| Metric | Q3 2023 | Q2 2023 | Q3 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $12M | $20M | $18M | -42.9% | -35.0% |
| Op. Income | -$2M | $438.2K | -$7M | -623.0% | 68.8% |
| Gross Margin | -4.8% | 8.5% | -18.6% | -13.4pp | 13.7pp |
| Net Margin | -176.8% | -32.3% | -79.2% | -144.5pp | -97.6pp |
| EPS (Diluted) | $-1.03 | $-0.32 | $-0.68 | -216.2% | -51.9% |
| Item | Amount |
|---|---|
| REVENUE | $12M |
| Cost of Revenue | $12M |
| GROSS PROFIT | -$566.7K |
| R&D Expenses | $537.1K |
| Selling & Marketing | $266.5K |
| General & Administrative | $779.4K |
| SG&A Expenses | $1M |
| Other Expenses | $0 |
| Operating Expenses | $21M |
| Cost & Expenses | $33M |
| OPERATING INCOME | -$2M |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | -$19M |
| INCOME BEFORE TAX | -$21M |
| Income Tax Expense | $148.2K |
| Net Income from Continuing Ops | -$3M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$21M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$3M |
| D&A | $4M |
| EBIT | -$2M |
| EBITDA | $2M |
| EPS | -$1 |
| EPS Diluted | -$1 |
| Item | Amount |
|---|---|
| Cash & Equivalents | $3M |
| Short-Term Investments | $862.0K |
| Net Receivables | $717.7K |
| Inventory | $0 |
| Other Current Assets | $14M |
| TOTAL CURRENT ASSETS | $18M |
| PP&E (Net) | $1M |
| Goodwill | $0 |
| Intangible Assets | $183.8K |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $3M |
| TOTAL NON-CURRENT ASSETS | $4M |
| TOTAL ASSETS | $22M |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $22M |
| TOTAL CURRENT LIABILITIES | $24M |
| Long-Term Debt | $589.7K |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $332.3K |
| TOTAL NON-CURRENT LIABILITIES | $922.0K |
| TOTAL LIABILITIES | $25M |
| Common Stock | $11.4K |
| Additional Paid-In Capital | $0 |
| Retained Earnings | -$39M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $890.8K |
| Other Equity | $35M |
| TOTAL STOCKHOLDERS' EQUITY | -$3M |
| Minority Interest | $918.7K |
| TOTAL EQUITY | -$3M |
| TOTAL LIABILITIES & EQUITY | $22M |
| Total Debt | $589.7K |
| Net Debt | -$2M |
