| Metric | Q1 2018 | Q4 2017 | Q1 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | $0 | — | — |
| Op. Income | -$64.4K | -$49.0K | -$56.7K | -31.4% | -13.7% |
| EPS (Diluted) | $-0.00 | $-0.00 | $-0.00 | -2100.0% | 0.0% |
| Free Cash Flow | -$15.2K | $24.1K | -$258.4K | -163.0% | 94.1% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $64.4K |
| SG&A Expenses | $64.4K |
| Other Expenses | $0 |
| Operating Expenses | $64.4K |
| Cost & Expenses | $64.4K |
| OPERATING INCOME | -$64.4K |
| Interest Income | $4.3K |
| Interest Expense | $4.3K |
| Other Income/Expenses | $5.1K |
| INCOME BEFORE TAX | -$59.3K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$59.3K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$59.3K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$59.3K |
| D&A | $4.3K |
| EBIT | -$64.4K |
| EBITDA | -$60.1K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$59.3K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $4.8K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $0 |
| Change in Working Capital | $40.7K |
| OPERATING CASH FLOW | -$12.4K |
| Capital Expenditure | -$2.8K |
| Acquisitions (Net) | $1.8K |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$8.5K |
| NET CASH FROM INVESTING | -$9.5K |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $0 |
| FREE CASH FLOW | -$15.2K |
| Net Change in Cash | -$27.0K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1M |
| Short-Term Investments | $0 |
| Net Receivables | $24.2K |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $1M |
| PP&E (Net) | $3M |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $80.5K |
| TOTAL NON-CURRENT ASSETS | $3M |
| TOTAL ASSETS | $4M |
| Account Payables | $30.7K |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | -$62.3K |
| TOTAL CURRENT LIABILITIES | $287.4K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $39.6K |
| TOTAL LIABILITIES | $287.4K |
| Common Stock | $0 |
| Additional Paid-In Capital | $746.3K |
| Retained Earnings | -$14M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $448.5K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $4M |
| Minority Interest | $0 |
| TOTAL EQUITY | $4M |
| TOTAL LIABILITIES & EQUITY | $4M |
| Total Debt | $0 |
| Net Debt | -$1M |
