| Metric | FY 2025 | Prior Q | FY 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $40M | — | $32M | — | 22.2% |
| Op. Income | -$9M | — | -$10M | — | 4.8% |
| Gross Margin | 6.4% | — | 5.2% | — | 1.2pp |
| Net Margin | -25.2% | — | -31.0% | — | 5.8pp |
| EPS (Diluted) | $-4.38 | — | $-168.50 | — | 97.4% |
| Free Cash Flow | -$7M | — | -$7M | — | 3.3% |
| Item | Amount |
|---|---|
| REVENUE | $40M |
| Cost of Revenue | $37M |
| GROSS PROFIT | $3M |
| R&D Expenses | $3M |
| Selling & Marketing | $2M |
| General & Administrative | $7M |
| SG&A Expenses | $9M |
| Other Expenses | -$130.6K |
| Operating Expenses | $12M |
| Cost & Expenses | $49M |
| OPERATING INCOME | -$9M |
| Interest Income | $0 |
| Interest Expense | $2M |
| Other Income/Expenses | -$1M |
| INCOME BEFORE TAX | -$10M |
| Income Tax Expense | $15.6K |
| Net Income from Continuing Ops | -$10M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$10M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$10M |
| D&A | $3M |
| EBIT | -$9M |
| EBITDA | -$5M |
| EPS | -$4 |
| EPS Diluted | -$4 |
| Item | Amount |
|---|---|
| Net Income | -$10M |
| Depreciation & Amortization | $3M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$5.3K |
| Other Non-Cash Items | $76.0K |
| Change in Working Capital | $7M |
| OPERATING CASH FLOW | $85.2K |
| Capital Expenditure | -$7M |
| Acquisitions (Net) | $213.1K |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$7M |
| Net Debt Issuance | -$2M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $542.7K |
| NET CASH FROM FINANCING | $11M |
| FREE CASH FLOW | -$7M |
| Net Change in Cash | $4M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $5M |
| Short-Term Investments | $0 |
| Net Receivables | $4M |
| Inventory | $8M |
| Other Current Assets | $1M |
| TOTAL CURRENT ASSETS | $18M |
| PP&E (Net) | $30M |
| Goodwill | $0 |
| Intangible Assets | $4M |
| Long-Term Investments | $310.4K |
| Tax Assets | $0 |
| Other Non-Current Assets | $1M |
| TOTAL NON-CURRENT ASSETS | $35M |
| TOTAL ASSETS | $53M |
| Account Payables | $8M |
| Short-Term Debt | $23M |
| Deferred Revenue | $1M |
| Other Current Liabilities | $7M |
| TOTAL CURRENT LIABILITIES | $40M |
| Long-Term Debt | $2M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $163.0K |
| TOTAL NON-CURRENT LIABILITIES | $3M |
| TOTAL LIABILITIES | $42M |
| Common Stock | $149.8K |
| Additional Paid-In Capital | $36M |
| Retained Earnings | -$29M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$730.8K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $7M |
| Minority Interest | $4M |
| TOTAL EQUITY | $11M |
| TOTAL LIABILITIES & EQUITY | $53M |
| Total Debt | $26M |
| Net Debt | $21M |
