| Metric | FY 2022 | Prior Q | FY 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $2M | — | — | — | — |
| Op. Income | -$21.4K | — | — | — | — |
| Gross Margin | 74.3% | — | — | — | — |
| Net Margin | -0.9% | — | — | — | — |
| EPS (Diluted) | $-0.00 | — | — | — | — |
| Free Cash Flow | $117.5K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $2M |
| Cost of Revenue | $407.2K |
| GROSS PROFIT | $1M |
| R&D Expenses | $0 |
| Selling & Marketing | $154.4K |
| General & Administrative | $1M |
| SG&A Expenses | $1M |
| Other Expenses | $0 |
| Operating Expenses | $1M |
| Cost & Expenses | $2M |
| OPERATING INCOME | -$21.4K |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | -$21.4K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$21.4K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$15.0K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$15.0K |
| D&A | $3.2K |
| EBIT | -$21.4K |
| EBITDA | -$18.2K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$21.4K |
| Depreciation & Amortization | $3.2K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $0 |
| Change in Working Capital | $135.7K |
| OPERATING CASH FLOW | $117.5K |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | $0 |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$30.5K |
| Other Financing Activities | -$92.4K |
| NET CASH FROM FINANCING | -$122.9K |
| FREE CASH FLOW | $117.5K |
| Net Change in Cash | -$5.4K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $260.3K |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $260.3K |
| PP&E (Net) | $7.7K |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $7.7K |
| TOTAL ASSETS | $268.0K |
| Account Payables | $4.1K |
| Short-Term Debt | $0 |
| Deferred Revenue | $454.0K |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $578.6K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $578.6K |
| Common Stock | $9.5K |
| Additional Paid-In Capital | $0 |
| Retained Earnings | -$299.6K |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$290.1K |
| Minority Interest | -$20.5K |
| TOTAL EQUITY | -$310.7K |
| TOTAL LIABILITIES & EQUITY | $268.0K |
| Total Debt | $0 |
| Net Debt | -$260.3K |
