| Metric | Q1 2021 | Q4 2020 | Q1 2020 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | $0 | — | — |
| Op. Income | -$600.6K | -$1M | -$244.6K | 47.9% | -145.5% |
| EPS (Diluted) | $-0.05 | $-0.13 | $-0.02 | 64.2% | -128.4% |
| Free Cash Flow | -$528.3K | -$1M | $0 | 54.2% | — |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $903 |
| GROSS PROFIT | -$903 |
| R&D Expenses | $282.0K |
| Selling & Marketing | $0 |
| General & Administrative | $318.6K |
| SG&A Expenses | $318.6K |
| Other Expenses | $0 |
| Operating Expenses | $600.6K |
| Cost & Expenses | $600.6K |
| OPERATING INCOME | -$600.6K |
| Interest Income | $3.6K |
| Interest Expense | $0 |
| Other Income/Expenses | $3.6K |
| INCOME BEFORE TAX | -$597.0K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$597.0K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$597.0K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$597.0K |
| D&A | $903 |
| EBIT | -$600.6K |
| EBITDA | -$599.7K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$597.0K |
| Depreciation & Amortization | $903 |
| Stock-Based Compensation | $165.1K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $0 |
| Change in Working Capital | -$97.2K |
| OPERATING CASH FLOW | -$528.3K |
| 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 | $0 |
| Other Financing Activities | -$275.2K |
| NET CASH FROM FINANCING | $2M |
| FREE CASH FLOW | -$528.3K |
| Net Change in Cash | $2M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $30M |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $30M |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $15.3K |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $15.3K |
| TOTAL ASSETS | $30M |
| Account Payables | $609.3K |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $673.1K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $673.1K |
| Common Stock | $12.8K |
| Additional Paid-In Capital | $59M |
| Retained Earnings | -$30M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $30M |
| Minority Interest | $0 |
| TOTAL EQUITY | $30M |
| TOTAL LIABILITIES & EQUITY | $30M |
| Total Debt | $0 |
| Net Debt | -$30M |
