| Metric | Q2 2014 | Q1 2014 | Q2 2013 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | — | — | — | — |
| Op. Income | -$21.1K | — | — | — | — |
| EPS (Diluted) | $-0.31 | — | — | — | — |
| Free Cash Flow | -$2.4K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $92 |
| General & Administrative | $20.4K |
| SG&A Expenses | $20.5K |
| Other Expenses | $554 |
| Operating Expenses | $21.1K |
| Cost & Expenses | $21.1K |
| OPERATING INCOME | -$21.1K |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $3.9K |
| INCOME BEFORE TAX | -$17.1K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$17.1K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$16.3K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$16.3K |
| D&A | $554 |
| EBIT | -$21.1K |
| EBITDA | -$20.5K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$17.1K |
| Depreciation & Amortization | $554 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $0 |
| Change in Working Capital | $13.5K |
| OPERATING CASH FLOW | -$3.0K |
| Capital Expenditure | $664 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | $664 |
| Net Debt Issuance | $19.4K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $19.4K |
| FREE CASH FLOW | -$2.4K |
| Net Change in Cash | $17.0K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $17.3K |
| Short-Term Investments | $0 |
| Net Receivables | $358 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $19.9K |
| PP&E (Net) | $16.9K |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $16.9K |
| TOTAL ASSETS | $36.7K |
| Account Payables | $264.5K |
| Short-Term Debt | $40.6K |
| Deferred Revenue | $0 |
| Other Current Liabilities | -$36.9K |
| TOTAL CURRENT LIABILITIES | $268.2K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $40.6K |
| TOTAL LIABILITIES | $268.2K |
| Common Stock | $0 |
| Additional Paid-In Capital | $19M |
| Retained Earnings | -$18M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $2M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2M |
| Minority Interest | -$3M |
| TOTAL EQUITY | -$231.4K |
| TOTAL LIABILITIES & EQUITY | $36.7K |
| Total Debt | $40.6K |
| Net Debt | $23.3K |
