| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $70M | — | $59M | — | 18.8% |
| Op. Income | -$13M | — | -$22M | — | 41.3% |
| Gross Margin | 68.3% | — | 66.6% | — | 1.7pp |
| Net Margin | -20.6% | — | -44.7% | — | 24.1pp |
| EPS (Diluted) | $-1.59 | — | $-3.36 | — | 52.7% |
| Free Cash Flow | -$16M | — | -$18M | — | 13.8% |
| Item | Amount |
|---|---|
| REVENUE | $70M |
| Cost of Revenue | $22M |
| GROSS PROFIT | $48M |
| R&D Expenses | $35M |
| Selling & Marketing | $3M |
| General & Administrative | $23M |
| SG&A Expenses | $26M |
| Other Expenses | $0 |
| Operating Expenses | $61M |
| Cost & Expenses | $83M |
| OPERATING INCOME | -$13M |
| Interest Income | $0 |
| Interest Expense | $2M |
| Other Income/Expenses | -$2M |
| INCOME BEFORE TAX | -$15M |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$15M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$15M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$15M |
| D&A | $1M |
| EBIT | -$12M |
| EBITDA | -$11M |
| EPS | -$2 |
| EPS Diluted | -$2 |
| Item | Amount |
|---|---|
| Net Income | -$15M |
| Depreciation & Amortization | $1M |
| Stock-Based Compensation | $2M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $11M |
| Change in Working Capital | -$14M |
| OPERATING CASH FLOW | -$15M |
| Capital Expenditure | -$371.3K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$100.4K |
| NET CASH FROM INVESTING | -$468.6K |
| Net Debt Issuance | $15M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $16M |
| FREE CASH FLOW | -$16M |
| Net Change in Cash | -$717.9K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $846.6K |
| Short-Term Investments | $0 |
| Net Receivables | $67M |
| Inventory | $14.4K |
| Other Current Assets | $3M |
| TOTAL CURRENT ASSETS | $76M |
| PP&E (Net) | $3M |
| Goodwill | $0 |
| Intangible Assets | $143.4K |
| Long-Term Investments | $2M |
| Tax Assets | $0 |
| Other Non-Current Assets | $4M |
| TOTAL NON-CURRENT ASSETS | $9M |
| TOTAL ASSETS | $86M |
| Account Payables | $27M |
| Short-Term Debt | $43M |
| Deferred Revenue | $2M |
| Other Current Liabilities | $3M |
| TOTAL CURRENT LIABILITIES | $87M |
| Long-Term Debt | $3M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $12M |
| TOTAL NON-CURRENT LIABILITIES | $15M |
| TOTAL LIABILITIES | $101M |
| Common Stock | $1.6K |
| Additional Paid-In Capital | $116M |
| Retained Earnings | -$125M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$3M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$12M |
| Minority Interest | -$4M |
| TOTAL EQUITY | -$16M |
| TOTAL LIABILITIES & EQUITY | $86M |
| Total Debt | $46M |
| Net Debt | $45M |
