| Metric | Q2 2007 | Q1 2007 | Q2 2006 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $181.2K | — | — | — | — |
| Op. Income | -$4M | — | — | — | — |
| Gross Margin | 100.0% | — | — | — | — |
| Net Margin | -2197.0% | — | — | — | — |
| EPS (Diluted) | $-18.21 | — | — | — | — |
| Free Cash Flow | -$3M | — | -$4M | — | 21.4% |
| Item | Amount |
|---|---|
| REVENUE | $181.2K |
| Cost of Revenue | $0 |
| GROSS PROFIT | $181.2K |
| R&D Expenses | $2M |
| Selling & Marketing | $77.0K |
| General & Administrative | $2M |
| SG&A Expenses | $2M |
| Other Expenses | $20.9K |
| Operating Expenses | $4M |
| Cost & Expenses | $4M |
| OPERATING INCOME | -$4M |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | -$53.4K |
| INCOME BEFORE TAX | -$4M |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$4M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$4M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$4M |
| D&A | $20.9K |
| EBIT | -$4M |
| EBITDA | -$4M |
| EPS | -$18 |
| EPS Diluted | -$18 |
| Item | Amount |
|---|---|
| Net Income | -$4M |
| Depreciation & Amortization | $20.9K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $624.0K |
| Change in Working Capital | $49.0K |
| OPERATING CASH FLOW | -$3M |
| Capital Expenditure | -$1.6K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $106 |
| NET CASH FROM INVESTING | -$1.5K |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$146.0K |
| NET CASH FROM FINANCING | $3M |
| FREE CASH FLOW | -$3M |
| Net Change in Cash | -$2M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $8M |
| Short-Term Investments | $0 |
| Net Receivables | $107.0K |
| Inventory | $0 |
| Other Current Assets | $154.2K |
| TOTAL CURRENT ASSETS | $9M |
| PP&E (Net) | $53.9K |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $53.9K |
| TOTAL ASSETS | $9M |
| Account Payables | $739.5K |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $91.1K |
| TOTAL CURRENT LIABILITIES | $830.6K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $2M |
| TOTAL NON-CURRENT LIABILITIES | $2M |
| TOTAL LIABILITIES | $3M |
| Common Stock | $0 |
| Additional Paid-In Capital | $38M |
| Retained Earnings | $3M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$35M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $6M |
| Minority Interest | $0 |
| TOTAL EQUITY | $6M |
| TOTAL LIABILITIES & EQUITY | $9M |
| Total Debt | $0 |
| Net Debt | -$8M |
