Revenue:
- Q4 2024 revenue: $152,000; YoY growth: +13.4%; QoQ growth: +198.0% (from $51,000 in Q3 2024).
- Gross Profit: −$2,000; Gross Margin: −1.32% (Q4 2024). QoQ gross margin improved from Q3 2024 (−2.67%) to Q4 2024 (−1.32%), but remains negative.
Profitability:
- EBITDA: −$3,095,000; EBITDA margin: −20.36% of revenue.
- Operating income: −$3,147,000; operating margin: −20.70%.
- Net income: −$3,928,000; net margin: −25.84%.
- EPS: −$1.45; diluted EPS: −$1.45; weighted average shares: 2,709,781.
Cash Flow & Liquidity:
- Net cash provided by operating activities: −$2,378,000.
- Free cash flow: −$2,378,000.
- Cash and cash equivalents at period end: $1,088,000; cash at beginning: $3,468,000; net cash change: −$2,380,000.
Balance Sheet & Leverage:
- Total assets: $3,542,000; total liabilities: $2,483,000; total stockholders’ equity: $1,059,000.
- Retained earnings: −$171,699,000; accumulated other comprehensive income (loss): $333,000; other stockholders’ equity: $172,421,000.
- Short-term debt: $24,000; total debt: $12,000; net debt: −$1,076,000.
Valuation & liquidity indicators:
- Current ratio: 1.58; quick ratio: 1.08; cash ratio: 0.50.
- Price-to-sales: 179.17x; price-to-book: 25.72x; enterprise value multiple: −8.45x.
- DSO: 376 days; DIO: 638 days; DPO: 510 days; cash conversion cycle: ~503 days (as per reported ratios, recognizing small base effects).