| Metric | Q4 2005 | Q3 2005 | Q4 2004 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | — | — | — |
| Op. Income | -$134.2K | -$8.7K | — | -1443.5% | — |
| EPS (Diluted) | $-80.28 | $-4.32 | — | -1758.3% | — |
| Free Cash Flow | -$115.0K | $0 | -$283.6K | — | 59.4% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $134.2K |
| Other Expenses | $0 |
| Operating Expenses | $134.2K |
| Cost & Expenses | $134.2K |
| OPERATING INCOME | -$134.2K |
| Interest Income | $0 |
| Interest Expense | $27.3K |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $0 |
| Income Tax Expense | $161.5K |
| Net Income from Continuing Ops | -$161.5K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$161.5K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$161.5K |
| D&A | $0 |
| EBIT | $0 |
| EBITDA | -$134.2K |
| EPS | -$80 |
| EPS Diluted | -$80 |
| Item | Amount |
|---|---|
| Net Income | -$161.5K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $0 |
| Change in Working Capital | $46.5K |
| OPERATING CASH FLOW | -$115.0K |
| 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 | $215.2K |
| NET CASH FROM FINANCING | $215.2K |
| FREE CASH FLOW | -$115.0K |
| Net Change in Cash | $100.2K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $153.6K |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $153.6K |
| 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 | $153.6K |
| Account Payables | $55.2K |
| Short-Term Debt | $650.0K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $705.2K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $705.2K |
| Common Stock | $1.6K |
| Additional Paid-In Capital | $0 |
| Retained Earnings | -$3M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $3M |
| TOTAL STOCKHOLDERS' EQUITY | -$551.7K |
| Minority Interest | $0 |
| TOTAL EQUITY | -$551.7K |
| TOTAL LIABILITIES & EQUITY | $153.6K |
| Total Debt | $650.0K |
| Net Debt | $496.4K |
