| Metric | Q1 2020 | Q4 2019 | Q1 2019 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $695.6K | — | — | — | — |
| Op. Income | -$364.8K | — | — | — | — |
| Gross Margin | -3.5% | — | — | — | — |
| Net Margin | -55.0% | — | — | — | — |
| EPS (Diluted) | $-0.87 | — | — | — | — |
| Free Cash Flow | -$283.0K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $695.6K |
| Cost of Revenue | $719.6K |
| GROSS PROFIT | -$24.0K |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $122.8K |
| SG&A Expenses | $122.8K |
| Other Expenses | $218.0K |
| Operating Expenses | $340.8K |
| Cost & Expenses | $1M |
| OPERATING INCOME | -$364.8K |
| Interest Income | $0 |
| Interest Expense | $18.1K |
| Other Income/Expenses | -$18.1K |
| INCOME BEFORE TAX | -$382.9K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$382.9K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$382.9K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$382.9K |
| D&A | $87.1K |
| EBIT | -$364.8K |
| EBITDA | -$277.7K |
| EPS | -$1 |
| EPS Diluted | -$1 |
| Item | Amount |
|---|---|
| Net Income | -$382.9K |
| Depreciation & Amortization | $87.1K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $31.2K |
| Change in Working Capital | $19.2K |
| OPERATING CASH FLOW | -$276.6K |
| Capital Expenditure | -$6.4K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$6.4K |
| Net Debt Issuance | -$29.7K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $305.3K |
| FREE CASH FLOW | -$283.0K |
| Net Change in Cash | $22.3K |
| Item | Amount |
|---|---|
| Cash & Equivalents | -$32.1K |
| Short-Term Investments | $64.2K |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $32.1K |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | -$32.1K |
| TOTAL NON-CURRENT ASSETS | -$32.1K |
| TOTAL ASSETS | $437.5K |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $0 |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $0 |
| Common Stock | $0 |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $0 |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $437.5K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $437.5K |
| Minority Interest | $0 |
| TOTAL EQUITY | $437.5K |
| TOTAL LIABILITIES & EQUITY | $437.5K |
| Total Debt | $0 |
| Net Debt | $32.1K |
