| Metric | FY 2017 | Prior Q | FY 2016 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | — | $0 | — | — |
| Op. Income | -$91.1K | — | -$13.2K | — | -591.7% |
| EPS (Diluted) | $-0.09 | — | $-0.07 | — | -22.4% |
| Free Cash Flow | -$94.8K | — | -$10.7K | — | -789.1% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $61.6K |
| General & Administrative | $29.4K |
| SG&A Expenses | $91.1K |
| Other Expenses | $0 |
| Operating Expenses | $91.1K |
| Cost & Expenses | $91.1K |
| OPERATING INCOME | -$91.1K |
| Interest Income | $0 |
| Interest Expense | $15.5K |
| Other Income/Expenses | $62.6K |
| INCOME BEFORE TAX | -$106.6K |
| Income Tax Expense | $800 |
| Net Income from Continuing Ops | -$29.3K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | -$77.3K |
| NET INCOME | -$106.6K |
| Net Income Deductions | -$77.3K |
| BOTTOM LINE NET INCOME | -$29.3K |
| D&A | $29.4K |
| EBIT | -$29.4K |
| EBITDA | $0 |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$106.6K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$3 |
| Change in Working Capital | $11.7K |
| OPERATING CASH FLOW | -$94.8K |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | $0 |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$14.1K |
| Common Dividends Paid | $0 |
| Other Financing Activities | $1M |
| NET CASH FROM FINANCING | $1M |
| FREE CASH FLOW | -$94.8K |
| Net Change in Cash | $1M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1M |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $1M |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $0 |
| TOTAL ASSETS | $1M |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $74.4K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $74.4K |
| Common Stock | $3.5K |
| Additional Paid-In Capital | $306.5K |
| Retained Earnings | -$384.4K |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $1M |
| TOTAL STOCKHOLDERS' EQUITY | $1M |
| Minority Interest | $0 |
| TOTAL EQUITY | $1M |
| TOTAL LIABILITIES & EQUITY | $1M |
| Total Debt | $21.3K |
| Net Debt | -$1M |
