| Metric | FY 2015 | Prior Q | FY 2014 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $742 | — | $773 | — | -4.0% |
| Op. Income | -$30.9K | — | -$35.9K | — | 13.9% |
| Gross Margin | 100.0% | — | 100.0% | — | 0.0pp |
| Net Margin | -8472.1% | — | -4688.7% | — | -3783.4pp |
| EPS (Diluted) | $-0.04 | — | $-0.02 | — | -73.8% |
| Free Cash Flow | -$30.2K | — | -$26.2K | — | -15.5% |
| Item | Amount |
|---|---|
| REVENUE | $742 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $742 |
| R&D Expenses | $2.4K |
| Selling & Marketing | $23.0K |
| General & Administrative | $7.9K |
| SG&A Expenses | $30.9K |
| Other Expenses | $0 |
| Operating Expenses | $30.9K |
| Cost & Expenses | $30.9K |
| OPERATING INCOME | -$30.9K |
| Interest Income | $0 |
| Interest Expense | $14.0K |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | -$30.9K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$30.9K |
| Net Income from Discontinued Ops | -$31.9K |
| Other Adjustments | -$31.9K |
| NET INCOME | -$62.9K |
| Net Income Deductions | -$48.3K |
| BOTTOM LINE NET INCOME | -$14.5K |
| D&A | $7.8K |
| EBIT | -$30.9K |
| EBITDA | -$30.9K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$62.9K |
| Depreciation & Amortization | $7.8K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $16.8K |
| Change in Working Capital | $15.9K |
| OPERATING CASH FLOW | -$30.2K |
| 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 | $30.0K |
| NET CASH FROM FINANCING | $30.0K |
| FREE CASH FLOW | -$30.2K |
| Net Change in Cash | -$205 |
| Item | Amount |
|---|---|
| Cash & Equivalents | $0 |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $1.8K |
| TOTAL CURRENT ASSETS | $1.8K |
| 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 | $1.8K |
| Account Payables | $10.9K |
| Short-Term Debt | $13.6K |
| Deferred Revenue | $52.7K |
| Other Current Liabilities | $5.8K |
| TOTAL CURRENT LIABILITIES | $83.3K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $83.3K |
| Common Stock | $5.1K |
| Additional Paid-In Capital | $45.6K |
| Retained Earnings | -$180.0K |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $47.9K |
| TOTAL STOCKHOLDERS' EQUITY | -$81.5K |
| Minority Interest | $0 |
| TOTAL EQUITY | -$81.5K |
| TOTAL LIABILITIES & EQUITY | $1.8K |
| Total Debt | $13.6K |
| Net Debt | $13.6K |
