| Metric | FY 2021 | Prior Q | FY 2020 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $19M | — | — | — | — |
| Op. Income | -$932.4K | — | — | — | — |
| Gross Margin | -0.4% | — | — | — | — |
| Net Margin | -4.9% | — | — | — | — |
| EPS (Diluted) | $-0.03 | — | — | — | — |
| Free Cash Flow | $1M | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $19M |
| Cost of Revenue | $19M |
| GROSS PROFIT | -$82.3K |
| R&D Expenses | $0 |
| Selling & Marketing | $17.9K |
| General & Administrative | $832.2K |
| SG&A Expenses | $850.1K |
| Other Expenses | $0 |
| Operating Expenses | $850.1K |
| Cost & Expenses | $20M |
| OPERATING INCOME | -$932.4K |
| Interest Income | $0 |
| Interest Expense | $4.2K |
| Other Income/Expenses | -$4.4K |
| INCOME BEFORE TAX | -$936.8K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$936.8K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$936.8K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$936.8K |
| D&A | $469.3K |
| EBIT | -$932.7K |
| EBITDA | -$463.4K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$936.8K |
| Depreciation & Amortization | $469.3K |
| Stock-Based Compensation | $42.1K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $796 |
| Change in Working Capital | $2M |
| OPERATING CASH FLOW | $1M |
| Capital Expenditure | $0 |
| Acquisitions (Net) | -$23.3K |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$23.3K |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $0 |
| FREE CASH FLOW | $1M |
| Net Change in Cash | $1M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $403.8K |
| Short-Term Investments | $1M |
| Net Receivables | $3M |
| Inventory | $0 |
| Other Current Assets | $800.2K |
| TOTAL CURRENT ASSETS | $5M |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $11M |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $11M |
| TOTAL ASSETS | $16M |
| Account Payables | $54.8K |
| Short-Term Debt | $0 |
| Deferred Revenue | $49.0K |
| Other Current Liabilities | $2M |
| TOTAL CURRENT LIABILITIES | $7M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $7M |
| Common Stock | $33.2K |
| Additional Paid-In Capital | $12M |
| Retained Earnings | -$2M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $8.4K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $9M |
| Minority Interest | $0 |
| TOTAL EQUITY | $9M |
| TOTAL LIABILITIES & EQUITY | $16M |
| Total Debt | $0 |
| Net Debt | -$403.8K |
