| Metric | Q3 2018 | Q2 2018 | Q3 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | — | — | — |
| Op. Income | -$398.8K | -$49.2K | — | -710.5% | — |
| EPS (Diluted) | $-0.01 | $-0.00 | — | -600.0% | — |
| Free Cash Flow | -$244.0K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $7.4K |
| GROSS PROFIT | -$7.4K |
| R&D Expenses | $220.7K |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $170.8K |
| Other Expenses | $0 |
| Operating Expenses | $391.5K |
| Cost & Expenses | $398.8K |
| OPERATING INCOME | -$398.8K |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | -$398.8K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$398.8K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$398.8K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$398.8K |
| D&A | $7.4K |
| EBIT | -$398.8K |
| EBITDA | -$391.5K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$398.8K |
| Depreciation & Amortization | $7.4K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $13.0K |
| Change in Working Capital | $134.4K |
| OPERATING CASH FLOW | -$244.0K |
| Capital Expenditure | -$3 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$87.9K |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $2M |
| FREE CASH FLOW | -$244.0K |
| Net Change in Cash | $2M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2M |
| Short-Term Investments | $0 |
| Net Receivables | $9.0K |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $2M |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $430.4K |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $430.4K |
| TOTAL ASSETS | $3M |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $264.1K |
| TOTAL CURRENT LIABILITIES | $264.1K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $100.1K |
| TOTAL NON-CURRENT LIABILITIES | $100.1K |
| TOTAL LIABILITIES | $364.2K |
| Common Stock | $3M |
| Additional Paid-In Capital | $7.3K |
| Retained Earnings | -$466.0K |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3M |
| Minority Interest | $0 |
| TOTAL EQUITY | $3M |
| TOTAL LIABILITIES & EQUITY | $3M |
| Total Debt | $0 |
| Net Debt | -$2M |
