| Metric | FY 2016 | Prior Q | FY 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | — | $742 | — | -100.0% |
| Op. Income | -$32.6K | — | -$30.9K | — | -5.5% |
| EPS (Diluted) | $-0.03 | — | $-0.04 | — | 23.9% |
| Free Cash Flow | -$21.1K | — | -$30.2K | — | 30.2% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $7.7K |
| GROSS PROFIT | -$7.7K |
| R&D Expenses | $0 |
| Selling & Marketing | -$156.7K |
| General & Administrative | $189.3K |
| SG&A Expenses | $32.6K |
| Other Expenses | $0 |
| Operating Expenses | $32.6K |
| Cost & Expenses | $32.6K |
| OPERATING INCOME | -$32.6K |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $156.7K |
| INCOME BEFORE TAX | -$32.6K |
| Income Tax Expense | $15.2K |
| Net Income from Continuing Ops | -$285.0K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$47.8K |
| Net Income Deductions | $218.6K |
| BOTTOM LINE NET INCOME | -$266.4K |
| D&A | $7.7K |
| EBIT | -$189.7K |
| EBITDA | -$32.6K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$47.8K |
| Depreciation & Amortization | $7.7K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $15.6K |
| Change in Working Capital | $11.1K |
| OPERATING CASH FLOW | -$21.1K |
| 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 | $21.1K |
| NET CASH FROM FINANCING | $21.1K |
| FREE CASH FLOW | -$21.1K |
| Net Change in Cash | $0 |
| Item | Amount |
|---|---|
| Cash & Equivalents | $522.2K |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $576.0K |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $180.9K |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $180.9K |
| TOTAL ASSETS | $756.9K |
| Account Payables | $22.4K |
| Short-Term Debt | $275.2K |
| Deferred Revenue | $73.8K |
| Other Current Liabilities | $351.4K |
| TOTAL CURRENT LIABILITIES | $677.2K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $346.0K |
| TOTAL NON-CURRENT LIABILITIES | $346.0K |
| TOTAL LIABILITIES | $1M |
| Common Stock | $31 |
| Additional Paid-In Capital | $119 |
| Retained Earnings | -$266.4K |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$266.2K |
| Minority Interest | $0 |
| TOTAL EQUITY | -$266.2K |
| TOTAL LIABILITIES & EQUITY | $756.9K |
| Total Debt | $275.2K |
| Net Debt | -$247.0K |
