| Metric | Q1 2019 | Q4 2018 | Q1 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $112M | $107M | — | 5.1% | — |
| Op. Income | -$56M | -$11M | — | -410.1% | — |
| Gross Margin | 45.9% | 45.8% | — | 0.1pp | — |
| Net Margin | -48.6% | -10.2% | — | -38.4pp | — |
| EPS (Diluted) | $-0.23 | $-0.05 | — | -392.5% | — |
| Free Cash Flow | -$41M | -$17M | — | -150.9% | — |
| Item | Amount |
|---|---|
| REVENUE | $112M |
| Cost of Revenue | $61M |
| GROSS PROFIT | $52M |
| R&D Expenses | $12M |
| Selling & Marketing | $46M |
| General & Administrative | $50M |
| SG&A Expenses | $96M |
| Other Expenses | $0 |
| Operating Expenses | $107M |
| Cost & Expenses | $168M |
| OPERATING INCOME | -$56M |
| Interest Income | $1M |
| Interest Expense | $0 |
| Other Income/Expenses | $1M |
| INCOME BEFORE TAX | -$55M |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$55M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$55M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$55M |
| D&A | $4M |
| EBIT | -$56M |
| EBITDA | -$51M |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$55M |
| Depreciation & Amortization | $4M |
| Stock-Based Compensation | $37M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $100.0K |
| Change in Working Capital | -$17M |
| OPERATING CASH FLOW | -$30M |
| Capital Expenditure | -$11M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$11M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $200.0K |
| NET CASH FROM FINANCING | $539M |
| FREE CASH FLOW | -$41M |
| Net Change in Cash | $498M |
| Item | Amount |
|---|---|
| Cash & Equivalents | -$151M |
| Short-Term Investments | $301M |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $151M |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | -$151M |
| TOTAL NON-CURRENT ASSETS | -$151M |
| TOTAL ASSETS | $0 |
| 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 | -$316M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $91M |
| Minority Interest | $0 |
| TOTAL EQUITY | $91M |
| TOTAL LIABILITIES & EQUITY | $91M |
| Total Debt | $0 |
| Net Debt | $151M |
