Loading…
Import this data to Google Sheets with:
=jivedata("APCXW","financials")Full statements spill as a table. For one cell: =jivedata("APCXW","Revenue") or =jivedata("APCXW","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.
APCXW • CIK 0001070050
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Revenues | $504 | $276 | $1,395 | $4,001 |
| Cost of Revenue | $187 | $52 | $624 | $1,808 |
| Gross Profit | $317 | $224 | $771 | $2,193 |
| Operating Expenses | $19,502 | $9,771 | $8,350 | $8,974 |
| Operating Income (Loss) | $-19,185 | $-9,547 | $-7,579 | $-6,781 |
| InterestExpenseNonoperating | — | $646 | $121 | $519 |
| Gain (Loss) on Extinguishment of Debt | $-17 | $1,245 | $13 | $224 |
| Amortization of Debt Discount (Premium) | $4 | — | $104 | $233 |
| Other Nonoperating Income | — | — | $45 | $45 |
| Nonoperating Income (Expense) | $673 | $614 | $-341 | $-958 |
| Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | $-18,512 | $-8,933 | $-7,920 | $-7,739 |
| Income Tax Expense (Benefit) | $0 | $0 | $0 | $0 |
| Preferred Stock Dividends, Income Statement Impact | $763 | $15 | $0 | $0 |
| Net Income (Loss) Available to Common Stockholders, Basic | $-19,275 | $-8,948 | $-7,920 | $-7,920 |
| Weighted Average Number of Shares Outstanding, Basic | 19,103,000 | 25,305,837 | 34,872,578 | 43,280,727 |
| Selling, General and Administrative Expense | $9,873 | $7,794 | $6,003 | $7,610 |
| Research and Development Expense | $3,498 | $1,977 | $2,347 | $1,364 |
| Share-based Payment Arrangement, Noncash Expense | $3,476 | — | — | $2,843 |
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | $1,281 | $868 | $244 | $183 |
| Accounts Receivable, after Allowance for Credit Loss, Current | $30 | $43 | $350 | $482 |
| Prepaid Expense, Current | $205 | $159 | $25 | $9 |
| Interest Receivable | — | — | $46 | $56 |
| Other Assets, Current | — | $1,350 | $250 | $250 |
| Assets, Current | $1,516 | $2,420 | $915 | $980 |
| Operating Lease, Right-of-Use Asset | $66 | $86 | $18 | $332 |
| Deposits Assets, Noncurrent | $9 | $86 | $32 | $33 |
| Finite-Lived Intangible Assets, Net | — | $3,410 | $4,151 | $3,572 |
| Goodwill | $1,161 | $1,161 | $2,956 | $2,956 |
| Capitalized Computer Software, Net | — | $1,823 | $1,321 | $1,070 |
| Assets | $8,353 | $8,986 | $9,393 | $8,943 |
| Accounts Payable, Current | $1,799 | $1,853 | $2,566 | $2,205 |
| Accrued Liabilities, Current | $1,958 | $1,519 | $1,321 | $1,290 |
| Other Notes Payable, Current | — | — | $250 | $250 |
| Convertible Notes Payable, Current | — | — | $717 | $858 |
| Deferred Revenue, Current | — | — | $5 | $20 |
| AssetAcquisitionContingentConsiderationLiability | — | — | $564 | $826 |
| Operating Lease, Liability, Current | $78 | $68 | $18 | $8 |
| Liabilities, Current | $4,080 | $3,440 | $6,441 | $6,807 |
| Operating Lease, Liability, Noncurrent | $14 | $18 | $0 | $327 |
| Notes Payable, Noncurrent | $65 | $61 | $59 | $59 |
| Liabilities, Noncurrent | $79 | $79 | $1,059 | $2,567 |
| Liabilities | $4,159 | $3,519 | $7,500 | $9,374 |
| Preferred Stock, Value, Issued | $0 | $0 | $0 | $0 |
| Common Stock, Value, Issued | $22 | $33 | $40 | $42 |
| Additional Paid in Capital | $163,921 | $174,131 | $178,470 | $180,464 |
| Retained Earnings (Accumulated Deficit) | $-159,749 | $-168,697 | $-176,617 | $-180,937 |
| Stockholders' Equity Attributable to Parent | $4,194 | $5,467 | $1,893 | $-431 |
| Debt Instrument, Unamortized Discount | $0 | — | — | $428 |
| Preferred Stock, Shares Authorized | 10,526 | 100,000 | 100,000 | 100,000 |
| Preferred Stock, Shares Issued | 14 | 14 | 14 | 14 |
| Common Stock, Shares Authorized | 105,263,158 | 105,263,158 | 105,263,158 | 105,263,158 |
| Common Stock, Shares, Issued | — | 33,278,934 | 40,488,934 | 42,003,934 |
| Common Stock, Shares, Outstanding | 22,251,742 | 33,278,934 | 40,488,934 | 42,003,934 |
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Net Income (Loss) Attributable to Parent | $-18,512 | $-8,933 | $-7,920 | $-7,739 |
| Net Cash Provided by (Used in) Operating Activities | $-8,859 | $-7,457 | $-4,889 | $-3,498 |
| Net Cash Provided by (Used in) Investing Activities | $-500 | $-1,159 | $-1,884 | $-1,885 |
| Net Cash Provided by (Used in) Financing Activities | $7,178 | $8,203 | $6,149 | $5,428 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Excluding Exchange Rate Effect | $-2,181 | $-413 | $-624 | $45 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | $1,281 | $868 | $244 | $-63 |
| Share-based Payment Arrangement, Expense | — | $1,392 | $981 | $1,838 |
| Gain (Loss) on Extinguishment of Debt, before Write off of Debt Issuance Cost | — | — | $13 | $224 |
| Amortization of Debt Discount (Premium) | $4 | — | $104 | $233 |
| Amortization of Intangible Assets | $985 | $1,423 | $1,470 | $1,569 |
| Payments to Develop Software | $0 | $1,081 | $0 | $0 |
| Payments for (Proceeds from) Other Investing Activities | — | — | $-55 | $-55 |
| Proceeds from Issuance of Common Stock | $8,933 | $6,288 | $2,200 | $1,500 |
| Proceeds from Other Debt | — | — | $2,000 | $3,500 |
| Proceeds from Notes Payable | — | $200 | $0 | $877 |
| Repayments of Notes Payable | $1,021 | $205 | $250 | $848 |
| Proceeds from Convertible Debt | — | $910 | $849 | $849 |
| Proceeds from Other Equity | — | — | $1,350 | $0 |
| Proceeds from Stock Options Exercised | $33 | $1,010 | $0 | $0 |
| Interest Paid, Excluding Capitalized Interest, Operating Activities | $1,233 | $67 | $66 | $271 |
| Income Taxes Paid, Net | $0 | $0 | $0 | $0 |
| Increase (Decrease) in Accounts Receivable | $-21 | $12 | $308 | $395 |
| Increase (Decrease) in Prepaid Expense | $-362 | $-46 | $-134 | $-164 |
| Increase (Decrease) in Other Current Assets | — | $1,350 | $46 | $46 |
| Increase (Decrease) in Accounts Payable | $540 | $1,150 | $726 | $510 |
| Increase (Decrease) in Accrued Liabilities | $-1,809 | $-413 | $-196 | $107 |
| Increase (Decrease) in Deferred Revenue | $244 | $-94 | $5 | $19 |
| Increase (Decrease) in Other Operating Liabilities | — | — | $0 | $4 |