| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | — | $0 | — | — |
| Op. Income | -$7M | — | -$10M | — | 30.5% |
| EPS (Diluted) | $-456.76 | — | $-290.48 | — | -57.2% |
| Free Cash Flow | -$8M | — | -$9M | — | 9.9% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $199.1K |
| GROSS PROFIT | -$199.1K |
| R&D Expenses | $3M |
| Selling & Marketing | $8.3K |
| General & Administrative | $4M |
| SG&A Expenses | $4M |
| Other Expenses | $0 |
| Operating Expenses | $7M |
| Cost & Expenses | $7M |
| OPERATING INCOME | -$7M |
| Interest Income | $145.8K |
| Interest Expense | $823.0K |
| Other Income/Expenses | -$548.2K |
| INCOME BEFORE TAX | -$8M |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$8M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$8M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$21M |
| D&A | $199.1K |
| EBIT | -$7M |
| EBITDA | -$7M |
| EPS | -$457 |
| EPS Diluted | -$457 |
| Item | Amount |
|---|---|
| Net Income | -$8M |
| Depreciation & Amortization | $199.1K |
| Stock-Based Compensation | $20.1K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $312.0K |
| Change in Working Capital | -$633.2K |
| OPERATING CASH FLOW | -$8M |
| Capital Expenditure | -$306.8K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$306.8K |
| Net Debt Issuance | -$4.8K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$2M |
| NET CASH FROM FINANCING | $10M |
| FREE CASH FLOW | -$8M |
| Net Change in Cash | $2M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $4M |
| Short-Term Investments | $0 |
| Net Receivables | $14.6K |
| Inventory | $0 |
| Other Current Assets | -$14.6K |
| TOTAL CURRENT ASSETS | $5M |
| PP&E (Net) | $2M |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $35.3K |
| TOTAL NON-CURRENT ASSETS | $2M |
| TOTAL ASSETS | $7M |
| Account Payables | $145.1K |
| Short-Term Debt | $113.3K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $4.8K |
| TOTAL CURRENT LIABILITIES | $810.4K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $8.6K |
| TOTAL NON-CURRENT LIABILITIES | $117.6K |
| TOTAL LIABILITIES | $927.9K |
| Common Stock | $55 |
| Additional Paid-In Capital | $40M |
| Retained Earnings | -$35M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $6M |
| Minority Interest | $0 |
| TOTAL EQUITY | $6M |
| TOTAL LIABILITIES & EQUITY | $7M |
| Total Debt | $222.2K |
| Net Debt | -$4M |
