | -431.13K | -412.01K | -394.81K | -377.74K | -360.64K | -343.56K | -324.45K |
| additionalPaidInCapital | 1.54M | 1.76M | 291.36K | 291.36K | 190.86K | 190.86K | 190.86K | 190.86K | 190.86K | 190.86K |
| date | 2025-12-31 | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 | 2017-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| netIncome | 2765 | 267.5K | -40831 | -19121 | -17203 | -17071 | -17095 | -17078 | -19109 | -32074 |
| depreciationAndAmortization | 85156 | 36892 | - | - | - | - | - | - | - | - |
| deferredIncomeTax | - | - | - | - | - | - | - | - | - | - |
| stockBasedCompensation | - | - | - | - | - | - | - | - | - | - |
| changeInWorkingCapital | -280.37K | 650 | -21588 | - | - | - | -750 | 650 | -5425 | 2325 |
| accountsReceivables | -707.2K | -1.17M | - | - | - | - | - | - | - | - |
| inventory | - | - | - | - | - | - | - | - | - | - |
| accountsPayables | -584.36K | 664.98K | 3412 | - | - | - | -750 | 650 | -5425 | 2325 |
| otherWorkingCapital | 1.01M | 25000 | -25000 | - | - | - | -750 | 650 | -5425 | 2325 |
| otherNonCashItems | 271.97K | -575.17K | 3412 | - | - | - | -750 | 650 | -5425 | 2325 |
| netCashProvidedByOperatingActivities | 79517 | -270.12K | -62419 | -19121 | -17203 | -17071 | -17845 | -16428 | -24534 | -29749 |
| investmentsInPropertyPlantAndEquipment | -2729 | - | - | - | - | - | - | - | - | - |
| acquisitionsNet | - | - | - | - | - | - | - | - | - | - |
| purchasesOfInvestments | - | - | - | - | - | - | - | - | - | - |
| salesMaturitiesOfInvestments | - | - | - | - | - | - | - | - | - | - |
| otherInvestingActivities | - | - | - | - | - | - | - | - | - | - |
| netCashProvidedByInvestingActivities | -2729 | - | - | - | - | - | - | - | - | - |
| netDebtIssuance | -270.21K | - | - | - | 20000 | 25000 | 22000 | 15000 | 20000 | 28846 |
| longTermNetDebtIssuance | -270.21K | - | - | - | 20000 | 25000 | 22000 | 15000 | 20000 | 28846 |
| shortTermNetDebtIssuance | - | - | - | - | 20000 | - | - | - | - | - |
| netStockIssuance | - | - | - | 100.5K | - | - | - | - | - | - |
| netCommonStockIssuance | - | - | - | 100.5K | - | - | - | - | - | - |
| commonStockIssuance | - | - | - | 100.5K | - | - | - | - | - | - |
| commonStockRepurchased | - | - | - | - | - | - | - | - | - | - |
| netPreferredStockIssuance | - | - | - | - | - | - | - | - | - | - |
| netDividendsPaid | - | - | - | - | - | - | - | - | - | - |
| commonDividendsPaid | - | - | - | - | - | - | - | - | - | - |
| preferredDividendsPaid | - | - | - | - | - | - | - | - | - | - |
| otherFinancingActivities | - | -58269 | - | - | - | - | - | - | - | - |
| netCashProvidedByFinancingActivities | -270.21K | -58269 | - | 100.5K | 20000 | 25000 | 22000 | 15000 | 20000 | 28846 |
| date | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| revenue | 4.8M | 4.47M | 5.47M | 4.82M | - | - | - | - | - | - |
| costOfRevenue | 3.14M | 3.59M | 3.92M | 2.34M | - | - | - | 2807 | - | - |
| grossProfit | 1.66M | 882.8K | 1.55M | 2.48M | - | - | - | -2807 | - | - |
| researchAndDevelopmentExpenses | - | - | - | - | - | - | - | - | - | - |
| generalAndAdministrativeExpenses | 803.06K | - | 762.29K | 631K | 5933 | 33833 | 1150 | 22786 | 7300 | 11366 |
| sellingAndMarketingExpenses | 35848 | - | 48632 | 32564 | - | -100 | 100 | -23083 | - | - |
| sellingGeneralAndAdministrativeExpenses | 838.9K | 1.32M | 810.93K | 663.56K | 5933 | 33908 | 1250 | 8299 | 7300 | 11366 |
| otherExpenses | 497.72K | - | 488.62K | 1.72M | 151 | - | - | - | 100 | - |
| operatingExpenses | 1.34M | 1.32M | 1.3M | 2.38M | 6084 | 33833 | 1250 | 8299 | 7400 | 11366 |
| costAndExpenses | 4.47M | 4.91M | 5.22M | 4.73M | 6084 | 33908 | 1250 | 8299 | 7400 | 11366 |
| netInterestIncome | -32673 | -66679 | -36299 | -35875 | -151 | - | -100 | - | -100 | -100 |
| interestIncome | - | - | - | - | - | - | - | - | - | - |
| interestExpense | 32673 | 66679 | 36299 | 35875 | 151 | - | 100 | - | 100 | 100 |
| depreciationAndAmortization | 18533 | 23179 | 25085 | 18933 | 6084 | - | 100 | 8299 | 7400 | 100 |
| ebitda | 346.38K | -410.73K | 275.14K | 116.93K | 151 | -33833 | -1050 | - | 100 | -11266 |
| ebit | 327.85K | -433.91K | 250.06K | 97998 | -5933 | -33833 | -1150 | -8299 | -7300 | -11366 |
| nonOperatingIncomeExcludingInterest | - | - | -2520 | -2769 | -151 | 100 | -100 | 197 | -100 | -100 |
| operatingIncome | 327.85K | -433.91K | 247.54K | 95229 | -6084 | -33908 | -1250 | -8299 | -7400 | -11466 |
| totalOtherIncomeExpensesNet | -30616 | -64335 | -33776 | -33106 | - | -75 | -100 | 100 | -100 | -100 |
| incomeBeforeTax | 297.23K | -498.25K | 213.76K | 62123 | -6084 | -33908 | -1250 | -8299 | -7400 | -11466 |
| incomeTaxExpense | - | - | - | - | - | - | - | - | - | - |
| netIncomeFromContinuingOperations | 297.23K | -498.25K | 213.76K | 62123 | -6084 | -33908 | -1250 | -8299 | -7400 | -11466 |
| netIncomeFromDiscontinuedOperations | - | - | - | - | - | - | - | - | - | - |
| otherAdjustmentsToNetIncome | - | - | - | - | - | - | - | - | - | - |
| netIncome | 297.23K | -498.25K | 213.76K | 62123 | -6084 | -33908 | -1250 | -8299 | -7400 | -11466 |
| netIncomeDeductions | - | - | - | - | - | - | - | - | - | - |
| bottomLineNetIncome | 297.23K | -498.25K | 213.76K | 62123 | -6084 | -33908 | -1250 | -8299 | -7400 | -11466 |
| eps | 0.0 | -0.01 | 0.0 | 0.0 | -0.0 | 0.0 | -0.0 | -0.0 | -0.0 | -0.0 |
| date | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| cashAndCashEquivalents | 631.34K | 276.86K | 399.89K | 150.8K | 19047 | 25049 | 34207 | 34807 | 43006 | 75406 |
| shortTermInvestments | - | - | - | - | - | - | - | - | - | - |
| cashAndShortTermInvestments | 631.34K | 276.86K | 399.89K | 150.8K | 19047 | 25049 | 34207 | 34807 | 43006 | 75406 |
| netReceivables | 2.61M | 2.46M | 2.75M | 2.66M | - | - | - | - | - | - |
| accountsReceivables | 2.61M | 2.46M | 2.75M | 2.66M | - | - | - | - | - | - |
| otherReceivables | - | - | - | - | - | - | - | - | - | - |
| inventory | - | - | - | - | - | - | - | - | - | - |
| prepaids | 42818 | 37439 | 4500 | 81820 | - | - | - | 25000 | 25000 | - |
| otherCurrentAssets | - | - | - | 349.82K | - | - | - | - | - | - |
| totalCurrentAssets | 3.29M | 2.77M | 3.16M | 3.24M | 19047 | 25049 | 34207 | 59807 | 68006 | 75406 |
| propertyPlantEquipmentNet | 4.53M | 2.63M | 2.24M | 2.46M | - | - | - | - | - | - |
| goodwill | 750K | 750K | 750K | 750K | - | - | - | - | - | - |
| intangibleAssets | - | - | - | - | - | - | - | - | - | - |
| goodwillAndIntangibleAssets | 750K | 750K | 750K | 750K | - | - | - | - | - | - |
| longTermInvestments | - | - | - | - | - | - | - | - | - | - |
| taxAssets | - | - | - | - | - | - | - | - | - | - |
| otherNonCurrentAssets | -2.86M | 513.63K | -2.66M | -2.76M | - | - | - | - | - | - |
| totalNonCurrentAssets | 2.42M | 3.89M | 333.55K | 451.05K | - | - | - | - | - | - |
| otherAssets | - | - | - | - | - | - | 25000 | - | - | - |
| totalAssets | 5.71M | 6.66M | 3.49M | 3.69M | 19047 | 25049 | 59207 | 59807 | 68006 | 75406 |
| totalPayables | 2.48M | 2.26M | 3.37M | 1.99M | 3994 | 3912 | 4162 | 3512 | 3412 | 3412 |
| accountPayables | 2.48M | 2.26M | 3.37M | 1.99M | 3994 | 3912 | 4162 | 3512 | 3412 | 3412 |
| otherPayables | - | - | - | - | - | - | - | - | - | - |
| accruedExpenses | - | - | 97680 | - | - | - | - | - | - | - |
| shortTermDebt | 2.31M | 2.17M | 2.36M | 2.61M | 228.93K | 228.93K | 228.93K | - | 228.93K | 228.93K |
| capitalLeaseObligationsCurrent | - | - | - | - | - | - | - | - | - | - |
| taxPayables | - | - | - | - | - | - | - | - | - | - |
| deferredRevenue | - | - | - | - | - | - | - | - | - | - |
| otherCurrentLiabilities | 1.52M | 1.38M | - | 1.65M | - | - | - | - | - | - |
| totalCurrentLiabilities | 6.32M | 5.81M | 5.83M | 6.25M | 232.93K | 232.84K | 233.1K | 3512 | 232.34K | 232.34K |
| longTermDebt | 3.97M | 958.96K | 1.69M | 1.76M | - | - | - | 228.93K | - | - |
| capitalLeaseObligationsNonCurrent | - | 1.48M | 1.02M | 1.15M | - | - | - | - | - | - |
| deferredRevenueNonCurrent | - | - | - | - | - | - | - | - | - | - |
| deferredTaxLiabilitiesNonCurrent | - | - | - | - | - | - | - | - | - | - |
| otherNonCurrentLiabilities | - | - | -1.02M | -1.15M | - | - | - | - | - | - |
| totalNonCurrentLiabilities | 3.97M | 2.44M | 1.69M | 1.76M | - | - | - | 228.93K | - | - |
| otherLiabilities | - | - | - | - | - | - | - | - | - | - |
| capitalLeaseObligations | - | 1.48M | 1.02M | 1.15M | - | - | - | - | - | - |
| totalLiabilities | 10.29M | 8.25M | 7.52M | 8.01M | 232.93K | 232.84K | 233.1K | 232.44K | 232.34K | 232.34K |
| treasuryStock | - | - | - | - | - | - | - | - | - | - |
| preferredStock | - | - | - | - | - | - | - | - | 0.0 | - |
| commonStock | 87964 | 87964 | 87964 | 87964 | 7964 | 7964 | 7964 | 7964 | 7964.0 | 7964 |
| retainedEarnings | -2.91M | -3.21M | -2.71M | -2.93M | -513.2K | -507.12K | -473.21K | -471.96K | -463.66K | -456.26K |
| additionalPaidInCapital | 1.54M | 1.54M | 1.76M | 1.76M | 291.36K | 291.36K | 291.36K | 291.36K | 291.36K | 291.36K |
| date | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| netIncome | 297.23K | -498.25K | 185.94K | 321.16K | -6084 | -33908 | -13666 | -8299 | -7400 | -11466 |
| depreciationAndAmortization | 18533 | 23179 | 25085 | 36892 | - | - | - | - | - | - |
| deferredIncomeTax | - | - | - | - | - | - | - | - | - | - |
| stockBasedCompensation | - | - | - | - | - | - | - | - | - | - |
| changeInWorkingCapital | -18843 | 368.33K | 108.34K | -24750 | 83 | 24750 | 650 | 100 | -25000 | 3820 |
| accountsReceivables | -257.44K | 235.99K | 230.3K | -1.17M | - | - | - | - | - | 3920 |
| inventory | - | - | - | - | - | - | - | - | - | - |
| accountsPayables | 223.16K | -1.12M | -133.79K | 664.58K | 83 | -250 | 650 | 100 | - | -100 |
| otherWorkingCapital | 15446 | 1.25M | 11587 | - | - | 25000 | - | - | -25000 | - |
| otherNonCashItems | 102K | 57390 | 59446 | -574.09K | 83 | -250 | -1158 | 100 | - | -3820 |
| netCashProvidedByOperatingActivities | 398.92K | -49345 | 378.81K | -240.79K | -6000 | -9158 | -14174 | -8199 | -32400 | -7646 |
| investmentsInPropertyPlantAndEquipment | - | -1229 | -1500 | - | - | - | - | - | - | - |
| acquisitionsNet | - | - | - | - | - | - | - | - | - | - |
| purchasesOfInvestments | - | - | - | - | - | - | - | - | - | - |
| salesMaturitiesOfInvestments | - | - | - | - | - | - | - | - | - | - |
| otherInvestingActivities | - | - | - | - | - | - | - | - | - | - |
| netCashProvidedByInvestingActivities | - | -1229 | -1500 | - | - | - | - | - | - | - |
| netDebtIssuance | -44431 | -83716 | -128.22K | - | - | - | - | - | - | - |
| longTermNetDebtIssuance | -44431 | -83716 | -128.22K | - | - | - | - | - | - | - |
| shortTermNetDebtIssuance | - | - | - | - | - | - | - | - | - | - |
| netStockIssuance | - | - | - | - | - | - | - | - | - | - |
| netCommonStockIssuance | - | - | - | - | - | - | - | - | - | - |
| commonStockIssuance | - | - | - | - | - | - | - | - | - | - |
| commonStockRepurchased | - | - | - | - | - | - | - | - | - | - |
| netPreferredStockIssuance | - | - | - | - | - | - | - | - | - | - |
| netDividendsPaid | - | - | - | - | - | - | - | - | - | - |
| commonDividendsPaid | - | - | - | - | - | - | - | - | - | - |
| preferredDividendsPaid | - | - | - | - | - | - | - | - | - | - |
| otherFinancingActivities | - | - | - | -58269 | - | - | - | - | - | - |
| netCashProvidedByFinancingActivities | -44431 | -83716 | -128.22K | -58269 | - | - | - | - | - | - |