| Metric | Q4 2017 | Q3 2017 | Q4 2016 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | — | — | — | — |
| Op. Income | -$2M | — | — | — | — |
| EPS (Diluted) | $-326.20 | — | — | — | — |
| Free Cash Flow | -$967.4K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $175.9K |
| Selling & Marketing | $722.5K |
| General & Administrative | $781.8K |
| SG&A Expenses | $2M |
| Other Expenses | -$175.9K |
| Operating Expenses | $2M |
| Cost & Expenses | $2M |
| OPERATING INCOME | -$2M |
| Interest Income | $0 |
| Interest Expense | $189.0K |
| Other Income/Expenses | -$189.0K |
| 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 | $6.0K |
| EBIT | -$2M |
| EBITDA | -$1M |
| EPS | -$326 |
| EPS Diluted | -$326 |
| Item | Amount |
|---|---|
| Net Income | -$2M |
| Depreciation & Amortization | $6.0K |
| Stock-Based Compensation | $306.2K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $154.8K |
| Change in Working Capital | $272.3K |
| OPERATING CASH FLOW | -$954.0K |
| Capital Expenditure | -$13.5K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$13.5K |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$306.5K |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $2M |
| FREE CASH FLOW | -$967.4K |
| Net Change in Cash | $931.1K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2M |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $2M |
| PP&E (Net) | $29.2K |
| Goodwill | $0 |
| Intangible Assets | $85.0K |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $14.9K |
| TOTAL NON-CURRENT ASSETS | $129.1K |
| TOTAL ASSETS | $2M |
| Account Payables | $484.4K |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $57.9K |
| TOTAL CURRENT LIABILITIES | $611.8K |
| Long-Term Debt | $519.2K |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $519.2K |
| TOTAL LIABILITIES | $1M |
| Common Stock | $8.8K |
| Additional Paid-In Capital | $94M |
| Retained Earnings | -$94M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $676.4K |
| Minority Interest | -$81.0K |
| TOTAL EQUITY | $595.4K |
| TOTAL LIABILITIES & EQUITY | $2M |
| Total Debt | $519.2K |
| Net Debt | -$1M |
