| Metric | FY 2019 | Prior Q | FY 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $30M | — | $24M | — | 20.7% |
| Op. Income | -$26M | — | -$40M | — | 33.5% |
| Gross Margin | 14.9% | — | 35.3% | — | -20.4pp |
| Net Margin | -100.0% | — | -145.4% | — | 45.4pp |
| EPS (Diluted) | $-0.37 | — | $-0.49 | — | 24.5% |
| Free Cash Flow | -$21M | — | -$29M | — | 27.8% |
| Item | Amount |
|---|---|
| REVENUE | $30M |
| Cost of Revenue | $25M |
| GROSS PROFIT | $4M |
| R&D Expenses | $13M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $17M |
| Operating Expenses | $31M |
| Cost & Expenses | $56M |
| OPERATING INCOME | -$26M |
| Interest Income | $543.8K |
| Interest Expense | $0 |
| Other Income/Expenses | -$3M |
| INCOME BEFORE TAX | -$29M |
| Income Tax Expense | $108.0K |
| Net Income from Continuing Ops | -$29M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$30M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$30M |
| D&A | $792.2K |
| EBIT | -$26M |
| EBITDA | -$25M |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$29M |
| Depreciation & Amortization | $792.2K |
| Stock-Based Compensation | $2M |
| Deferred Income Tax | $105.0K |
| Other Non-Cash Items | $7M |
| Change in Working Capital | -$2M |
| OPERATING CASH FLOW | -$21M |
| Capital Expenditure | -$170.2K |
| Acquisitions (Net) | -$3M |
| Purchases of Investments | $170.2K |
| Sales/Maturities of Investments | $7M |
| Other Investing Activities | -$211.2K |
| NET CASH FROM INVESTING | $5M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$45.5K |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$45.5K |
| NET CASH FROM FINANCING | $8M |
| FREE CASH FLOW | -$21M |
| Net Change in Cash | -$8M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $22M |
| Short-Term Investments | $0 |
| Net Receivables | $7M |
| Inventory | $4M |
| Other Current Assets | $1M |
| TOTAL CURRENT ASSETS | $34M |
| PP&E (Net) | $4M |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $5M |
| Tax Assets | $0 |
| Other Non-Current Assets | $517.4K |
| TOTAL NON-CURRENT ASSETS | $9M |
| TOTAL ASSETS | $43M |
| Account Payables | $4M |
| Short-Term Debt | $525.0K |
| Deferred Revenue | $796.8K |
| Other Current Liabilities | $3M |
| TOTAL CURRENT LIABILITIES | $11M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $268.4K |
| Deferred Tax Liabilities | -$268.4K |
| Other Non-Current Liabilities | $1M |
| TOTAL NON-CURRENT LIABILITIES | $3M |
| TOTAL LIABILITIES | $14M |
| Common Stock | $870.5K |
| Additional Paid-In Capital | $344M |
| Retained Earnings | -$301M |
| Treasury Stock | -$17M |
| Accum. Other Comp. Income | $2M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $29M |
| Minority Interest | -$17.0K |
| TOTAL EQUITY | $29M |
| TOTAL LIABILITIES & EQUITY | $43M |
| Total Debt | $3M |
| Net Debt | -$19M |
