| Metric | FY 2014 | Prior Q | FY 2013 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | — | $0 | — | — |
| Op. Income | -$322.4K | — | -$70.1K | — | -360.2% |
| EPS (Diluted) | $-46.20 | — | $-0.21 | — | -21692.5% |
| Free Cash Flow | -$172.8K | — | -$10.0K | — | -1621.4% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $49.4K |
| Selling & Marketing | $0 |
| General & Administrative | $273.0K |
| SG&A Expenses | $273.0K |
| Other Expenses | $0 |
| Operating Expenses | $322.4K |
| Cost & Expenses | $322.4K |
| OPERATING INCOME | -$322.4K |
| Interest Income | $489 |
| Interest Expense | $0 |
| Other Income/Expenses | $489 |
| INCOME BEFORE TAX | -$321.9K |
| Income Tax Expense | -$489 |
| Net Income from Continuing Ops | -$321.9K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$321.9K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$321.9K |
| D&A | $0 |
| EBIT | -$321.9K |
| EBITDA | -$321.9K |
| EPS | -$46 |
| EPS Diluted | -$46 |
| Item | Amount |
|---|---|
| Net Income | -$321.9K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $2.6K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $2.6K |
| Change in Working Capital | $146.5K |
| OPERATING CASH FLOW | -$172.8K |
| 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 | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $0 |
| FREE CASH FLOW | -$172.8K |
| Net Change in Cash | -$172.8K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $332.9K |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $332.9K |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $0 |
| TOTAL ASSETS | $332.9K |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $161.5K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $161.5K |
| Common Stock | $8.7K |
| Additional Paid-In Capital | $514.5K |
| Retained Earnings | -$339.4K |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$12.4K |
| Other Equity | -$12.4K |
| TOTAL STOCKHOLDERS' EQUITY | $171.4K |
| Minority Interest | $0 |
| TOTAL EQUITY | $171.4K |
| TOTAL LIABILITIES & EQUITY | $332.9K |
| Total Debt | $0 |
| Net Debt | -$332.9K |
