Financial Highlights
Revenue: $7,218,897; Cost of Revenue: $6,164,860; Gross Profit: $1,054,037; Gross Margin: 14.60%; R&D: $380,293; G&A: $4,084,794; Selling/Marketing: $129,721; SG&A (total): $4,214,515; Other Expenses: $639,836; Operating Expenses: $5,234,644; Cost and Expenses: $11,399,504; Interest Expense: $562,360; Depreciation & Amortization: $399,440; EBITDA: $(3,777,222); EBITDA Margin: $(0.523); Operating Income: $(4,180,607); Operating Margin: $(0.579); Total Other Income/Expenses: $(558,415); Income Before Tax: $(4,739,022); Net Income: $(4,739,022); Net Income Margin: $(0.656); EPS (GAAP): $(0.17); Weighted Average Shares: 28,512,901; YoY Revenue: (β13.89%); QoQ Revenue: +35.00%; YoY Gross Profit: +15.48%; QoQ Gross Profit: +129.32%; YoY Operating Income: (β4.32%); QoQ Operating Income: (β1.35%); YoY Net Income: +0.65%; QoQ Net Income: (β0.79%); Net Cash from Operating Activities: $(1,058,788); Free Cash Flow: $(1,062,536); Cash at End of Period: $621,086; Cash at Beginning of Period: $116,908; Net Change in Cash: $504,178; Operating Cash Flow per Share: $(0.0371); Free Cash Flow per Share: $(0.0373); Revenue per Share: $0.253; Current Ratio: 1.683; Quick Ratio: 0.185; Cash Ratio: 0.033; Inventory: $28,150,315; Accounts Receivable: $1,836,462; Accounts Payables: N/A; Total Current Assets: $31,635,979; Total Non-Current Assets: $5,731,054; Total Assets: $37,367,033; Total Current Liabilities: $18,800,396; Long-Term Debt: $6,396,092; Total Debt: $17,415,287; Net Debt: $(16,794,201); Shareholder Equity: $2,138,161; Retained Earnings: $(93,597,367); Inventory Turnover: 0.219; Receivables Turnover: 3.93; Asset Turnover: 0.193; Gross Margin: 14.6%; Operating Margin: (57.9%); Net Margin: (65.6%).
Income Statement
Metric |
Value |
YoY Change |
QoQ Change |
Revenue |
7.22M |
-13.89% |
35.00% |
Gross Profit |
1.05M |
15.48% |
129.32% |
Operating Income |
-4.18M |
-4.32% |
-1.35% |
Net Income |
-4.74M |
0.65% |
-0.79% |
EPS |
-0.17 |
10.53% |
5.56% |