| Metric | FY 2021 | Prior Q | FY 2020 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $2M | — | $2M | — | -10.0% |
| Op. Income | -$34M | — | -$17M | — | -98.4% |
| Gross Margin | 44.6% | — | 44.6% | — | -0.0pp |
| Net Margin | -1612.3% | — | -737.2% | — | -875.2pp |
| EPS (Diluted) | $-1.27 | — | $-1.26 | — | -0.8% |
| Free Cash Flow | -$31M | — | -$15M | — | -110.7% |
| Item | Amount |
|---|---|
| REVENUE | $2M |
| Cost of Revenue | $1M |
| GROSS PROFIT | $926.9K |
| R&D Expenses | $27M |
| Selling & Marketing | $0 |
| General & Administrative | $8M |
| SG&A Expenses | $8M |
| Other Expenses | $0 |
| Operating Expenses | $35M |
| Cost & Expenses | $36M |
| OPERATING INCOME | -$34M |
| Interest Income | $169.9K |
| Interest Expense | $0 |
| Other Income/Expenses | $42.8K |
| INCOME BEFORE TAX | -$34M |
| Income Tax Expense | -$307.5K |
| Net Income from Continuing Ops | -$34M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$34M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$34M |
| D&A | $159.1K |
| EBIT | -$34M |
| EBITDA | -$34M |
| EPS | -$1 |
| EPS Diluted | -$1 |
| Item | Amount |
|---|---|
| Net Income | -$34M |
| Depreciation & Amortization | $159.1K |
| Stock-Based Compensation | $2M |
| Deferred Income Tax | -$307.5K |
| Other Non-Cash Items | $130.2K |
| Change in Working Capital | $900.4K |
| OPERATING CASH FLOW | -$31M |
| Capital Expenditure | -$60.8K |
| Acquisitions (Net) | $70.3K |
| Purchases of Investments | -$76M |
| Sales/Maturities of Investments | $76M |
| Other Investing Activities | -$76M |
| NET CASH FROM INVESTING | -$76M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$842.8K |
| NET CASH FROM FINANCING | $144M |
| FREE CASH FLOW | -$31M |
| Net Change in Cash | $38M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $75M |
| Short-Term Investments | $74M |
| Net Receivables | $246.0K |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $152M |
| PP&E (Net) | $6M |
| Goodwill | $7M |
| Intangible Assets | $439.0K |
| Long-Term Investments | $996.6K |
| Tax Assets | $0 |
| Other Non-Current Assets | $102.1K |
| TOTAL NON-CURRENT ASSETS | $14M |
| TOTAL ASSETS | $167M |
| Account Payables | $1M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $3M |
| TOTAL CURRENT LIABILITIES | $6M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $5M |
| TOTAL LIABILITIES | $11M |
| Common Stock | $26.3K |
| Additional Paid-In Capital | $215M |
| Retained Earnings | -$59M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$49.0K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $156M |
| Minority Interest | $0 |
| TOTAL EQUITY | $156M |
| TOTAL LIABILITIES & EQUITY | $167M |
| Total Debt | $5M |
| Net Debt | -$70M |
