| Metric | Q2 2019 | Q1 2019 | Q2 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | — | $0 | — | — |
| Op. Income | -$587 | — | -$12.5K | — | 95.3% |
| EPS (Diluted) | $-0.00 | — | $-0.00 | — | 93.8% |
| Free Cash Flow | -$381 | — | -$71 | — | -436.6% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $505 |
| GROSS PROFIT | -$505 |
| R&D Expenses | $81 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $0 |
| Operating Expenses | $107 |
| Cost & Expenses | $596 |
| OPERATING INCOME | -$587 |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | -$11 |
| INCOME BEFORE TAX | -$787 |
| Income Tax Expense | -$9 |
| Net Income from Continuing Ops | -$787 |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $190 |
| NET INCOME | -$596 |
| Net Income Deductions | $190 |
| BOTTOM LINE NET INCOME | -$787 |
| D&A | $775 |
| EBIT | -$775 |
| EBITDA | -$9 |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$596 |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $222 |
| Change in Working Capital | -$7 |
| OPERATING CASH FLOW | -$381 |
| 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 | $0 |
| NET CASH FROM FINANCING | $0 |
| FREE CASH FLOW | -$381 |
| Net Change in Cash | -$381 |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2M |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $2M |
| 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 | $2M |
| Account Payables | $89.9K |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $50.7K |
| TOTAL CURRENT LIABILITIES | $218.1K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $218.1K |
| Common Stock | $86M |
| Additional Paid-In Capital | $66M |
| Retained Earnings | -$86M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | -$66M |
| TOTAL STOCKHOLDERS' EQUITY | $1M |
| Minority Interest | $0 |
| TOTAL EQUITY | $1M |
| TOTAL LIABILITIES & EQUITY | $2M |
| Total Debt | $0 |
| Net Debt | -$2M |
