| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1M | — | $2M | — | -39.6% |
| Op. Income | $178.7K | — | $252.5K | — | -29.2% |
| Gross Margin | 91.8% | — | 81.3% | — | 10.6pp |
| Net Margin | -13.2% | — | 0.5% | — | -13.7pp |
| EPS (Diluted) | $-0.01 | — | $0.00 | — | -1180.0% |
| Free Cash Flow | -$2M | — | -$2M | — | 2.9% |
| Item | Amount |
|---|---|
| REVENUE | $1M |
| Cost of Revenue | $109.2K |
| GROSS PROFIT | $1M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $855.5K |
| SG&A Expenses | $855.5K |
| Other Expenses | $192.2K |
| Operating Expenses | $1M |
| Cost & Expenses | $1M |
| OPERATING INCOME | $178.7K |
| Interest Income | $0 |
| Interest Expense | $343.8K |
| Other Income/Expenses | -$358.2K |
| INCOME BEFORE TAX | -$179.5K |
| Income Tax Expense | -$3.0K |
| Net Income from Continuing Ops | -$176.5K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$176.5K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$176.5K |
| D&A | $192.2K |
| EBIT | $164.3K |
| EBITDA | $356.5K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$176.5K |
| Depreciation & Amortization | $192.2K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$3.0K |
| Other Non-Cash Items | $217.7K |
| Change in Working Capital | -$2M |
| OPERATING CASH FLOW | -$1M |
| Capital Expenditure | -$441.5K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$673.5K |
| NET CASH FROM INVESTING | -$675.1K |
| Net Debt Issuance | $2M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $2M |
| FREE CASH FLOW | -$2M |
| Net Change in Cash | -$145.9K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $865 |
| Short-Term Investments | $0 |
| Net Receivables | $33.9K |
| Inventory | $0 |
| Other Current Assets | $17.3K |
| TOTAL CURRENT ASSETS | $2M |
| PP&E (Net) | $205.9K |
| Goodwill | $2M |
| Intangible Assets | $4M |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $4M |
| TOTAL NON-CURRENT ASSETS | $10M |
| TOTAL ASSETS | $12M |
| Account Payables | $0 |
| Short-Term Debt | $96.5K |
| Deferred Revenue | $441.3K |
| Other Current Liabilities | $212.2K |
| TOTAL CURRENT LIABILITIES | $787.4K |
| Long-Term Debt | $6M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | -$1 |
| TOTAL NON-CURRENT LIABILITIES | $6M |
| TOTAL LIABILITIES | $7M |
| Common Stock | $4M |
| Additional Paid-In Capital | $5M |
| Retained Earnings | -$3M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$26.9K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $5M |
| Minority Interest | $0 |
| TOTAL EQUITY | $5M |
| TOTAL LIABILITIES & EQUITY | $12M |
| Total Debt | $6M |
| Net Debt | $6M |
