| Metric | Q1 2019 | Q4 2018 | Q1 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | — | — | — |
| Op. Income | -$252.5K | -$225.5K | — | -12.0% | — |
| EPS (Diluted) | $-0.20 | $-0.17 | — | -17.6% | — |
| Free Cash Flow | -$203.4K | -$207.0K | — | 1.7% | — |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $535 |
| General & Administrative | $252.0K |
| SG&A Expenses | $252.5K |
| Other Expenses | $0 |
| Operating Expenses | $252.5K |
| Cost & Expenses | $252.5K |
| OPERATING INCOME | -$252.5K |
| Interest Income | $0 |
| Interest Expense | $6.0K |
| Other Income/Expenses | -$6.0K |
| INCOME BEFORE TAX | -$258.5K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$258.5K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$258.5K |
| Net Income Deductions | -$95.7K |
| BOTTOM LINE NET INCOME | -$354.2K |
| D&A | $335 |
| EBIT | -$252.5K |
| EBITDA | -$252.2K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$258.5K |
| Depreciation & Amortization | $335 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $0 |
| Change in Working Capital | $54.8K |
| OPERATING CASH FLOW | -$203.4K |
| 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 | $228.4K |
| NET CASH FROM FINANCING | $228.4K |
| FREE CASH FLOW | -$203.4K |
| Net Change in Cash | $25.0K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $77.1K |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $80.4K |
| PP&E (Net) | $2.4K |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $2.4K |
| TOTAL ASSETS | $82.8K |
| Account Payables | $0 |
| Short-Term Debt | $200.0K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $168.9K |
| TOTAL CURRENT LIABILITIES | $368.9K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $368.9K |
| Common Stock | $13.2K |
| Additional Paid-In Capital | $115M |
| Retained Earnings | -$116M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$286.1K |
| Minority Interest | $0 |
| TOTAL EQUITY | -$286.1K |
| TOTAL LIABILITIES & EQUITY | $82.8K |
| Total Debt | $200.0K |
| Net Debt | $122.9K |
