Revenue: USD 12,000; Gross Profit: USD 12,000; Gross Margin: 100% (revenue equals gross profit given missing COGS data).
Operating expenses (costs and expenses): USD 9,756,000 (R&D USD 4,359,000; G&A USD 5,300,000; Selling/Marketing USD 97,000; SG&A total USD 5,294,000; total operating expenses align with costAndExpenses USD 9,756,000).
EBITDA: USD -6,398,000; EBITDARatio: -533.2% (indicative of negative EBITDA relative to minor revenue).
Operating income: USD -9,744,000; Operating income margin: large negative given minuscule revenue.
Income before tax: USD -6,431,000; Income tax expense: USD 30,000; Net income: USD -6,461,000; Net income margin: approximately -538.4% (based on USD-based net income and revenue).
EPS: USD -0.38; Weighted average shares: 17.038 million; EPS (diluted): USD -0.38.
Cash flow:
- Net cash provided by operating activities: USD -3,642,000
- Depreciation & amortization: USD 62,000
- Stock-based compensation: USD 3,343,000
- Change in working capital: USD -3,318,000
- Other working capital: USD -3,318,000; Net change in cash: USD -3,447,000; Cash at end of period: USD 5,858,000; Free cash flow: USD -3,645,000.
Balance sheet highlights:
- Total assets: USD 17,047,000; Total current assets: USD 16,202,000; Cash and cash equivalents: USD 5,858,000; Net receivables: USD 10,015,000
- Total current liabilities: USD 5,620,000; Short-term debt: USD 163,000; Long-term debt: USD 210,000; Total liabilities: USD 5,830,000; Total stockholders’ equity: USD 11,217,000
- Net debt: USD -5,485,000 (net cash position)
Selected efficiency and liquidity ratios:
- Current ratio: 2.88x; Quick ratio: 2.88x; Cash ratio: 1.042x.
- Asset turnover: 0.0007x; Receivables turnover: 0.0012x; Inventory turnover: 0x (minimal inventory activity reported).
- P/BV: 4.17x; P/S: 3,902.14x; P/E: N/A (negative earnings); Enterprise value multiple: -6.46x.
- Operating cash flow per share: -0.229; Free cash flow per share: -0.230; Cash per share: 0.369.
Notes: The data reflect a biotech in the pre-revenue phase with a substantial R&D push and limited to no sales in QQ4 2024. Some ratio figures appear extreme given the small revenue base and large non-cash costs; interpret cautiously.