| Metric | FY 2011 | Prior Q | FY 2010 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $5.4K | — | $1.2K | — | 362.6% |
| Op. Income | -$27.4K | — | -$6.0K | — | -353.8% |
| Gross Margin | 60.4% | — | 100.0% | — | -39.6pp |
| Net Margin | -511.4% | — | -517.9% | — | 6.5pp |
| EPS (Diluted) | $-0.02 | — | $-0.00 | — | -323.8% |
| Free Cash Flow | -$27.4K | — | -$5.1K | — | -438.6% |
| Item | Amount |
|---|---|
| REVENUE | $5.4K |
| Cost of Revenue | $2.1K |
| GROSS PROFIT | $3.3K |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $30.7K |
| Other Expenses | $0 |
| Operating Expenses | $30.7K |
| Cost & Expenses | $32.8K |
| OPERATING INCOME | -$27.4K |
| Interest Income | $0 |
| Interest Expense | $176 |
| Other Income/Expenses | -$176 |
| INCOME BEFORE TAX | -$27.6K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$27.6K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$27.6K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$27.6K |
| D&A | $0 |
| EBIT | -$27.4K |
| EBITDA | -$27.4K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$27.6K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $0 |
| Change in Working Capital | $176 |
| OPERATING CASH FLOW | -$27.4K |
| 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 | $3.5K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $32.1K |
| FREE CASH FLOW | -$27.4K |
| Net Change in Cash | $4.7K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $13.9K |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $13.9K |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $0 |
| TOTAL ASSETS | $13.9K |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $4.6K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $12.5K |
| TOTAL NON-CURRENT LIABILITIES | $12.5K |
| TOTAL LIABILITIES | $17.1K |
| Common Stock | $5.1K |
| Additional Paid-In Capital | $28.1K |
| Retained Earnings | -$36.4K |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$3.3K |
| Minority Interest | $0 |
| TOTAL EQUITY | -$3.3K |
| TOTAL LIABILITIES & EQUITY | $13.9K |
| Total Debt | $0 |
| Net Debt | -$13.9K |
