| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $18M | — | $16M | — | 15.0% |
| Op. Income | -$2M | — | -$2M | — | -27.4% |
| Gross Margin | 59.1% | — | 72.2% | — | -13.1pp |
| Net Margin | -8.4% | — | 9.3% | — | -17.6pp |
| EPS (Diluted) | $-0.22 | — | $0.22 | — | -200.0% |
| Free Cash Flow | -$4M | — | -$3M | — | -41.1% |
| Item | Amount |
|---|---|
| REVENUE | $18M |
| Cost of Revenue | $8M |
| GROSS PROFIT | $11M |
| R&D Expenses | $0 |
| Selling & Marketing | $62.0K |
| General & Administrative | $7M |
| SG&A Expenses | $7M |
| Other Expenses | $6M |
| Operating Expenses | $13M |
| Cost & Expenses | $21M |
| OPERATING INCOME | -$2M |
| Interest Income | $17M |
| Interest Expense | $7M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | -$2M |
| Income Tax Expense | -$869.4K |
| Net Income from Continuing Ops | -$2M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$2M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$2M |
| D&A | $864.9K |
| EBIT | -$2M |
| EBITDA | -$2M |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$2M |
| Depreciation & Amortization | $864.9K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$1M |
| Other Non-Cash Items | -$1M |
| Change in Working Capital | $63.3K |
| OPERATING CASH FLOW | -$3M |
| Capital Expenditure | -$978.3K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$992.3K |
| Sales/Maturities of Investments | $44M |
| Other Investing Activities | -$54M |
| NET CASH FROM INVESTING | -$12M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $5M |
| NET CASH FROM FINANCING | $5M |
| FREE CASH FLOW | -$4M |
| Net Change in Cash | -$9M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $17M |
| Short-Term Investments | $117M |
| Net Receivables | $1M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $135M |
| PP&E (Net) | $8M |
| Goodwill | $0 |
| Intangible Assets | $322.0K |
| Long-Term Investments | $275M |
| Tax Assets | $11M |
| Other Non-Current Assets | $22M |
| TOTAL NON-CURRENT ASSETS | $315M |
| TOTAL ASSETS | $450M |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $357M |
| TOTAL CURRENT LIABILITIES | $357M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $6M |
| TOTAL NON-CURRENT LIABILITIES | $6M |
| TOTAL LIABILITIES | $364M |
| Common Stock | $0 |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $102M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$16M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $86M |
| Minority Interest | $0 |
| TOTAL EQUITY | $86M |
| TOTAL LIABILITIES & EQUITY | $450M |
| Total Debt | $74.0K |
| Net Debt | -$17M |
