Revenue: 562,158 USD; YoY +24.34%, QoQ -79.07%. Gross Profit: 412,811 USD; YoY +20.38%, QoQ -83.48%; Gross Margin: 73.43%. Operating Income: -566,996 USD; YoY +25.46%, QoQ -220.13%. EBITDA: -566,996 USD; Margin: -1.01x. Net Income: -520,934 USD; YoY +31.45%, QoQ -243.41%; Net Margin: -0.93%. EPS: -0.0013 USD; YoY +31.58%, QoQ -244.44%.
Cash Flow and liquidity: Net cash from operating activities -300,617 USD; Free cash flow -300,617 USD; Net change in cash -337,292 USD; Cash at end of period 109,825 USD; Cash at beginning 447,117 USD.
Balance sheet: Total assets 2,891,516 USD; Total liabilities 6,535,522 USD; Total stockholders’ equity -3,471,026 USD; Retained earnings -4,271,902 USD; Accumulated OCI 163,075 USD; Inventory 52,497 USD; Accounts payable 137,035 USD; Deferred revenue 862,171 USD; Deferred revenue non-current n/a; Short-term debt 86,250 USD; Long-term debt 14,673 USD.
Key liquidity ratios: Current ratio 0.420, Quick ratio 0.412, Cash ratio 0.0168. Turnover metrics: Inventory turnover 2.84x, Days of inventory outstanding 31.64 days, Asset turnover 0.194x, Fixed asset turnover 3.69x. Profitability: Gross margin 73.4%, Operating margin -1.01%, Net margin -0.93%, ROA -0.18%, ROE 0.15%, ROCE 0.156. Valuation metrics reflect significant distress (P/S 113.85x; P/B -18.44x; Enterprise value multiple -112.86x).