| Metric | Q4 2008 | Q3 2008 | Q4 2007 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | — | — | — | — |
| Op. Income | -$670.6K | — | — | — | — |
| EPS (Diluted) | $-0.21 | — | — | — | — |
| Free Cash Flow | -$557.0K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $118.1K |
| Selling & Marketing | $0 |
| General & Administrative | $554.3K |
| SG&A Expenses | $554.3K |
| Other Expenses | $18.9K |
| Operating Expenses | $691.3K |
| Cost & Expenses | $691.3K |
| OPERATING INCOME | -$670.6K |
| Interest Income | $20.7K |
| Interest Expense | $0 |
| Other Income/Expenses | -$3.8K |
| INCOME BEFORE TAX | -$674.4K |
| Income Tax Expense | -$16.9K |
| Net Income from Continuing Ops | -$674.4K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$674.4K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$674.4K |
| D&A | $18.9K |
| EBIT | $0 |
| EBITDA | -$668.5K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$674.4K |
| Depreciation & Amortization | $18.9K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $150.4K |
| Change in Working Capital | -$50.3K |
| OPERATING CASH FLOW | -$555.4K |
| Capital Expenditure | -$1.6K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$1.6K |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$69.5K |
| NET CASH FROM FINANCING | $709.4K |
| FREE CASH FLOW | -$557.0K |
| Net Change in Cash | $304.8K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $792.7K |
| Short-Term Investments | $0 |
| Net Receivables | $50.6K |
| Inventory | -$16.1K |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $844.2K |
| PP&E (Net) | $21.2K |
| Goodwill | $0 |
| Intangible Assets | $417.1K |
| Long-Term Investments | $733.6K |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $1M |
| TOTAL ASSETS | $2M |
| Account Payables | $85.0K |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $134.2K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $134.2K |
| Common Stock | $0 |
| Additional Paid-In Capital | $29M |
| Retained Earnings | -$26M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$1M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2M |
| Minority Interest | $72 |
| TOTAL EQUITY | $2M |
| TOTAL LIABILITIES & EQUITY | $2M |
| Total Debt | $0 |
| Net Debt | -$792.7K |
