| Metric | FY 2011 | Prior Q | FY 2010 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | — | $0 | — | — |
| Op. Income | -$311.6K | — | -$160.5K | — | -94.2% |
| EPS (Diluted) | $-3147.89 | — | $-3000.00 | — | -4.9% |
| Free Cash Flow | -$173.3K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $642 |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $5.0K |
| General & Administrative | $306.6K |
| SG&A Expenses | $311.6K |
| Other Expenses | $0 |
| Operating Expenses | $311.6K |
| Cost & Expenses | $311.6K |
| OPERATING INCOME | -$311.6K |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | -$311.6K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$311.6K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$311.6K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$311.6K |
| D&A | $642 |
| EBIT | -$311.6K |
| EBITDA | -$311.0K |
| EPS | -$3.1K |
| EPS Diluted | -$3.1K |
| Item | Amount |
|---|---|
| Net Income | -$311.6K |
| Depreciation & Amortization | $642 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $0 |
| Change in Working Capital | $155.9K |
| OPERATING CASH FLOW | -$155.1K |
| Capital Expenditure | -$18.2K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$18.2K |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $170.1K |
| FREE CASH FLOW | -$173.3K |
| Net Change in Cash | -$3.2K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $54.4K |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $54.4K |
| PP&E (Net) | $6.6K |
| Goodwill | $0 |
| Intangible Assets | $292.9K |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $2.2K |
| TOTAL NON-CURRENT ASSETS | $301.7K |
| TOTAL ASSETS | $356.1K |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $56.0K |
| TOTAL CURRENT LIABILITIES | $207.0K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $207.0K |
| Common Stock | $3.0K |
| Additional Paid-In Capital | $972.7K |
| Retained Earnings | -$826.5K |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$1.5K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $149.1K |
| Minority Interest | $0 |
| TOTAL EQUITY | $149.1K |
| TOTAL LIABILITIES & EQUITY | $356.1K |
| Total Debt | $0 |
| Net Debt | -$54.4K |
