| Metric | FY 2020 | Prior Q | FY 2019 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | — | — | — | — |
| Op. Income | -$347.2K | — | — | — | — |
| EPS (Diluted) | $-0.06 | — | — | — | — |
| Free Cash Flow | -$211.7K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $347.2K |
| SG&A Expenses | $347.2K |
| Other Expenses | $0 |
| Operating Expenses | $347.2K |
| Cost & Expenses | $347.2K |
| OPERATING INCOME | -$347.2K |
| Interest Income | $0 |
| Interest Expense | $11.8K |
| Other Income/Expenses | $5.5K |
| INCOME BEFORE TAX | -$341.7K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$341.7K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$341.7K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$341.7K |
| D&A | $206.3K |
| EBIT | -$329.9K |
| EBITDA | -$123.6K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$341.7K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $87.1K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$17.3K |
| Change in Working Capital | $60.1K |
| OPERATING CASH FLOW | -$211.7K |
| 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 | $209.9K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $25 |
| NET CASH FROM FINANCING | $209.9K |
| FREE CASH FLOW | -$211.7K |
| Net Change in Cash | -$1.8K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $5.0K |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $5.0K |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $100 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $100 |
| TOTAL ASSETS | $5.0K |
| Account Payables | $94.4K |
| Short-Term Debt | $209.9K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $545.5K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $545.5K |
| Common Stock | $252 |
| Additional Paid-In Capital | $470.1K |
| Retained Earnings | -$1M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | -$100 |
| TOTAL STOCKHOLDERS' EQUITY | -$540.5K |
| Minority Interest | $0 |
| TOTAL EQUITY | -$540.5K |
| TOTAL LIABILITIES & EQUITY | $5.0K |
| Total Debt | $209.9K |
| Net Debt | $204.9K |
