| Metric | FY 2013 | Prior Q | FY 2012 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $43.4K | — | — | — | — |
| Op. Income | -$299.6K | — | — | — | — |
| Gross Margin | -55.0% | — | — | — | — |
| Net Margin | -690.4% | — | — | — | — |
| EPS (Diluted) | $-15.60 | — | — | — | — |
| Free Cash Flow | -$60.3K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $43.4K |
| Cost of Revenue | $67.3K |
| GROSS PROFIT | -$23.9K |
| R&D Expenses | $0 |
| Selling & Marketing | $48.0K |
| General & Administrative | $11.7K |
| SG&A Expenses | $59.7K |
| Other Expenses | $0 |
| Operating Expenses | $275.7K |
| Cost & Expenses | $343.0K |
| OPERATING INCOME | -$299.6K |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | -$299.6K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$299.6K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$299.6K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$299.6K |
| D&A | $216.1K |
| EBIT | -$299.6K |
| EBITDA | -$83.6K |
| EPS | -$16 |
| EPS Diluted | -$16 |
| Item | Amount |
|---|---|
| Net Income | -$299.6K |
| Depreciation & Amortization | $216.1K |
| Stock-Based Compensation | $48.0K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $1.3K |
| Change in Working Capital | -$26.0K |
| OPERATING CASH FLOW | -$60.3K |
| 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 | $145.0K |
| NET CASH FROM FINANCING | $145.0K |
| FREE CASH FLOW | -$60.3K |
| Net Change in Cash | $84.8K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $49.4K |
| Short-Term Investments | $0 |
| Net Receivables | $4.6K |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $64.6K |
| PP&E (Net) | $2M |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $157.8K |
| TOTAL NON-CURRENT ASSETS | $2M |
| TOTAL ASSETS | $2M |
| Account Payables | $767 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $767 |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $767 |
| TOTAL LIABILITIES | $767 |
| Common Stock | $24.7K |
| Additional Paid-In Capital | $2M |
| Retained Earnings | -$174.8K |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2M |
| Minority Interest | $0 |
| TOTAL EQUITY | $2M |
| TOTAL LIABILITIES & EQUITY | $2M |
| Total Debt | $0 |
| Net Debt | -$49.4K |
