| Metric | FY 2020 | Prior Q | FY 2019 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1M | — | — | — | — |
| Op. Income | -$495 | — | — | — | — |
| Gross Margin | 100.0% | — | — | — | — |
| Net Margin | 0.8% | — | — | — | — |
| EPS (Diluted) | $0.00 | — | — | — | — |
| Free Cash Flow | -$409.2K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $1M |
| Cost of Revenue | $0 |
| GROSS PROFIT | $1M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $961.5K |
| SG&A Expenses | $961.5K |
| Other Expenses | $101.6K |
| Operating Expenses | $1M |
| Cost & Expenses | $1M |
| OPERATING INCOME | -$495 |
| Interest Income | $9.4K |
| Interest Expense | $3.9K |
| Other Income/Expenses | $9.4K |
| INCOME BEFORE TAX | $8.9K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | $8.9K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $8.9K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $8.9K |
| D&A | $51.9K |
| EBIT | $6.0K |
| EBITDA | $57.8K |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $8.9K |
| Depreciation & Amortization | $51.9K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$2.9K |
| Change in Working Capital | -$318.5K |
| OPERATING CASH FLOW | -$260.6K |
| Capital Expenditure | -$148.6K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $378.9K |
| NET CASH FROM INVESTING | $230.3K |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $0 |
| FREE CASH FLOW | -$409.2K |
| Net Change in Cash | -$30.3K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $600.1K |
| Short-Term Investments | $0 |
| Net Receivables | $367.1K |
| Inventory | $0 |
| Other Current Assets | $263.4K |
| TOTAL CURRENT ASSETS | $1M |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $533.8K |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $533.8K |
| TOTAL ASSETS | $2M |
| Account Payables | $240.1K |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $240.1K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $240.1K |
| Common Stock | $1.7K |
| Additional Paid-In Capital | $2M |
| Retained Earnings | -$764.0K |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $280.8K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2M |
| Minority Interest | $0 |
| TOTAL EQUITY | $2M |
| TOTAL LIABILITIES & EQUITY | $2M |
| Total Debt | $0 |
| Net Debt | -$600.1K |
