| Metric | FY 2022 | Prior Q | FY 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $798.0K | — | $0 | — | — |
| Op. Income | -$6M | — | -$1.2K | — | -486703.8% |
| Gross Margin | 65.7% | — | — | — | — |
| Net Margin | -759.5% | — | — | — | — |
| EPS (Diluted) | $-0.44 | — | $0.00 | — | -440100.0% |
| Free Cash Flow | -$5M | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $798.0K |
| Cost of Revenue | $274.0K |
| GROSS PROFIT | $524.0K |
| R&D Expenses | $3M |
| Selling & Marketing | $479.0K |
| General & Administrative | $3M |
| SG&A Expenses | $3M |
| Other Expenses | $0 |
| Operating Expenses | $6M |
| Cost & Expenses | $6M |
| OPERATING INCOME | -$6M |
| Interest Income | $0 |
| Interest Expense | $135.0K |
| Other Income/Expenses | -$379.0K |
| INCOME BEFORE TAX | -$6M |
| Income Tax Expense | $1.0K |
| Net Income from Continuing Ops | -$6M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$6M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$6M |
| D&A | $28.0K |
| EBIT | -$6M |
| EBITDA | -$6M |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$6M |
| Depreciation & Amortization | $28.0K |
| Stock-Based Compensation | $233.0K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $404.0K |
| Change in Working Capital | $928.0K |
| OPERATING CASH FLOW | -$4M |
| Capital Expenditure | -$125.0K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$125.0K |
| Net Debt Issuance | $3M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $2M |
| NET CASH FROM FINANCING | $5M |
| FREE CASH FLOW | -$5M |
| Net Change in Cash | $520.0K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2M |
| Short-Term Investments | $0 |
| Net Receivables | $86.0K |
| Inventory | $0 |
| Other Current Assets | $59.0K |
| TOTAL CURRENT ASSETS | $2M |
| PP&E (Net) | $284.0K |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $284.0K |
| TOTAL ASSETS | $2M |
| Account Payables | $160.0K |
| Short-Term Debt | $301.0K |
| Deferred Revenue | $771.0K |
| Other Current Liabilities | $557.0K |
| TOTAL CURRENT LIABILITIES | $2M |
| Long-Term Debt | $3M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $2M |
| TOTAL NON-CURRENT LIABILITIES | $5M |
| TOTAL LIABILITIES | $7M |
| Common Stock | $2.0K |
| Additional Paid-In Capital | $2M |
| Retained Earnings | -$12M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$5M |
| Minority Interest | $0 |
| TOTAL EQUITY | -$5M |
| TOTAL LIABILITIES & EQUITY | $2M |
| Total Debt | $3M |
| Net Debt | $1M |
