| Metric | Q3 2020 | Q2 2020 | Q3 2019 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | — | — | — | — |
| Op. Income | -$334.5K | — | — | — | — |
| EPS (Diluted) | $-0.01 | — | — | — | — |
| Free Cash Flow | -$282.4K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $7.5K |
| GROSS PROFIT | -$7.5K |
| R&D Expenses | $0 |
| Selling & Marketing | $4.3K |
| General & Administrative | $56.3K |
| SG&A Expenses | $60.6K |
| Other Expenses | $266.5K |
| Operating Expenses | $327.1K |
| Cost & Expenses | $334.5K |
| OPERATING INCOME | -$334.5K |
| Interest Income | $1.6K |
| Interest Expense | $0 |
| Other Income/Expenses | -$43.9K |
| INCOME BEFORE TAX | -$378.5K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$378.5K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$378.5K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$378.5K |
| D&A | $4.7K |
| EBIT | -$339.2K |
| EBITDA | -$334.5K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$378.5K |
| Depreciation & Amortization | $4.7K |
| Stock-Based Compensation | $223.2K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $20.9K |
| Change in Working Capital | $14.5K |
| OPERATING CASH FLOW | -$115.2K |
| Capital Expenditure | -$167.2K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$167.2K |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $571.1K |
| NET CASH FROM FINANCING | $571.1K |
| FREE CASH FLOW | -$282.4K |
| Net Change in Cash | $281.9K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2M |
| Short-Term Investments | $389.8K |
| Net Receivables | $17.5K |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $2M |
| PP&E (Net) | $3M |
| Goodwill | $0 |
| Intangible Assets | $172.0K |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $62.4K |
| TOTAL NON-CURRENT ASSETS | $3M |
| TOTAL ASSETS | $5M |
| Account Payables | $42.8K |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $42.8K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $42.8K |
| Common Stock | $16M |
| Additional Paid-In Capital | $1M |
| Retained Earnings | -$12M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $412.3K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $5M |
| Minority Interest | $0 |
| TOTAL EQUITY | $5M |
| TOTAL LIABILITIES & EQUITY | $5M |
| Total Debt | $0 |
| Net Debt | -$2M |
