Revenue: USD 693,682 in Q4 2024, QoQ +41.91% (from USD 488,820 in Q3 2024). Gross Profit: USD 369,895, Gross Margin: 53.32%. Operating Income: USD 173,572, Operating Margin: 25.02%. EBITDA: USD 268,057, EBITDA Margin: 38.64%. Net Income: USD 140,000, Net Margin: 20.18%. EPS: USD 0.0865; Diluted EPS: USD 0.0865; Weighted Avg Shares: 1,618,100.
Liquidity and cash flow: Cash and equivalents USD 28,858; Net cash provided by operating activities USD -194,262; Change in working capital USD -432,943; Inventory USD -490,534; Accounts receivable USD -1,718; Inventory turnover 0.487x; DSO 13.39 days; Days inventory outstanding 184.68 days; Current ratio 0.238x; Quick ratio 0.0485x; Cash ratio 0.00821x.
Balance sheet: Total assets USD 4,921,457; Total liabilities USD 5,481,601; Stockholders’ equity USD -560,144; Long-term debt USD 1,967,374; Short-term debt USD 1,089,586; Total debt USD 3,056,960; Net debt USD 3,028,102; Inventory USD 664,400; Accounts receivable USD 103,199; Retained earnings USD -2,891,559; Weighted avg shares outstanding 1,618,100.