Revenue: $122,000; Cost of Revenue: $25,000; Gross Profit: $97,000; Gross Margin: 79.50% (YoY: -81.05%; QoQ: +53.97%)
R&D Expenses: $42,000; General & Administrative Expenses: $283,000; Operating Expenses: $325,000; EBITDA: -$228,000; EBIT: -$228,000; Interest: -$2,000; Net Income: -$230,000; Earnings per Share (Diluted): -$0.0008
Liquidity & Cash Flow: Cash & Equivalents end of period $432,000; Net cash provided by operating activities -$248,000; Net change in cash -$249,000; Cash at beginning of period $681,000; Net debt: -$296,000 (net cash position)
Balance Sheet: Total Assets $576,000; Total Liabilities $277,000; Total Stockholdersโ Equity $299,000; Current Ratio 3.77; Quick Ratio 3.77; Cash Ratio 2.88; Asset Turnover 0.212; Revenue run-rate is critically small, causing material leverage of fixed costs and resulting in negative earnings despite a healthy gross margin.
Key YoY/QoQ trends: Revenue YoY -76.49%, QoQ +60.53%; Gross Profit YoY -81.05%, QoQ +53.97%; Operating Income YoY -168.47%, QoQ +23.75%; Net Income YoY -169.49%, QoQ -139.72%; EPS YoY -166.67%, QoQ -140.00%.