Financial Highlights
Revenue: $1,727,251; YoY change: -8.19%; QoQ change: -8.88%
Gross Profit: $1,192,270; Gross Margin (ratio): 69.03%; YoY change in gross profit: +16.47%; QoQ change in gross profit: +15.18%
Operating Income: $(4,029,459); Operating Margin: -2.33%; YoY change: significantly more negative; QoQ change: more negative
Net Income: $(3,994,229); Net Margin: -2.31%; YoY change: -497.07%; QoQ change: -158.99%
EPS (diluted): $(0.24); EPS YoY: -498.50%; EPS QoQ: -167.56%
Cash Flow: Operating cash flow $(926,952); Capital expenditures $(12,202); Free cash flow $(939,154); Net change in cash $(2,437,048); Cash at end of period $1,848,295; Cash at beginning $4,285,343
Balance Sheet highlights: Total assets $15,558,603; Cash and equivalents $1,848,295; Goodwill $10,857,600; Intangible assets $487,867; Total current assets $3,520,289; Total current liabilities $2,427,598; Long-term debt $178,824; Total debt $543,512; Net debt $(1,304,783); Stockholdersβ equity $11,538,485; Current ratio 1.45; Cash ratio 0.761; Debt-to-equity 0.0316; Price-to-sales 10.25; Enterprise value multiple β4.41 (negative equity value common in small cap scenarios); Price-to-book 1.53; Shares outstanding (weighted) 16,681,234
Income Statement
| Metric |
Value |
YoY Change |
QoQ Change |
| Revenue |
1.73M |
-8.19% |
-8.88% |
| Gross Profit |
1.19M |
16.47% |
15.18% |
| Operating Income |
-4.03M |
-114.61% |
-112.60% |
| Net Income |
-3.99M |
-497.07% |
-158.99% |
| EPS |
-0.24 |
-498.50% |
-167.56% |