| Metric | FY 2019 | Prior Q | FY 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $370.4K | — | $339.9K | — | 9.0% |
| Op. Income | -$529.7K | — | -$9M | — | 93.8% |
| Gross Margin | 100.0% | — | -103.0% | — | 203.0pp |
| Net Margin | 81.1% | — | -2528.5% | — | 2609.6pp |
| EPS (Diluted) | $0.23 | — | $-9.57 | — | 102.4% |
| Free Cash Flow | -$1M | — | -$6M | — | 80.9% |
| Item | Amount |
|---|---|
| REVENUE | $370.4K |
| Cost of Revenue | $0 |
| GROSS PROFIT | $370.4K |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $900.1K |
| Other Expenses | $0 |
| Operating Expenses | $900.1K |
| Cost & Expenses | $900.1K |
| OPERATING INCOME | -$529.7K |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | -$529.7K |
| Income Tax Expense | -$830.1K |
| Net Income from Continuing Ops | $300.5K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $300.5K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $300.5K |
| D&A | $171.9K |
| EBIT | -$529.7K |
| EBITDA | -$529.7K |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $300.5K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$830.1K |
| Change in Working Capital | -$648.1K |
| OPERATING CASH FLOW | -$1M |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | $0 |
| Net Debt Issuance | $497.3K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $897.3K |
| FREE CASH FLOW | -$1M |
| Net Change in Cash | $125.9K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $38.0K |
| Short-Term Investments | $0 |
| Net Receivables | $1M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $1M |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $498.3K |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $498.3K |
| TOTAL ASSETS | $2M |
| Account Payables | $0 |
| Short-Term Debt | $301.6K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $1M |
| TOTAL CURRENT LIABILITIES | $1M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $1M |
| Common Stock | $16.2K |
| Additional Paid-In Capital | $40M |
| Retained Earnings | -$41M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $724.4K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $345.6K |
| Minority Interest | $0 |
| TOTAL EQUITY | $345.6K |
| TOTAL LIABILITIES & EQUITY | $2M |
| Total Debt | $301.6K |
| Net Debt | $263.6K |
