| Metric | FY 2012 | Prior Q | FY 2011 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | — | $0 | — | — |
| Op. Income | -$141.0K | — | -$311.6K | — | 54.8% |
| EPS (Diluted) | $-1427.89 | — | $-3147.89 | — | 54.6% |
| Free Cash Flow | -$104.5K | — | -$173.3K | — | 39.7% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $15.4K |
| GROSS PROFIT | -$15.4K |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $141.4K |
| SG&A Expenses | $141.4K |
| Other Expenses | $0 |
| Operating Expenses | $141.4K |
| Cost & Expenses | $141.4K |
| OPERATING INCOME | -$141.0K |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | -$141.0K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$141.0K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$141.0K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$141.0K |
| D&A | $2.5K |
| EBIT | -$141.0K |
| EBITDA | -$139.0K |
| EPS | -$1.4K |
| EPS Diluted | -$1.4K |
| Item | Amount |
|---|---|
| Net Income | -$141.4K |
| Depreciation & Amortization | $2.5K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $35.2K |
| Change in Working Capital | $35.2K |
| OPERATING CASH FLOW | -$103.7K |
| Capital Expenditure | -$840 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$840 |
| NET CASH FROM INVESTING | -$840 |
| Net Debt Issuance | $4.8K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $53.3K |
| FREE CASH FLOW | -$104.5K |
| Net Change in Cash | -$51.2K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $3.2K |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $3.2K |
| PP&E (Net) | $5.0K |
| Goodwill | $0 |
| Intangible Assets | $292.9K |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $2.2K |
| TOTAL NON-CURRENT ASSETS | $300.1K |
| TOTAL ASSETS | $303.3K |
| Account Payables | $37.2K |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $60.8K |
| TOTAL CURRENT LIABILITIES | $247.0K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $247.0K |
| Common Stock | $3.0K |
| Additional Paid-In Capital | $1M |
| Retained Earnings | -$967.9K |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$3.9K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $56.2K |
| Minority Interest | $0 |
| TOTAL EQUITY | $56.2K |
| TOTAL LIABILITIES & EQUITY | $303.3K |
| Total Debt | $0 |
| Net Debt | -$3.2K |
