| Metric | Q4 2019 | Q3 2019 | Q4 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | — | — | — | — |
| Op. Income | -$242.9K | — | — | — | — |
| EPS (Diluted) | $-0.01 | — | — | — | — |
| Free Cash Flow | -$179.6K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $971 |
| General & Administrative | $85.7K |
| SG&A Expenses | $86.7K |
| Other Expenses | $156.2K |
| Operating Expenses | $242.9K |
| Cost & Expenses | $242.9K |
| OPERATING INCOME | -$242.9K |
| Interest Income | $7.7K |
| Interest Expense | $0 |
| Other Income/Expenses | -$28.1K |
| INCOME BEFORE TAX | -$271.0K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$271.0K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$271.0K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$271.0K |
| D&A | $4.7K |
| EBIT | -$261.7K |
| EBITDA | -$257.0K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$271.0K |
| Depreciation & Amortization | $18.8K |
| Stock-Based Compensation | $115.8K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $13.3K |
| Change in Working Capital | -$16.9K |
| OPERATING CASH FLOW | -$139.9K |
| Capital Expenditure | -$39.8K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$39.8K |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $116.5K |
| NET CASH FROM FINANCING | $116.5K |
| FREE CASH FLOW | -$179.6K |
| Net Change in Cash | -$63.1K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2M |
| Short-Term Investments | $0 |
| Net Receivables | $21.3K |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $2M |
| PP&E (Net) | $3M |
| Goodwill | $0 |
| Intangible Assets | $187.0K |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $62.1K |
| TOTAL NON-CURRENT ASSETS | $3M |
| TOTAL ASSETS | $5M |
| Account Payables | $38.2K |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $212.5K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $212.5K |
| Common Stock | $15M |
| Additional Paid-In Capital | $887.9K |
| Retained Earnings | -$12M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $358.6K |
| Other Equity | $10.7K |
| TOTAL STOCKHOLDERS' EQUITY | $4M |
| Minority Interest | $0 |
| TOTAL EQUITY | $4M |
| TOTAL LIABILITIES & EQUITY | $5M |
| Total Debt | $0 |
| Net Debt | -$2M |
