| Metric | Q3 2019 | Q2 2019 | Q3 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | — | $74.8K | — | -100.0% |
| Op. Income | -$2M | — | -$1M | — | -68.8% |
| EPS (Diluted) | $-167.30 | — | $-121.90 | — | -37.2% |
| Free Cash Flow | -$1M | — | -$789.7K | — | -37.6% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $243.8K |
| Selling & Marketing | $1M |
| General & Administrative | $760.3K |
| SG&A Expenses | $2M |
| Other Expenses | -$243.8K |
| Operating Expenses | $2M |
| Cost & Expenses | $2M |
| OPERATING INCOME | -$2M |
| Interest Income | $0 |
| Interest Expense | $55.1K |
| Other Income/Expenses | -$55.1K |
| INCOME BEFORE TAX | -$2M |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$2M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$2M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$2M |
| D&A | $8.7K |
| EBIT | -$2M |
| EBITDA | -$2M |
| EPS | -$167 |
| EPS Diluted | -$167 |
| Item | Amount |
|---|---|
| Net Income | -$2M |
| Depreciation & Amortization | $8.7K |
| Stock-Based Compensation | $344.9K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $30.3K |
| Change in Working Capital | $548.9K |
| 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 | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$50.9K |
| NET CASH FROM FINANCING | $832.6K |
| FREE CASH FLOW | -$1M |
| Net Change in Cash | -$253.7K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $5M |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $5M |
| PP&E (Net) | $9.7K |
| Goodwill | $0 |
| Intangible Assets | $69.0K |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $12.2K |
| TOTAL NON-CURRENT ASSETS | $90.8K |
| TOTAL ASSETS | $5M |
| Account Payables | $69.6K |
| Short-Term Debt | $932.0K |
| Deferred Revenue | $69.8K |
| Other Current Liabilities | -$69.8K |
| 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 | $0 |
| TOTAL LIABILITIES | $2M |
| Common Stock | $18.6K |
| Additional Paid-In Capital | $107M |
| Retained Earnings | -$104M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3M |
| Minority Interest | -$122.0K |
| TOTAL EQUITY | $3M |
| TOTAL LIABILITIES & EQUITY | $5M |
| Total Debt | $932.0K |
| Net Debt | -$4M |
