Overview of QQ3 2023 metrics (USD, unless noted):
- Operating revenue: Not reported (null)
- Operating expenses: $206,009; Depreciation & Amortization: ($39,586); EBITDA: ($206,000); Operating income: ($206,000)
- Total other income/expenses net: $1,504,000
- Income before tax: $1,298,000
- Income tax expense: ($206)
- Net income: $1,298,000 (EPS: $0.0604; Weighted average shares: 21,478,000)
- Cash flow from operations: ($120,657); Free cash flow: ($120,657)
- Net cash provided by/used in operating activities: ($120,657)
- Cash and cash equivalents (period end): $27,939,641; Cash at period end per cash flow: $9,982 (material discrepancy with the balance sheet)
- Total current assets: $27,961,558; Total assets: $27,961,558
- Total current liabilities: $3,414,246; Short-term debt: $1,850,496; Total debt: $1,850,496
- Long-term liabilities: $31,037,500; Total liabilities: $34,451,746
- Total stockholdersโ equity: ($6,490,188) (negative)
- Net debt: ($26,089,145) (negative)
- Liquidity/solvency indicators: Current ratio 8.19; Quick ratio 8.19; Price-to-book and related leverage metrics show negative book value; ROA ~4.64% (driven by non-operating lines), ROE negative; Asset turnover effectively 0 given no revenue
- Notable trailing quarter trend (Q1โQ3 2023 four-quarter view): Q1 net income ($784,000) with negative EPS; Q2 net income ($920,000) with large operating losses; Q3 net income $1,298,000 with a swing driven by non-operating income and a strong cash position. EBITDA and operating income improved QoQ, while total other income/net turned materially positive in Q3.