| Metric | FY 2018 | Prior Q | FY 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | — | $0 | — | — |
| Op. Income | -$5M | — | -$6M | — | 7.8% |
| EPS (Diluted) | $-600.87 | — | $0.00 | — | -Infinity% |
| Free Cash Flow | -$4M | — | -$4M | — | 5.1% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $29.8K |
| GROSS PROFIT | -$29.8K |
| R&D Expenses | $1M |
| Selling & Marketing | $665.0K |
| General & Administrative | $3M |
| SG&A Expenses | $4M |
| Other Expenses | $0 |
| Operating Expenses | $5M |
| Cost & Expenses | $5M |
| OPERATING INCOME | -$5M |
| Interest Income | $0 |
| Interest Expense | $192.0K |
| Other Income/Expenses | -$794.0K |
| INCOME BEFORE TAX | -$6M |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$6M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$6M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$6M |
| D&A | $31.0K |
| EBIT | -$5M |
| EBITDA | -$5M |
| EPS | -$601 |
| EPS Diluted | -$601 |
| Item | Amount |
|---|---|
| Net Income | -$6M |
| Depreciation & Amortization | $31.0K |
| Stock-Based Compensation | $1M |
| Deferred Income Tax | $2M |
| Other Non-Cash Items | -$287.0K |
| Change in Working Capital | $117.0K |
| OPERATING CASH FLOW | -$4M |
| Capital Expenditure | -$40.0K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$1M |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$181.0K |
| NET CASH FROM INVESTING | -$1M |
| Net Debt Issuance | -$554.0K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $10M |
| NET CASH FROM FINANCING | $9M |
| FREE CASH FLOW | -$4M |
| Net Change in Cash | $3M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $5M |
| Short-Term Investments | $1M |
| Net Receivables | $88.0K |
| Inventory | $0 |
| Other Current Assets | $271.0K |
| TOTAL CURRENT ASSETS | $7M |
| PP&E (Net) | $71.0K |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $208.0K |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $279.0K |
| TOTAL ASSETS | $7M |
| Account Payables | $571.0K |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $1M |
| TOTAL CURRENT LIABILITIES | $2M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $2M |
| Common Stock | $30.0K |
| Additional Paid-In Capital | $29M |
| Retained Earnings | -$23M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$835.0K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $5M |
| Minority Interest | $0 |
| TOTAL EQUITY | $5M |
| TOTAL LIABILITIES & EQUITY | $7M |
| Total Debt | $0 |
| Net Debt | -$5M |
