| Metric | Q3 2017 | Q2 2017 | Q3 2016 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | $0 | — | — |
| Op. Income | -$107.7K | -$93.0K | -$30.0K | -15.9% | -259.3% |
| EPS (Diluted) | $-0.02 | $-0.02 | $-0.00 | -9.2% | -263.3% |
| Free Cash Flow | -$22.7K | -$30.6K | -$15.5K | 25.8% | -46.5% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $107.7K |
| Other Expenses | $0 |
| Operating Expenses | $107.7K |
| Cost & Expenses | $107.7K |
| OPERATING INCOME | -$107.7K |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | -$107.7K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$107.7K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$107.7K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$107.7K |
| D&A | $62.5K |
| EBIT | -$107.7K |
| EBITDA | -$45.2K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$107.7K |
| Depreciation & Amortization | $62.5K |
| Stock-Based Compensation | $20.0K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $14.4K |
| Change in Working Capital | $22.5K |
| OPERATING CASH FLOW | -$22.7K |
| 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 | $15.0K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $15.0K |
| FREE CASH FLOW | -$22.7K |
| Net Change in Cash | -$7.7K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $102 |
| Short-Term Investments | $0 |
| Net Receivables | $247 |
| Inventory | $2.6K |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $28.1K |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $2M |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $2M |
| TOTAL ASSETS | $2M |
| Account Payables | $8.4K |
| Short-Term Debt | $26.3K |
| Deferred Revenue | -$25.1K |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $34.7K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $34.7K |
| Common Stock | $20.8K |
| Additional Paid-In Capital | $3M |
| Retained Earnings | -$413.8K |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $302 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2M |
| Minority Interest | $0 |
| TOTAL EQUITY | $2M |
| TOTAL LIABILITIES & EQUITY | $2M |
| Total Debt | $26.3K |
| Net Debt | $26.2K |
