| Metric | Q4 2023 | Q3 2023 | Q4 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $30.7K | $77.7K | — | -60.4% | — |
| Op. Income | -$1M | -$2M | — | 53.6% | — |
| Gross Margin | -82.7% | 51.4% | — | -134.1pp | — |
| Net Margin | -4031.5% | -3051.9% | — | -979.6pp | — |
| EPS (Diluted) | $-0.12 | $-0.37 | — | 67.6% | — |
| Free Cash Flow | -$2M | -$2M | — | 7.1% | — |
| Item | Amount |
|---|---|
| REVENUE | $30.7K |
| Cost of Revenue | $56.2K |
| GROSS PROFIT | -$25.4K |
| R&D Expenses | $500.4K |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $588.3K |
| Other Expenses | $0 |
| Operating Expenses | $1M |
| Cost & Expenses | $1M |
| OPERATING INCOME | -$1M |
| Interest Income | $9.0K |
| Interest Expense | $0 |
| Other Income/Expenses | -$134.9K |
| INCOME BEFORE TAX | -$1M |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$1M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$1M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$1M |
| D&A | $60.8K |
| EBIT | -$1M |
| EBITDA | -$1M |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$1M |
| Depreciation & Amortization | $70.9K |
| Stock-Based Compensation | $9.6K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $261.6K |
| Change in Working Capital | -$714.9K |
| OPERATING CASH FLOW | -$2M |
| Capital Expenditure | -$68.4K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$68.4K |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | -$121.7K |
| FREE CASH FLOW | -$2M |
| Net Change in Cash | -$2M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1M |
| Short-Term Investments | $125.6K |
| Net Receivables | $175.2K |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $2M |
| PP&E (Net) | $421.6K |
| Goodwill | $0 |
| Intangible Assets | $462.6K |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $884.2K |
| TOTAL ASSETS | $3M |
| Account Payables | $225.0K |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $267.7K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $136.2K |
| TOTAL LIABILITIES | $403.9K |
| Common Stock | $8.1K |
| Additional Paid-In Capital | $49M |
| Retained Earnings | -$46M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3M |
| Minority Interest | -$364.0K |
| TOTAL EQUITY | $3M |
| TOTAL LIABILITIES & EQUITY | $3M |
| Total Debt | $164.0K |
| Net Debt | -$1M |
