Financial Highlights
Revenue: No revenue reported in QQ4 2024 (revenue = null). Cost of revenue: 190,603; Gross profit: -190,603; Gross margin: 0% (due to revenue null).
Operating expenses: R&D 1,182,092; G&A 1,209,269; Selling/SG&A: 1,209,269; Total operating expenses: 2,391,361; EBITDA: -2,165,384; Operating income: -2,391,361; Total other income (net): 35,374; Income before tax: -2,355,987; Net income: -2,355,987; Earnings per share (EPS): -0.20; Diluted EPS: -0.20; Weighted average shares outstanding: 11,871,054.
Cash flow: Net cash from operating activities: -1,481,336; Depreciation & amortization: 190,603; Change in working capital: 635,591; Accounts payable: 541,766; Other working capital: 93,825; Other non-cash items: 179,066; Free cash flow: -1,579,499.
Balance sheet: Cash and cash equivalents: 4,797,778; Total current assets: 4,970,520; Total assets: 12,822,853; Property, plant & equipment net: 7,512,463; Intangible assets: 325,308; Total non-current assets: 7,852,333; Total current liabilities: 1,358,776; Total liabilities: 1,358,776; Total stockholdersโ equity: 11,464,077; Retained earnings: -139,374,895. Current ratio: 3.66; Quick ratio: 3.66; Cash ratio: 3.53; ROA: -0.184; ROE: -0.206; ROCE: -0.209; P/B: 1.916; P/E: -2.33; EV multiple: -7.93; Cash per share: 0.40; Net debt: -4,797,778.
Income Statement
| Metric |
Value |
YoY Change |
QoQ Change |
| Gross Profit |
-190.60K |
-0.91% |
-0.34% |
| Operating Income |
-2.39M |
34.95% |
-25.31% |
| Net Income |
-2.36M |
34.01% |
-27.04% |
| EPS |
-0.20 |
35.48% |
-25.00% |