| Metric | FY 2017 | Prior Q | FY 2016 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $487.0K | — | $0 | — | — |
| Op. Income | -$367.0K | — | -$75.4K | — | -386.9% |
| Gross Margin | 9.4% | — | — | — | — |
| Net Margin | -26.8% | — | — | — | — |
| EPS (Diluted) | $-0.01 | — | $-0.01 | — | -50.0% |
| Free Cash Flow | -$348.0K | — | -$100.3K | — | -247.1% |
| Item | Amount |
|---|---|
| REVENUE | $487.0K |
| Cost of Revenue | $441.4K |
| GROSS PROFIT | $45.6K |
| R&D Expenses | $0 |
| Selling & Marketing | $265.7K |
| General & Administrative | $0 |
| SG&A Expenses | $265.7K |
| Other Expenses | -$14.0K |
| Operating Expenses | $276.5K |
| Cost & Expenses | $717.9K |
| OPERATING INCOME | -$367.0K |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $109.1K |
| INCOME BEFORE TAX | -$124.9K |
| Income Tax Expense | $5.3K |
| Net Income from Continuing Ops | -$130.3K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$130.3K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$130.3K |
| D&A | $234.1K |
| EBIT | -$234.1K |
| EBITDA | -$234.1K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$130.3K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $30.2K |
| Change in Working Capital | -$247.9K |
| OPERATING CASH FLOW | -$348.0K |
| Capital Expenditure | $0 |
| Acquisitions (Net) | -$862.5K |
| Purchases of Investments | -$500.0K |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$1M |
| NET CASH FROM INVESTING | -$1M |
| Net Debt Issuance | $3M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$3M |
| NET CASH FROM FINANCING | $3M |
| FREE CASH FLOW | -$348.0K |
| Net Change in Cash | $1M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2M |
| Short-Term Investments | $0 |
| Net Receivables | $489.8K |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $3M |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $1M |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $1M |
| TOTAL ASSETS | $5M |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $7.2K |
| TOTAL CURRENT LIABILITIES | $144.3K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $144.3K |
| Common Stock | $37.2K |
| Additional Paid-In Capital | $3M |
| Retained Earnings | -$279.0K |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $3.7K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3M |
| Minority Interest | $0 |
| TOTAL EQUITY | $3M |
| TOTAL LIABILITIES & EQUITY | $3M |
| Total Debt | $0 |
| Net Debt | -$2M |
