| Metric | FY 2012 | Prior Q | FY 2011 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | — | — | — | — |
| Op. Income | -$285.1K | — | — | — | — |
| EPS (Diluted) | $-4.83 | — | — | — | — |
| Free Cash Flow | -$288.8K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $89.6K |
| GROSS PROFIT | -$89.6K |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $195.5K |
| Operating Expenses | $195.5K |
| Cost & Expenses | $285.1K |
| OPERATING INCOME | -$285.1K |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | -$285.1K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$285.1K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$285.1K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$285.1K |
| D&A | $124 |
| EBIT | -$285.1K |
| EBITDA | -$284.9K |
| EPS | -$5 |
| EPS Diluted | -$5 |
| Item | Amount |
|---|---|
| Net Income | -$285.1K |
| Depreciation & Amortization | $124 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $80.4K |
| Change in Working Capital | -$81.7K |
| OPERATING CASH FLOW | -$286.2K |
| Capital Expenditure | -$2.6K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$2.6K |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $149.7K |
| NET CASH FROM FINANCING | $454.3K |
| FREE CASH FLOW | -$288.8K |
| Net Change in Cash | $165.5K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $165.5K |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $73.2K |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $253.7K |
| PP&E (Net) | $2.5K |
| Goodwill | $0 |
| Intangible Assets | $42.8K |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $45.3K |
| TOTAL ASSETS | $299.0K |
| Account Payables | $79.9K |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $7.0K |
| TOTAL CURRENT LIABILITIES | $236.6K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $236.6K |
| Common Stock | $304 |
| Additional Paid-In Capital | $347.1K |
| Retained Earnings | -$285.1K |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $62.3K |
| Minority Interest | $0 |
| TOTAL EQUITY | $62.3K |
| TOTAL LIABILITIES & EQUITY | $299.0K |
| Total Debt | $0 |
| Net Debt | -$165.5K |
