Quaterly Results Analysis
Product/ Service Recurring Total Net Profit
Hardware Fee
22Q1 1.42M 135K 0.81M 2.37M +16K
22Q2 1.78M 47K 0.90M 2.73M +154K
22Q3 1.55M 57K 1.04M 2.65M +216K
22Q4 1.10M 60K 1.12M 2.28M +140K
23Q1 1.42M 58K 1.20M 2.68M +141K
23Q2 1.76M 66K 1.26M 3.09M +80K
23Q3 1.74M 50K 1.28M 3.07M +284K
23Q4 1.81M 75K 1.33M 3.21M +93K
24Q1 1.85M 119K 1.54M 3.50M +210K
24Q2 2.52M 140K 1.66M 4.32M +388K
24Q3 3.24M 75K 1.72M 5.03M +335K
Some points to consider:
- Gross margin for the three months ended September 30, 2024 was 28% which is lower by 13% compared to 41% for the same period of 2023. This is mainly due to the higher cost associated with freight. It is also due to the initial costs associated with the new product launch.
- Operating expenses, which do not include share-based compensation expenses, for three months ended September 30, 2024 were $859,897, which is lower compared to $872,410 for the same period in 2023.
- As the total revenue increases, so is the trade receivable, inventory & overdue payments. Trade receivable 4.95M 0n Sept 30, 2024 vs .192M on Dec. 31, 2023. Inventory 1.4M vs 0.85M & 90 days + overdue 462K vs 55K only.
- Consulting fee & Salary/Wages of 202K & 478K in 24Q3 vs 141K & 386K in 23Q3
360K shares option @0.15c in money & expired in Aug 2025 and 875K @0.15-0.23 in money expire in May 2026
EPS in last 9 months about 1c. My Projected EPS: 1.5c for full 2024