| Metric | Q1 2018 | Q4 2017 | Q1 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $10M | $11M | $8M | -12.6% | 18.2% |
| Op. Income | -$864.0K | -$1M | -$2M | 20.6% | 50.3% |
| Gross Margin | 50.3% | 52.0% | 50.4% | -1.7pp | -0.1pp |
| Net Margin | -9.4% | -7.3% | -20.1% | -2.2pp | 10.7pp |
| EPS (Diluted) | $-0.03 | $-0.03 | $-0.05 | -13.1% | 48.0% |
| Free Cash Flow | -$1M | $538.0K | -$3M | -331.8% | 56.8% |
| Item | Amount |
|---|---|
| REVENUE | $10M |
| Cost of Revenue | $5M |
| GROSS PROFIT | $5M |
| R&D Expenses | $562.0K |
| Selling & Marketing | $0 |
| General & Administrative | $5M |
| SG&A Expenses | $5M |
| Other Expenses | $0 |
| Operating Expenses | $6M |
| Cost & Expenses | $11M |
| OPERATING INCOME | -$864.0K |
| Interest Income | $0 |
| Interest Expense | $34.0K |
| Other Income/Expenses | -$60.0K |
| INCOME BEFORE TAX | -$924.0K |
| Income Tax Expense | $11.0K |
| Net Income from Continuing Ops | -$3M |
| Net Income from Discontinued Ops | $2M |
| Other Adjustments | $0 |
| NET INCOME | -$935.0K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$935.0K |
| D&A | $199.0K |
| EBIT | -$890.0K |
| EBITDA | -$864.0K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$935.0K |
| Depreciation & Amortization | $199.0K |
| Stock-Based Compensation | $372.0K |
| Deferred Income Tax | -$56.0K |
| Other Non-Cash Items | $26.0K |
| Change in Working Capital | -$714.0K |
| OPERATING CASH FLOW | -$1M |
| Capital Expenditure | -$139.0K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$139.0K |
| Net Debt Issuance | -$60.0K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | -$60.0K |
| FREE CASH FLOW | -$1M |
| Net Change in Cash | -$1M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $9M |
| Short-Term Investments | $0 |
| Net Receivables | $5M |
| Inventory | $7M |
| Other Current Assets | $660.0K |
| TOTAL CURRENT ASSETS | $22M |
| PP&E (Net) | $6M |
| Goodwill | $185.0K |
| Intangible Assets | $2M |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $155.0K |
| TOTAL NON-CURRENT ASSETS | $8M |
| TOTAL ASSETS | $30M |
| Account Payables | $2M |
| Short-Term Debt | $239.0K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $2M |
| TOTAL CURRENT LIABILITIES | $6M |
| Long-Term Debt | $3M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $368.0K |
| Other Non-Current Liabilities | $46.0K |
| TOTAL NON-CURRENT LIABILITIES | $3M |
| TOTAL LIABILITIES | $9M |
| Common Stock | $33.0K |
| Additional Paid-In Capital | $51M |
| Retained Earnings | -$29M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $21M |
| Minority Interest | $0 |
| TOTAL EQUITY | $21M |
| TOTAL LIABILITIES & EQUITY | $30M |
| Total Debt | $3M |
| Net Debt | -$6M |
