| Metric | Q3 2022 | Q2 2022 | Q3 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $232.9K | $120.3K | $0 | 93.7% | — |
| Op. Income | -$4M | -$5M | -$4M | 7.9% | -3.1% |
| Gross Margin | 100.0% | 100.0% | — | 0.0pp | — |
| Net Margin | -1735.0% | -4392.6% | — | 2657.6pp | — |
| EPS (Diluted) | $-0.11 | $-0.14 | $-0.10 | 21.4% | -11.7% |
| Free Cash Flow | -$3M | -$4M | -$3M | 20.4% | -5.7% |
| Item | Amount |
|---|---|
| REVENUE | $232.9K |
| Cost of Revenue | $0 |
| GROSS PROFIT | $232.9K |
| R&D Expenses | $2M |
| Selling & Marketing | $0 |
| General & Administrative | $2M |
| SG&A Expenses | $2M |
| Other Expenses | $336.4K |
| Operating Expenses | $4M |
| Cost & Expenses | $4M |
| OPERATING INCOME | -$4M |
| Interest Income | $0 |
| Interest Expense | $11.7K |
| Other Income/Expenses | $162.5K |
| INCOME BEFORE TAX | -$4M |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$4M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$4M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$4M |
| D&A | $336.4K |
| EBIT | -$4M |
| EBITDA | -$4M |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$4M |
| Depreciation & Amortization | $336.4K |
| Stock-Based Compensation | $880.8K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$105.0K |
| Change in Working Capital | $383.9K |
| OPERATING CASH FLOW | -$3M |
| Capital Expenditure | -$546.1K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $2M |
| Other Investing Activities | $140.0K |
| NET CASH FROM INVESTING | $2M |
| Net Debt Issuance | -$46.9K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $40.7K |
| FREE CASH FLOW | -$3M |
| Net Change in Cash | -$1M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $10M |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $155.5K |
| TOTAL CURRENT ASSETS | $11M |
| PP&E (Net) | $4M |
| Goodwill | $0 |
| Intangible Assets | $532.2K |
| Long-Term Investments | $308.3K |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $4M |
| TOTAL ASSETS | $15M |
| Account Payables | $995.6K |
| Short-Term Debt | $193.3K |
| Deferred Revenue | $389.6K |
| Other Current Liabilities | $46.2K |
| 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 | $117.6K |
| TOTAL LIABILITIES | $2M |
| Common Stock | $149M |
| Additional Paid-In Capital | $49M |
| Retained Earnings | -$188M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $2M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $13M |
| Minority Interest | $0 |
| TOTAL EQUITY | $13M |
| TOTAL LIABILITIES & EQUITY | $15M |
| Total Debt | $310.8K |
| Net Debt | -$10M |
