| Metric | FY 2021 | Prior Q | FY 2020 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $43.3K | — | — | — | — |
| Op. Income | -$48M | — | — | — | — |
| Gross Margin | -321.6% | — | — | — | — |
| Net Margin | -114735.1% | — | — | — | — |
| EPS (Diluted) | $-3.22 | — | — | — | — |
| Free Cash Flow | -$55M | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $43.3K |
| Cost of Revenue | $182.4K |
| GROSS PROFIT | -$139.1K |
| R&D Expenses | $56M |
| Selling & Marketing | $0 |
| General & Administrative | $7M |
| SG&A Expenses | $7M |
| Other Expenses | -$14M |
| Operating Expenses | $50M |
| Cost & Expenses | $50M |
| OPERATING INCOME | -$48M |
| Interest Income | $98.2K |
| Interest Expense | $4M |
| Other Income/Expenses | -$1M |
| INCOME BEFORE TAX | -$50M |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$50M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$50M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$50M |
| D&A | $182.4K |
| EBIT | -$45M |
| EBITDA | -$45M |
| EPS | -$3 |
| EPS Diluted | -$3 |
| Item | Amount |
|---|---|
| Net Income | -$50M |
| Depreciation & Amortization | $182.4K |
| Stock-Based Compensation | $968.1K |
| Deferred Income Tax | -$968.1K |
| Other Non-Cash Items | -$2M |
| Change in Working Capital | -$781.0K |
| OPERATING CASH FLOW | -$53M |
| Capital Expenditure | -$2M |
| Acquisitions (Net) | $364.8K |
| Purchases of Investments | -$147.3K |
| Sales/Maturities of Investments | -$364.8K |
| Other Investing Activities | $364.8K |
| NET CASH FROM INVESTING | -$2M |
| Net Debt Issuance | $22M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$12M |
| NET CASH FROM FINANCING | $92M |
| FREE CASH FLOW | -$55M |
| Net Change in Cash | $37M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $71M |
| Short-Term Investments | $7.0K |
| Net Receivables | $10M |
| Inventory | $5M |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $88M |
| PP&E (Net) | $108.7K |
| Goodwill | $38M |
| Intangible Assets | -$756.5K |
| Long-Term Investments | $250.2K |
| Tax Assets | $0 |
| Other Non-Current Assets | $3M |
| TOTAL NON-CURRENT ASSETS | $41M |
| TOTAL ASSETS | $128M |
| Account Payables | $22M |
| Short-Term Debt | $12M |
| Deferred Revenue | $189.4K |
| Other Current Liabilities | -$450.1K |
| TOTAL CURRENT LIABILITIES | $38M |
| Long-Term Debt | $47M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $12M |
| TOTAL NON-CURRENT LIABILITIES | $60M |
| TOTAL LIABILITIES | $97M |
| Common Stock | $196.4K |
| Additional Paid-In Capital | $126M |
| Retained Earnings | -$96M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $1.2K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $30M |
| Minority Interest | $0 |
| TOTAL EQUITY | $30M |
| TOTAL LIABILITIES & EQUITY | $129M |
| Total Debt | $60M |
| Net Debt | -$11M |
