Revenue: USD 20,557,000 in QQ1 2025; YoY change: -21.43%; QoQ change: +14.40%. Gross profit reported as USD 20,557,000 with a gross margin of 100.00% (cost of revenue not provided). Operating income USD 32,406,999; EBITDARatio 1.5764x; EBITDA USD 32,406,999; EBITDA margin implied by ratios 157.6% (note: due to cost/rate presentation, interpretation should be treated with caution). Interest expense USD 4,743,000; Net income not disclosed for QQ1 2025 in the provided data. Weighted average shares outstanding: 22,311,501.
Cash flow: Net cash provided by operating activities USD 23,989,000; Net cash used by investing activities USD 12,851,000; Net cash used by financing activities USD 24,417,000; Effect of currency translation not reported; Net change in cash: -USD 428,000; Cash at end of period USD 1,876,000; Cash at beginning USD 2,304,000; Operating cash flow is the primary driver of free cash flow (USD 23,989,000).
Balance sheet: Total assets USD 815.625 million; Total liabilities USD 325.213 million; Total stockholders’ equity USD 490.412 million; Cash and cash equivalents USD 1.876 million; Short-term debt USD 254.261 million; Total current liabilities USD 254.261 million; Long-term debt not provided; Accumulated other comprehensive income (loss) USD -20.073 million; Other stockholders’ equity USD 480.272 million; Total debt USD 254.261 million; Net debt USD 252.385 million; Debt-to-capitalization 0.392; Debt-to-equity 0.644; Interest coverage 5.72x.
Valuation and efficiency: Price-to-book 1.294x; Price-to-sales 30.87x; Price-to-Operating-Cash-Flows 26.45x; Price-to-Free-Cash-Flows 26.45x; Dividend yield 3.15%; Operating cash flow per share USD 1.075; Free cash flow per share USD 1.075; Current ratio and quick ratio 1.179x; Cash ratio 0.195x.