| Metric | Q4 2017 | Q3 2017 | Q4 2016 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | $0 | — | — |
| Op. Income | -$940.0K | -$940.0K | -$502.0K | 0.0% | -87.3% |
| EPS (Diluted) | $-0.88 | $-0.88 | $-0.51 | 0.0% | -72.5% |
| Free Cash Flow | -$125.1K | -$125.1K | -$120.6K | 0.0% | -3.7% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $22.0K |
| GROSS PROFIT | -$22.0K |
| R&D Expenses | $13.4K |
| Selling & Marketing | $27.8K |
| General & Administrative | $874.0K |
| SG&A Expenses | $917.7K |
| Other Expenses | $0 |
| Operating Expenses | $917.7K |
| Cost & Expenses | $939.7K |
| OPERATING INCOME | -$940.0K |
| Interest Income | $55.5K |
| Interest Expense | $0 |
| Other Income/Expenses | -$55.5K |
| INCOME BEFORE TAX | -$995.0K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$995.0K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$995.0K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$995.0K |
| D&A | $939.7K |
| EBIT | -$940.0K |
| EBITDA | -$55.5K |
| EPS | -$1 |
| EPS Diluted | -$1 |
| Item | Amount |
|---|---|
| Net Income | -$995.1K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | -$96.7K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $966.7K |
| Change in Working Capital | $0 |
| OPERATING CASH FLOW | -$125.1K |
| 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 | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $146.8K |
| NET CASH FROM FINANCING | $146.8K |
| FREE CASH FLOW | -$125.1K |
| Net Change in Cash | $21.7K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $43.4K |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $43.4K |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $26.9K |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $26.9K |
| TOTAL ASSETS | $70.3K |
| Account Payables | $136.0K |
| Short-Term Debt | $177.8K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $30.8K |
| TOTAL CURRENT LIABILITIES | $344.6K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $344.6K |
| Common Stock | $1.9K |
| Additional Paid-In Capital | $0 |
| Retained Earnings | -$4M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$4M |
| Other Equity | $8M |
| TOTAL STOCKHOLDERS' EQUITY | -$274.3K |
| Minority Interest | $0 |
| TOTAL EQUITY | -$274.3K |
| TOTAL LIABILITIES & EQUITY | $70.3K |
| Total Debt | $177.8K |
| Net Debt | $134.4K |
