| Metric | Q1 2022 | Q4 2021 | Q1 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | $0 | — | — |
| Op. Income | -$5M | -$5M | -$4M | -5.9% | -29.4% |
| EPS (Diluted) | $-0.16 | $-0.10 | $-0.13 | -60.0% | -23.1% |
| Free Cash Flow | -$4M | -$3M | -$3M | -18.0% | -55.4% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $302.0K |
| GROSS PROFIT | -$302.0K |
| R&D Expenses | $3M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $2M |
| Other Expenses | $0 |
| Operating Expenses | $5M |
| Cost & Expenses | $5M |
| OPERATING INCOME | -$5M |
| Interest Income | $0 |
| Interest Expense | $13.8K |
| Other Income/Expenses | -$422.1K |
| INCOME BEFORE TAX | -$5M |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$5M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$5M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$5M |
| D&A | $302.0K |
| EBIT | -$5M |
| EBITDA | -$5M |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$5M |
| Depreciation & Amortization | $302.0K |
| Stock-Based Compensation | $997.4K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $444.1K |
| Change in Working Capital | $36.0K |
| OPERATING CASH FLOW | -$4M |
| Capital Expenditure | -$390.9K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$16.5K |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$9.1K |
| NET CASH FROM INVESTING | -$407.4K |
| Net Debt Issuance | -$59.2K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $304.5K |
| FREE CASH FLOW | -$4M |
| Net Change in Cash | -$4M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $11M |
| Short-Term Investments | $6M |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $250.1K |
| TOTAL CURRENT ASSETS | $18M |
| PP&E (Net) | $3M |
| Goodwill | $0 |
| Intangible Assets | $517.2K |
| Long-Term Investments | $1M |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $5M |
| TOTAL ASSETS | $23M |
| Account Payables | $540.1K |
| Short-Term Debt | $31.9K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $320.0K |
| 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 | $163.0K |
| TOTAL LIABILITIES | $2M |
| Common Stock | $148M |
| Additional Paid-In Capital | $48M |
| Retained Earnings | -$178M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $3M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $21M |
| Minority Interest | $0 |
| TOTAL EQUITY | $21M |
| TOTAL LIABILITIES & EQUITY | $23M |
| Total Debt | $345.2K |
| Net Debt | -$11M |
