Financial highlights (USD, QQ2 2024) and key drivers:
- Revenue: $99,786; Gross Profit: $99,786; Gross Margin: 100% (as reported) β indicates cost of revenue not disclosed or effectively zero in the reported figures.
- Operating Expenses: $114,848 (G&A $114,848; Selling/Marketing $4,167) β Operating Income: $(15,060); EBITDA: $(15,062); EBITDAR: $(15,062).
- EBITDA Margin: $(15,062) / $99,786 β -15.1%; Operating Margin: $(15,060) / $99,786 β -15.1%.
- Net Income: $(16,721); Net Margin: $(16,721) / $99,786 β -16.8%; EPS: $(0.0003).
- Liquidity and leverage: Current ratio 0.256x; Quick ratio 0.256x; Cash ratio 0.225x; Total debt $172,283; Long-term debt $150,600; Total liabilities $319,653; Total assets $62,031; Shareholdersβ equity approx. $(257,622) (negative).
- Cash flow: Net cash from operating activities $(17,596); Free cash flow $(17,596); Cash at end of period $38,047; Cash at beginning of period $56,417; Net change in cash $(18,370).
- Cash flow efficiency: Cash Flow to Debt Ratio approximately $(0.102); Operating Cash Flow to Sales Ratio β -0.176; Free Cash Flow to Operating Cash Flow Ratio 1.000 (per reported metrics).
- Asset efficiency: Asset turnover 1.609; Fixed asset turnover 5.30; However, given the negative equity and liquidity constraints, these efficiency metrics have limited interpretive value in isolation.
- QoQ revenue growth: +398.93% (from Q1 20,000 to Q2 99,786); YoY metrics not applicable due to data limitations for prior-year Q2.