Revenue: $1,254,000 (Q4 2024); Cost of Revenue: $651,721; Gross Profit: $601,856; Gross Profit Margin: 0.4799 (≈47.99%)
- Operating Expenses: $2,406,000; Cost and Expenses: $2,458,000; EBITDA: $(5,809,000); EBITDARatio: $(4.63)
- Operating Income: $(3,087,000); Operating Income Margin: $(2.46)%
- Total Other Income/Expenses Net: $828,181; Income Before Tax: $(2,259,000); Income Tax Expense: $159,400; Net Income: $(2,418,000); Net Income Margin: $(1.93)%
- EPS: $0.064; EPS Diluted: $0.064; Weighted Average Shs Out: 5,219,000
Cash Flow and Balance Sheet
- Net Cash Provided by Operating Activities: $(1,995,405); Free Cash Flow: $(2,025,799)
- Cash at End of Period: $4,341,746; Cash at Beginning of Period: $858,686; Net Change in Cash: $3,483,060
- Net Cash Used in Investing Activities: $(20,452,029); Net Cash Used Provided by Financing Activities: $(15,743,940);
- Cash and Equivalents: $4,341,746; Total Assets: $6,408,722; Total Liabilities: $3,643,358; Total Stockholders’ Equity: $2,765,364
- Total Debt: $1,783,111; Net Debt: $(2,558,635)
- Current Ratio: 1.653; Gross Margin (reported): ~39.6% to 48%; Operating Margin: negative; Return on Assets/Equity: negative in QQ4 2024