| Metric | FY 2019 | Prior Q | FY 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1.1K | — | — | — | — |
| Op. Income | -$112.7K | — | — | — | — |
| Net Margin | -15301.0% | — | — | — | — |
| EPS (Diluted) | $-0.01 | — | — | — | — |
| Free Cash Flow | -$3M | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $1.1K |
| Cost of Revenue | $1.1K |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $112.7K |
| SG&A Expenses | $112.7K |
| Other Expenses | $0 |
| Operating Expenses | $112.7K |
| Cost & Expenses | $113.7K |
| OPERATING INCOME | -$112.7K |
| Interest Income | $1.5K |
| Interest Expense | $0 |
| Other Income/Expenses | -$48.4K |
| INCOME BEFORE TAX | -$161.1K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$161.1K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$161.1K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$161.1K |
| D&A | $165.3K |
| EBIT | -$165.3K |
| EBITDA | $0 |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$161.1K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $108.5K |
| Change in Working Capital | -$382.3K |
| OPERATING CASH FLOW | -$434.9K |
| Capital Expenditure | -$2M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$182.2K |
| NET CASH FROM INVESTING | -$2M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $3M |
| NET CASH FROM FINANCING | $3M |
| FREE CASH FLOW | -$3M |
| Net Change in Cash | $127.4K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $84.9K |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $122.9K |
| TOTAL CURRENT ASSETS | $207.8K |
| PP&E (Net) | $1M |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $253.4K |
| TOTAL NON-CURRENT ASSETS | $2M |
| TOTAL ASSETS | $2M |
| Account Payables | $17.6K |
| Short-Term Debt | $32.3K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $109.5K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $109.5K |
| Common Stock | $2M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | -$107.4K |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2M |
| Minority Interest | $0 |
| TOTAL EQUITY | $2M |
| TOTAL LIABILITIES & EQUITY | $2M |
| Total Debt | $32.3K |
| Net Debt | -$52.7K |
