Financial Highlights
Revenue: $6,824,406 in QQ2 2025, YoY change -22.13%, QoQ change -13.32%
Gross Profit: $2,904,454, Gross Margin 42.56% (YoY -22.78%, QoQ -6.30%)
EBITDA: -$312,288, EBITDA Margin -4.58%
Operating Income: -$1,231,059, Operating Margin -18.04%
Net Income: -$1,142,848, Net Margin -16.75%
EPS: -$0.0465 (Diluted -$0.0465), Weighted Avg Shares 24,587,500
Cash Flow: Operating Cash Flow -$4,889,981; CapEx -$1,631,692; Free Cash Flow -$6,521,673
Liquidity & Capital Structure: Cash & Equivalents $1,274,935; Total Debt $23,429,940; Net Debt $22,155,005; Total Assets $38,172,614; Total Liabilities $24,340,275; Equity $13,832,339; Current Ratio 1.213; Quick Ratio 0.421; Cash Ratio 0.117; Inventory $8,596,108; Receivables $458,723; Payables $365,129; Short-term Debt $13,100,445; Long-term Debt $13,479,322
Valuation/Multiples: Price/Book ~1.09; Price/Sales ~2.20; Price/Earnings negative; Enterprise Value Multiple reported as negative (reflecting negative EBITDA and net debt position).
Four-Quarters Context: Q1 2025 revenue $7.87M, Q2 2025 revenue $6.82M (QoQ -13.3%); Q3 2024 and Q4 2024 quarters show recovery episodes with gross margins in the ~40β45% range but with fluctuating profitability.
Income Statement
Metric |
Value |
YoY Change |
QoQ Change |
Revenue |
6.82M |
-22.13% |
-13.32% |
Gross Profit |
2.90M |
-22.78% |
-6.30% |
Operating Income |
-1.23M |
-213.50% |
-2 605.68% |
Net Income |
-1.14M |
-253.08% |
-536.66% |
EPS |
-0.05 |
-250.97% |
-488.61% |