| Metric | Q1 2020 | Q4 2019 | Q1 2019 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | $0 | — | — |
| Op. Income | -$193.8K | -$222.6K | -$268.0K | 12.9% | 27.7% |
| EPS (Diluted) | $-0.16 | $-0.22 | $-2.40 | 27.3% | 93.3% |
| Free Cash Flow | -$270.6K | -$265.0K | -$254.3K | -2.1% | -6.4% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $5.6K |
| GROSS PROFIT | -$5.6K |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $188.2K |
| Other Expenses | $0 |
| Operating Expenses | $188.2K |
| Cost & Expenses | $193.8K |
| OPERATING INCOME | -$193.8K |
| Interest Income | $0 |
| Interest Expense | $14.2K |
| Other Income/Expenses | -$14.2K |
| INCOME BEFORE TAX | -$208.0K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$208.0K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$208.0K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$208.0K |
| D&A | $5.6K |
| EBIT | -$193.8K |
| EBITDA | -$188.2K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$208.0K |
| Depreciation & Amortization | $5.6K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $0 |
| Change in Working Capital | -$68.2K |
| OPERATING CASH FLOW | -$270.6K |
| 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 | -$1.0K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$5.9K |
| NET CASH FROM FINANCING | $274.9K |
| FREE CASH FLOW | -$270.6K |
| Net Change in Cash | $4.3K |
| Item | Amount |
|---|---|
| Cash & Equivalents | -$70.8K |
| Short-Term Investments | $141.5K |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $70.8K |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | -$70.8K |
| TOTAL NON-CURRENT ASSETS | -$70.8K |
| TOTAL ASSETS | $0 |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $0 |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $0 |
| Common Stock | $0 |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $0 |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$339.9K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$339.9K |
| Minority Interest | $0 |
| TOTAL EQUITY | -$339.9K |
| TOTAL LIABILITIES & EQUITY | -$339.9K |
| Total Debt | $0 |
| Net Debt | $70.8K |
