| Metric | FY 2018 | Prior Q | FY 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | — | — | — | — |
| Op. Income | -$500.0K | — | — | — | — |
| EPS (Diluted) | $-1208.00 | — | — | — | — |
| Free Cash Flow | -$635.0K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $223.0K |
| Selling & Marketing | $0 |
| General & Administrative | $277.0K |
| SG&A Expenses | $277.0K |
| Other Expenses | $0 |
| Operating Expenses | $500.0K |
| Cost & Expenses | $500.0K |
| OPERATING INCOME | -$500.0K |
| Interest Income | $0 |
| Interest Expense | $324.0K |
| Other Income/Expenses | -$328.0K |
| INCOME BEFORE TAX | -$828.0K |
| Income Tax Expense | $4.0K |
| Net Income from Continuing Ops | -$828.0K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$828.0K |
| Net Income Deductions | $1M |
| BOTTOM LINE NET INCOME | -$2M |
| D&A | $500.0K |
| EBIT | -$503.0K |
| EBITDA | $0 |
| EPS | -$363 |
| EPS Diluted | -$1.2K |
| Item | Amount |
|---|---|
| Net Income | -$828.0K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $324.0K |
| Change in Working Capital | -$131.0K |
| OPERATING CASH FLOW | -$635.0K |
| 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 | $488.0K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $488.0K |
| FREE CASH FLOW | -$635.0K |
| Net Change in Cash | -$147.0K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $40.0K |
| Short-Term Investments | $0 |
| Net Receivables | $28.0K |
| Inventory | $0 |
| Other Current Assets | $6.0K |
| TOTAL CURRENT ASSETS | $80.0K |
| PP&E (Net) | $1.0K |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $1.0K |
| TOTAL ASSETS | $81.0K |
| Account Payables | $2.0K |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $16.0K |
| TOTAL CURRENT LIABILITIES | $18.0K |
| Long-Term Debt | $5M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $5M |
| TOTAL LIABILITIES | $5M |
| Common Stock | $5.0K |
| Additional Paid-In Capital | $66.0K |
| Retained Earnings | -$11M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$4M |
| Minority Interest | $0 |
| TOTAL EQUITY | -$4M |
| TOTAL LIABILITIES & EQUITY | $81.0K |
| Total Debt | $5M |
| Net Debt | $4M |
