| Metric | FY 2016 | Prior Q | FY 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $278.9K | — | $111.6K | — | 149.9% |
| Op. Income | -$3M | — | -$3M | — | -6.4% |
| Gross Margin | -72.8% | — | -331.9% | — | 259.1pp |
| Net Margin | -1131.6% | — | -2671.8% | — | 1540.2pp |
| EPS (Diluted) | $-2.71 | — | $-2.67 | — | -1.5% |
| Free Cash Flow | -$2M | — | -$2M | — | -4.2% |
| Item | Amount |
|---|---|
| REVENUE | $278.9K |
| Cost of Revenue | $482.0K |
| GROSS PROFIT | -$203.1K |
| R&D Expenses | $1M |
| Selling & Marketing | $403.5K |
| General & Administrative | $231M |
| SG&A Expenses | $231M |
| Other Expenses | -$231M |
| Operating Expenses | $2M |
| Cost & Expenses | $2M |
| OPERATING INCOME | -$3M |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | -$3M |
| Income Tax Expense | $1.3K |
| Net Income from Continuing Ops | -$3M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$3M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$3M |
| D&A | $485.6K |
| EBIT | -$3M |
| EBITDA | -$3M |
| EPS | -$3 |
| EPS Diluted | -$3 |
| Item | Amount |
|---|---|
| Net Income | -$3M |
| Depreciation & Amortization | $485.6K |
| Stock-Based Compensation | $257.3K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $377.3K |
| Change in Working Capital | -$440.6K |
| OPERATING CASH FLOW | -$2M |
| Capital Expenditure | -$7.4K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$7.4K |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $2M |
| NET CASH FROM FINANCING | $2M |
| FREE CASH FLOW | -$2M |
| Net Change in Cash | $0 |
| Item | Amount |
|---|---|
| Cash & Equivalents | $60.2K |
| Short-Term Investments | $0 |
| Net Receivables | $17.2K |
| Inventory | $0 |
| Other Current Assets | $33.5K |
| TOTAL CURRENT ASSETS | $110.9K |
| PP&E (Net) | $10.1K |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $8.1K |
| TOTAL NON-CURRENT ASSETS | $18.2K |
| TOTAL ASSETS | $129.1K |
| Account Payables | $3.7K |
| Short-Term Debt | $5.4K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $88.0K |
| TOTAL CURRENT LIABILITIES | $97.0K |
| Long-Term Debt | $347.7K |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $347.7K |
| TOTAL LIABILITIES | $444.7K |
| Common Stock | $21.2B |
| Additional Paid-In Capital | $0 |
| Retained Earnings | -$22M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $24.6K |
| Other Equity | -$21.2B |
| TOTAL STOCKHOLDERS' EQUITY | -$315.6K |
| Minority Interest | $0 |
| TOTAL EQUITY | -$315.6K |
| TOTAL LIABILITIES & EQUITY | $129.1K |
| Total Debt | $353.1K |
| Net Debt | $292.9K |
