| Metric | Q3 2017 | Q2 2017 | Q3 2016 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | — | — | — |
| Op. Income | -$6.8K | -$1.2K | — | -452.3% | — |
| EPS (Diluted) | $-0.55 | $-0.01 | — | -5944.0% | — |
| Free Cash Flow | -$15.8K | $0 | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $11.0K |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $6.8K |
| SG&A Expenses | $6.8K |
| Other Expenses | $2.0K |
| Operating Expenses | $4.2K |
| Cost & Expenses | $15.3K |
| OPERATING INCOME | -$6.8K |
| Interest Income | $0 |
| Interest Expense | $308.5K |
| Other Income/Expenses | -$310.5K |
| INCOME BEFORE TAX | -$317.4K |
| Income Tax Expense | -$400 |
| Net Income from Continuing Ops | -$317.0K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$317.0K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$317.0K |
| D&A | -$308.0K |
| EBIT | -$8.9K |
| EBITDA | -$315.2K |
| EPS | -$1 |
| EPS Diluted | -$1 |
| Item | Amount |
|---|---|
| Net Income | -$317.0K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $306.3K |
| Change in Working Capital | -$5.1K |
| OPERATING CASH FLOW | -$15.8K |
| 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 | $15.8K |
| NET CASH FROM FINANCING | $15.8K |
| FREE CASH FLOW | -$15.8K |
| Net Change in Cash | $0 |
| Item | Amount |
|---|---|
| Cash & Equivalents | $0 |
| Short-Term Investments | $0 |
| Net Receivables | $185.2K |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $185.2K |
| 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 | $0 |
| Account Payables | $575 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $625.0K |
| TOTAL CURRENT LIABILITIES | $625.6K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $575 |
| TOTAL LIABILITIES | $625.6K |
| Common Stock | $577 |
| Additional Paid-In Capital | $7M |
| Retained Earnings | -$8M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$625.6K |
| Minority Interest | $0 |
| TOTAL EQUITY | -$625.6K |
| TOTAL LIABILITIES & EQUITY | $0 |
| Total Debt | $2M |
| Net Debt | $2M |
