| Metric | Q2 2019 | Q1 2019 | Q2 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $5.0K | $20.0K | $0 | -75.0% | — |
| Op. Income | -$2M | -$1M | -$951.0K | -23.8% | -64.4% |
| Gross Margin | 100.0% | 95.0% | — | 5.0pp | — |
| Net Margin | -27320.0% | -7635.0% | — | -19685.0pp | — |
| EPS (Diluted) | $-150.00 | $-152.00 | $60.00 | 1.3% | -350.0% |
| Free Cash Flow | -$1M | -$1M | -$565.0K | -2.4% | -118.4% |
| Item | Amount |
|---|---|
| REVENUE | $5.0K |
| Cost of Revenue | $0 |
| GROSS PROFIT | $5.0K |
| R&D Expenses | $379.0K |
| Selling & Marketing | $479.0K |
| General & Administrative | $710.0K |
| SG&A Expenses | $1M |
| Other Expenses | $0 |
| Operating Expenses | $2M |
| Cost & Expenses | $2M |
| OPERATING INCOME | -$2M |
| Interest Income | $197.0K |
| Interest Expense | $0 |
| Other Income/Expenses | $197.0K |
| INCOME BEFORE TAX | -$1M |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$1M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$1M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$1M |
| D&A | -$23.0K |
| EBIT | -$2M |
| EBITDA | -$2M |
| EPS | -$150 |
| EPS Diluted | -$150 |
| Item | Amount |
|---|---|
| Net Income | -$1M |
| Depreciation & Amortization | -$23.0K |
| Stock-Based Compensation | $322.0K |
| Deferred Income Tax | -$255.0K |
| Other Non-Cash Items | -$6.0K |
| Change in Working Capital | $103.0K |
| OPERATING CASH FLOW | -$1M |
| Capital Expenditure | -$9.0K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$9.0K |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $0 |
| FREE CASH FLOW | -$1M |
| Net Change in Cash | -$1M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $4M |
| Short-Term Investments | $0 |
| Net Receivables | $101.0K |
| Inventory | $0 |
| Other Current Assets | $276.0K |
| TOTAL CURRENT ASSETS | $5M |
| PP&E (Net) | $157.0K |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $113.0K |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $270.0K |
| TOTAL ASSETS | $5M |
| Account Payables | $603.0K |
| Short-Term Debt | $47.0K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $995.0K |
| TOTAL CURRENT LIABILITIES | $2M |
| Long-Term Debt | $34.0K |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | -$34.0K |
| TOTAL NON-CURRENT LIABILITIES | $34.0K |
| TOTAL LIABILITIES | $2M |
| Common Stock | $30.0K |
| Additional Paid-In Capital | $30M |
| Retained Earnings | -$26M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$601.0K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3M |
| Minority Interest | $0 |
| TOTAL EQUITY | $3M |
| TOTAL LIABILITIES & EQUITY | $5M |
| Total Debt | $81.0K |
| Net Debt | -$4M |
