| Metric | Q2 2024 | Q1 2024 | Q2 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $16M | $18M | — | -13.0% | — |
| Op. Income | -$4M | -$2M | — | -42.4% | — |
| Gross Margin | 20.2% | 21.4% | — | -1.2pp | — |
| Net Margin | -16.8% | -18.7% | — | 1.9pp | — |
| EPS (Diluted) | $-0.58 | $-0.38 | — | -52.6% | — |
| Free Cash Flow | -$278.8K | -$1M | — | 80.5% | — |
| Item | Amount |
|---|---|
| REVENUE | $16M |
| Cost of Revenue | $13M |
| GROSS PROFIT | $3M |
| R&D Expenses | $62.0K |
| Selling & Marketing | $1M |
| General & Administrative | $4M |
| SG&A Expenses | $5M |
| Other Expenses | $1M |
| Operating Expenses | $7M |
| Cost & Expenses | $19M |
| OPERATING INCOME | -$4M |
| Interest Income | $25.0K |
| Interest Expense | $0 |
| Other Income/Expenses | $846.0K |
| INCOME BEFORE TAX | -$3M |
| Income Tax Expense | -$35.0K |
| Net Income from Continuing Ops | -$3M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$3M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$3M |
| D&A | $257.0K |
| EBIT | -$3M |
| EBITDA | -$3M |
| EPS | -$1 |
| EPS Diluted | -$1 |
| Item | Amount |
|---|---|
| Net Income | -$3M |
| Depreciation & Amortization | $257.0K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$128.0K |
| Other Non-Cash Items | $594.1K |
| Change in Working Capital | $2M |
| OPERATING CASH FLOW | -$253.6K |
| Capital Expenditure | -$25.2K |
| Acquisitions (Net) | $80.4K |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | $55.2K |
| Net Debt Issuance | -$655.8K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $3M |
| NET CASH FROM FINANCING | $2M |
| FREE CASH FLOW | -$278.8K |
| Net Change in Cash | $2M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $6M |
| Short-Term Investments | $0 |
| Net Receivables | $7M |
| Inventory | $7M |
| Other Current Assets | $1M |
| TOTAL CURRENT ASSETS | $21M |
| PP&E (Net) | $2M |
| Goodwill | $2M |
| Intangible Assets | $4M |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $101.0K |
| TOTAL NON-CURRENT ASSETS | $9M |
| TOTAL ASSETS | $30M |
| Account Payables | $5M |
| Short-Term Debt | $2M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $8M |
| TOTAL CURRENT LIABILITIES | $18M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $1M |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $3M |
| TOTAL LIABILITIES | $22M |
| Common Stock | $0 |
| Additional Paid-In Capital | $156M |
| Retained Earnings | -$148M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$132.0K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $7M |
| Minority Interest | $964.0K |
| TOTAL EQUITY | $8M |
| TOTAL LIABILITIES & EQUITY | $30M |
| Total Debt | $6M |
| Net Debt | -$513.0K |
