| Metric | FY 2019 | Prior Q | FY 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $207.4K | — | — | — | — |
| Op. Income | -$1M | — | — | — | — |
| Gross Margin | -5.2% | — | — | — | — |
| Net Margin | -2421.2% | — | — | — | — |
| EPS (Diluted) | $-0.69 | — | — | — | — |
| Free Cash Flow | -$678.3K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $207.4K |
| Cost of Revenue | $218.2K |
| GROSS PROFIT | -$10.8K |
| R&D Expenses | $0 |
| Selling & Marketing | $1M |
| General & Administrative | $78.1K |
| SG&A Expenses | $1M |
| Other Expenses | $0 |
| Operating Expenses | $1M |
| Cost & Expenses | $2M |
| OPERATING INCOME | -$1M |
| Interest Income | $81.0K |
| Interest Expense | $81.0K |
| Other Income/Expenses | -$4M |
| INCOME BEFORE TAX | -$5M |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$5M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$5M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$5M |
| D&A | $535 |
| EBIT | -$1M |
| EBITDA | -$1M |
| EPS | -$1 |
| EPS Diluted | -$1 |
| Item | Amount |
|---|---|
| Net Income | -$5M |
| Depreciation & Amortization | $535 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $4M |
| Change in Working Capital | $288.7K |
| OPERATING CASH FLOW | -$678.3K |
| Capital Expenditure | -$4 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | $0 |
| Net Debt Issuance | $63.7K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $726.1K |
| FREE CASH FLOW | -$678.3K |
| Net Change in Cash | $63.4K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $63.4K |
| Short-Term Investments | $0 |
| Net Receivables | $5.7K |
| Inventory | $21.6K |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $111.1K |
| PP&E (Net) | $1.4K |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $1.4K |
| TOTAL ASSETS | $112.5K |
| Account Payables | $324.5K |
| Short-Term Debt | $551.7K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $25.8K |
| TOTAL CURRENT LIABILITIES | $1M |
| Long-Term Debt | $154.8K |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $250.0K |
| TOTAL LIABILITIES | $1M |
| Common Stock | $3.1K |
| Additional Paid-In Capital | $60M |
| Retained Earnings | -$61M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$1M |
| Minority Interest | $0 |
| TOTAL EQUITY | -$1M |
| TOTAL LIABILITIES & EQUITY | $112.5K |
| Total Debt | $826.8K |
| Net Debt | $763.3K |
