Revenue: Not disclosed for QQ2 2024 (reported as null in the income data). Cost of revenue: $988,762; Gross profit: -$988,762; Gross profit margin: not calculable from the data provided;
Operating expenses: $6,087,186 (R&D $4,628,535; G&A $2,447,413; SG&A components embedded in the period);
Depreciation & amortization: $988,762;
Interest expense: $182,701;
Stock-based compensation (in cash flow items): $1,815,532;
Total operating expenses: $6,087,186;
EBITDA: -$6,073,426;
Operating income: -$7,075,950;
Total other income/expenses, net: -$168,943;
Income before tax: -$7,244,891;
Income tax expense: -$2.00 (nominal);
Net income: -$7,244,891;
Earnings per share (diluted): -$0.14;
Weighted average shares outstanding: 52,006,442.
Cash flow and liquidity:
- Net cash provided by operating activities: -$4,527,680
- Stock-based compensation (non-cash): $1,815,532
- Change in working capital: -$88,962; Inventory: -$141,302; Accounts payable: -$131,861; Other working capital: $184,201; Other non-cash items: $4,068,098
- Net cash provided by financing activities: $6,595,561; Common stock issued: $7,750,000
- Net change in cash: $2,067,881;
- Cash at end of period: $5,309,321; Cash at beginning: $3,241,440; Free cash flow: -$4,527,680
Balance sheet health:
- Total assets: $30,048,105; Cash and cash equivalents: $5,309,321; Inventory: $2,489,284; Total current assets: $8,511,382
- Property, plant & equipment (net): $18,963,616; Intangibles: $180,482; Other non-current assets: $2,392,625; Total non-current assets: $21,536,723
- Total liabilities: $15,743,462; Short-term debt: $2,100,042; Accounts payable: $1,015,969; Total current liabilities: $5,087,017; Long-term debt: $10,531,445; Other non-current liabilities: $1,250,00; Total non-current liabilities: $10,656,445;
- Stockholders’ equity: $14,304,643; Retained earnings: around -$501.05 million; Accumulated other comprehensive income/loss: not reported; Othertotal stockholders’ equity: $514,809,617; Net debt: -$7,322,166 (net debt positive 7.32m)
- Leverage and coverage: Debt-to-asset ratio 0.42; Debt-to-equity 0.883; Current ratio 1.673; Quick ratio 1.184; Cash ratio 1.044; Interest coverage -38.73x (negative, due to losses); Price-to-book ratio 199.60; Enterprise value multiple -471.31; Price/Earnings -98.52; Price-to-free cash flows and related multiples are highly distorted due to negative earnings and tiny market capitalization; Period-end cash per share $0.102; Equity multiplier 2.10.