| Metric | FY 2019 | Prior Q | FY 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $213.2K | — | $206.0K | — | 3.5% |
| Op. Income | -$23M | — | -$148M | — | 84.8% |
| Gross Margin | -5887.4% | — | -60095.0% | — | 54207.5pp |
| Net Margin | -10050.9% | — | -71826.4% | — | 61775.4pp |
| EPS (Diluted) | $-4.70 | — | $-77.50 | — | 93.9% |
| Free Cash Flow | -$19M | — | -$15M | — | -27.6% |
| Item | Amount |
|---|---|
| REVENUE | $213.2K |
| Cost of Revenue | $13M |
| GROSS PROFIT | -$13M |
| R&D Expenses | $13M |
| Selling & Marketing | $0 |
| General & Administrative | $10M |
| SG&A Expenses | $10M |
| Other Expenses | -$13M |
| Operating Expenses | $10M |
| Cost & Expenses | $23M |
| OPERATING INCOME | -$23M |
| Interest Income | $1M |
| Interest Expense | $0 |
| Other Income/Expenses | $1M |
| INCOME BEFORE TAX | -$21M |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$21M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$21M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$21M |
| D&A | $105.1K |
| EBIT | -$23M |
| EBITDA | -$22M |
| EPS | -$5 |
| EPS Diluted | -$5 |
| Item | Amount |
|---|---|
| Net Income | -$21M |
| Depreciation & Amortization | $286.6K |
| Stock-Based Compensation | $5M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$18.0K |
| Change in Working Capital | -$2M |
| OPERATING CASH FLOW | -$18M |
| Capital Expenditure | -$375.0K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$375.0K |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $816.5K |
| FREE CASH FLOW | -$19M |
| Net Change in Cash | -$18M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $44M |
| Short-Term Investments | $0 |
| Net Receivables | $56.2K |
| Inventory | $0 |
| Other Current Assets | $2M |
| TOTAL CURRENT ASSETS | $45M |
| PP&E (Net) | $872.7K |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $872.7K |
| TOTAL ASSETS | $46M |
| Account Payables | $993.0K |
| Short-Term Debt | $204.1K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $472.7K |
| TOTAL CURRENT LIABILITIES | $2M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $280.2K |
| TOTAL LIABILITIES | $2M |
| Common Stock | $45.7K |
| Additional Paid-In Capital | $372M |
| Retained Earnings | -$328M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $44M |
| Minority Interest | $0 |
| TOTAL EQUITY | $44M |
| TOTAL LIABILITIES & EQUITY | $46M |
| Total Debt | $484.4K |
| Net Debt | -$43M |
