| Metric | FY 2020 | Prior Q | FY 2019 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1M | — | $0 | — | — |
| Op. Income | -$2M | — | -$2M | — | 14.9% |
| Gross Margin | 100.0% | — | — | — | — |
| Net Margin | -146.9% | — | — | — | — |
| EPS (Diluted) | $-0.19 | — | $-0.35 | — | 45.7% |
| Free Cash Flow | -$254.8K | — | -$143.0K | — | -78.2% |
| Item | Amount |
|---|---|
| REVENUE | $1M |
| Cost of Revenue | $0 |
| GROSS PROFIT | $1M |
| R&D Expenses | $2M |
| Selling & Marketing | $0 |
| General & Administrative | $1M |
| SG&A Expenses | $1M |
| Other Expenses | $0 |
| Operating Expenses | $3M |
| Cost & Expenses | $3M |
| OPERATING INCOME | -$2M |
| Interest Income | $38 |
| Interest Expense | $13.5K |
| Other Income/Expenses | $196.9K |
| INCOME BEFORE TAX | -$2M |
| Income Tax Expense | $0 |
| 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 | $0 |
| EBIT | -$2M |
| EBITDA | -$2M |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$2M |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $563.5K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$127.7K |
| Change in Working Capital | $964.1K |
| OPERATING CASH FLOW | -$254.8K |
| 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 | -$238.5K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $500.0K |
| NET CASH FROM FINANCING | $461.5K |
| FREE CASH FLOW | -$254.8K |
| Net Change in Cash | $206.7K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $208.0K |
| Short-Term Investments | $0 |
| Net Receivables | $126.2K |
| Inventory | $0 |
| Other Current Assets | $215.8K |
| TOTAL CURRENT ASSETS | $550.0K |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $500.0K |
| Tax Assets | $0 |
| Other Non-Current Assets | -$500.0K |
| TOTAL NON-CURRENT ASSETS | $0 |
| TOTAL ASSETS | $550.0K |
| Account Payables | $252.2K |
| Short-Term Debt | $108.5K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $3M |
| TOTAL CURRENT LIABILITIES | $4M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $4M |
| Common Stock | $627 |
| Additional Paid-In Capital | $6M |
| Retained Earnings | -$10M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | -$500.0K |
| TOTAL STOCKHOLDERS' EQUITY | -$4M |
| Minority Interest | $0 |
| TOTAL EQUITY | -$4M |
| TOTAL LIABILITIES & EQUITY | $550.0K |
| Total Debt | $108.5K |
| Net Debt | -$99.5K |
