| Metric | Q3 2016 | Q2 2016 | Q3 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $61.3K | — | — | — | — |
| Op. Income | -$241.0K | — | — | — | — |
| Gross Margin | 26.8% | — | — | — | — |
| Net Margin | -1748.5% | — | — | — | — |
| EPS (Diluted) | $-0.13 | — | — | — | — |
| Free Cash Flow | -$333.8K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $61.3K |
| Cost of Revenue | $44.9K |
| GROSS PROFIT | $16.4K |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | -$99.3K |
| SG&A Expenses | $257.2K |
| Other Expenses | -$561.0K |
| Operating Expenses | -$99.3K |
| Cost & Expenses | -$54.4K |
| OPERATING INCOME | -$241.0K |
| Interest Income | $0 |
| Interest Expense | $269.8K |
| Other Income/Expenses | -$831.0K |
| INCOME BEFORE TAX | -$1M |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$1M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$1M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$1M |
| D&A | $2.9K |
| EBIT | -$802.0K |
| EBITDA | -$799.0K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$1M |
| Depreciation & Amortization | $2.9K |
| Stock-Based Compensation | $73.7K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $528.5K |
| Change in Working Capital | $132.7K |
| OPERATING CASH FLOW | -$333.8K |
| 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 | $64.8K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $10.0K |
| NET CASH FROM FINANCING | $110.8K |
| FREE CASH FLOW | -$333.8K |
| Net Change in Cash | -$7.0K |
| Item | Amount |
|---|---|
| Cash & Equivalents | -$9.5K |
| Short-Term Investments | $0 |
| Net Receivables | $26.3K |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $16.9K |
| PP&E (Net) | $37.8K |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $37.8K |
| TOTAL ASSETS | $54.7K |
| Account Payables | $1M |
| Short-Term Debt | $3M |
| Deferred Revenue | $1M |
| Other Current Liabilities | $430.0K |
| TOTAL CURRENT LIABILITIES | $5M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $4M |
| TOTAL LIABILITIES | $5M |
| Common Stock | $73.5K |
| Additional Paid-In Capital | $28M |
| Retained Earnings | -$33M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$5M |
| Minority Interest | $0 |
| TOTAL EQUITY | -$5M |
| TOTAL LIABILITIES & EQUITY | $54.7K |
| Total Debt | $3M |
| Net Debt | $3M |
