| Metric | Q1 2018 | Q4 2017 | Q1 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | $0 | — | — |
| Op. Income | $3M | $20M | -$3M | -83.4% | 230.5% |
| EPS (Diluted) | $-308.28 | $0.00 | $-3123.04 | -Infinity% | 90.1% |
| Free Cash Flow | -$3M | -$2M | -$3M | -43.5% | 3.9% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $28.0K |
| GROSS PROFIT | $0 |
| R&D Expenses | $2M |
| Selling & Marketing | $0 |
| General & Administrative | $1M |
| SG&A Expenses | $1M |
| Other Expenses | -$7M |
| Operating Expenses | -$3M |
| Cost & Expenses | -$3M |
| OPERATING INCOME | $3M |
| Interest Income | $37.5K |
| Interest Expense | $0 |
| Other Income/Expenses | -$7M |
| INCOME BEFORE TAX | -$3M |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$3M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$3M |
| Net Income Deductions | -$8M |
| BOTTOM LINE NET INCOME | -$12M |
| D&A | $28.0K |
| EBIT | -$3M |
| EBITDA | -$3M |
| EPS | -$308 |
| EPS Diluted | -$308 |
| Item | Amount |
|---|---|
| Net Income | -$3M |
| Depreciation & Amortization | $28.0K |
| Stock-Based Compensation | $324.7K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $1.4K |
| Change in Working Capital | -$329.4K |
| OPERATING CASH FLOW | -$3M |
| 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 | -$253.8K |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$253.8K |
| NET CASH FROM FINANCING | $11M |
| FREE CASH FLOW | -$3M |
| Net Change in Cash | $7M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $16M |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $17M |
| PP&E (Net) | $432.6K |
| Goodwill | $7M |
| Intangible Assets | $9M |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $275.7K |
| TOTAL NON-CURRENT ASSETS | $16M |
| TOTAL ASSETS | $33M |
| Account Payables | $419.1K |
| Short-Term Debt | $550.0K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $89.8K |
| TOTAL CURRENT LIABILITIES | $1M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $2M |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $2M |
| TOTAL LIABILITIES | $4M |
| Common Stock | $50.5K |
| Additional Paid-In Capital | $95M |
| Retained Earnings | -$65M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | -$50.5K |
| TOTAL STOCKHOLDERS' EQUITY | $30M |
| Minority Interest | $0 |
| TOTAL EQUITY | $30M |
| TOTAL LIABILITIES & EQUITY | $33M |
| Total Debt | $550.0K |
| Net Debt | -$16M |
