| Metric | FY 2016 | Prior Q | FY 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | — | $0 | — | — |
| Op. Income | -$493.8K | — | -$80.4K | — | -514.1% |
| EPS (Diluted) | $-0.05 | — | $-0.01 | — | -500.0% |
| Free Cash Flow | -$538.8K | — | $40.2K | — | -1440.3% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $3.3K |
| GROSS PROFIT | -$3.3K |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $490.5K |
| SG&A Expenses | $490.5K |
| Other Expenses | $3.3K |
| Operating Expenses | $493.8K |
| Cost & Expenses | $493.8K |
| OPERATING INCOME | -$493.8K |
| Interest Income | $0 |
| Interest Expense | $1.6K |
| Other Income/Expenses | $1.6K |
| INCOME BEFORE TAX | -$492.2K |
| Income Tax Expense | -$240 |
| Net Income from Continuing Ops | -$492.0K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$492.0K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$492.0K |
| D&A | $3.3K |
| EBIT | -$493.8K |
| EBITDA | -$490.5K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$492.0K |
| Depreciation & Amortization | $3.3K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$240 |
| Other Non-Cash Items | $0 |
| Change in Working Capital | -$49.7K |
| OPERATING CASH FLOW | -$538.6K |
| Capital Expenditure | -$199 |
| Acquisitions (Net) | $9M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | $9M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $180.0K |
| NET CASH FROM FINANCING | $180.0K |
| FREE CASH FLOW | -$538.8K |
| Net Change in Cash | $8M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $99.7K |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $9M |
| TOTAL CURRENT ASSETS | $9M |
| PP&E (Net) | $5.4K |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $5.4K |
| TOTAL ASSETS | $9M |
| Account Payables | $50.2K |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $50.3K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $9M |
| TOTAL LIABILITIES | $9M |
| Common Stock | $280.3K |
| Additional Paid-In Capital | $455.4K |
| Retained Earnings | -$630.6K |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $105.2K |
| Minority Interest | $0 |
| TOTAL EQUITY | $105.2K |
| TOTAL LIABILITIES & EQUITY | $9M |
| Total Debt | $0 |
| Net Debt | -$99.7K |
