| Metric | Q3 2021 | Q2 2021 | Q3 2020 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | $0 | — | — |
| Op. Income | -$5M | -$7M | -$4M | 26.4% | -47.0% |
| EPS (Diluted) | $-0.62 | $-0.87 | $-5.10 | 29.0% | 87.9% |
| Free Cash Flow | -$3M | -$5M | -$3M | 42.5% | -14.5% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $6.2K |
| GROSS PROFIT | -$6.2K |
| R&D Expenses | $2M |
| Selling & Marketing | $0 |
| General & Administrative | $3M |
| SG&A Expenses | $3M |
| Other Expenses | -$177.0K |
| Operating Expenses | $5M |
| Cost & Expenses | $5M |
| OPERATING INCOME | -$5M |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | -$39.0K |
| INCOME BEFORE TAX | -$5M |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$5M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$5M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$5M |
| D&A | $6.0K |
| EBIT | -$5M |
| EBITDA | -$5M |
| EPS | -$1 |
| EPS Diluted | -$1 |
| Item | Amount |
|---|---|
| Net Income | -$5M |
| Depreciation & Amortization | $6.2K |
| Stock-Based Compensation | $2M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $138 |
| Change in Working Capital | $335.2K |
| OPERATING CASH FLOW | -$3M |
| Capital Expenditure | -$9.4K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$9.4K |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$574.9K |
| NET CASH FROM FINANCING | $678.9K |
| FREE CASH FLOW | -$3M |
| Net Change in Cash | -$2M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $140M |
| Short-Term Investments | $0 |
| Net Receivables | $934.7K |
| Inventory | $0 |
| Other Current Assets | $128.1K |
| TOTAL CURRENT ASSETS | $143M |
| PP&E (Net) | $23.4K |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $13.6K |
| TOTAL NON-CURRENT ASSETS | $37.0K |
| TOTAL ASSETS | $143M |
| Account Payables | $668.0K |
| Short-Term Debt | $1.2K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $17.0K |
| TOTAL CURRENT LIABILITIES | $2M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $179 |
| TOTAL NON-CURRENT LIABILITIES | $179 |
| TOTAL LIABILITIES | $2M |
| Common Stock | $23M |
| Additional Paid-In Capital | $242M |
| Retained Earnings | -$124M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | -$225 |
| TOTAL STOCKHOLDERS' EQUITY | $141M |
| Minority Interest | $0 |
| TOTAL EQUITY | $141M |
| TOTAL LIABILITIES & EQUITY | $143M |
| Total Debt | $1.2K |
| Net Debt | -$140M |
