| Metric | FY 2024 | Prior Q | FY 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $873.1K | — | $0 | — | — |
| Op. Income | -$93M | — | -$103M | — | 9.3% |
| Gross Margin | -7492.3% | — | — | — | — |
| Net Margin | -12503.9% | — | — | — | — |
| EPS (Diluted) | $-2.70 | — | $-3.78 | — | 28.6% |
| Free Cash Flow | -$61M | — | -$69M | — | 11.4% |
| Item | Amount |
|---|---|
| REVENUE | $873.1K |
| Cost of Revenue | $66M |
| GROSS PROFIT | -$65M |
| R&D Expenses | $66M |
| Selling & Marketing | $0 |
| General & Administrative | $28M |
| SG&A Expenses | $28M |
| Other Expenses | -$66M |
| Operating Expenses | $28M |
| Cost & Expenses | $94M |
| OPERATING INCOME | -$93M |
| Interest Income | $2M |
| Interest Expense | $0 |
| Other Income/Expenses | -$16M |
| INCOME BEFORE TAX | -$109M |
| Income Tax Expense | -$203.6K |
| Net Income from Continuing Ops | -$109M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$109M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$109M |
| D&A | $516.7K |
| EBIT | -$93M |
| EBITDA | -$93M |
| EPS | -$3 |
| EPS Diluted | -$3 |
| Item | Amount |
|---|---|
| Net Income | -$109M |
| Depreciation & Amortization | $516.7K |
| Stock-Based Compensation | $12M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $18M |
| Change in Working Capital | $18M |
| OPERATING CASH FLOW | -$60M |
| Capital Expenditure | -$292.7K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$22M |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$22M |
| Net Debt Issuance | -$348.7K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $971.1K |
| NET CASH FROM FINANCING | $69M |
| FREE CASH FLOW | -$61M |
| Net Change in Cash | -$14M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $35M |
| Short-Term Investments | $90M |
| Net Receivables | $988.9K |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $134M |
| PP&E (Net) | $2M |
| Goodwill | $0 |
| Intangible Assets | $17M |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $605.8K |
| TOTAL NON-CURRENT ASSETS | $20M |
| TOTAL ASSETS | $153M |
| Account Payables | $7M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $25M |
| TOTAL CURRENT LIABILITIES | $56M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $2M |
| TOTAL NON-CURRENT LIABILITIES | $3M |
| TOTAL LIABILITIES | $60M |
| Common Stock | $567.6K |
| Additional Paid-In Capital | $439M |
| Retained Earnings | -$363M |
| Treasury Stock | -$12.7K |
| Accum. Other Comp. Income | -$3M |
| Other Equity | $20M |
| TOTAL STOCKHOLDERS' EQUITY | $93M |
| Minority Interest | $0 |
| TOTAL EQUITY | $93M |
| TOTAL LIABILITIES & EQUITY | $153M |
| Total Debt | $2M |
| Net Debt | -$34M |
