| Metric | FY 2014 | Prior Q | FY 2013 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $9.2K | — | $0 | — | — |
| Op. Income | -$958.1K | — | -$21.8K | — | -4298.4% |
| Gross Margin | 38.7% | — | — | — | — |
| Net Margin | -10483.6% | — | — | — | — |
| EPS (Diluted) | $-0.01 | — | $-0.00 | — | -7400.0% |
| Free Cash Flow | -$489.2K | — | -$15.8K | — | -2999.4% |
| Item | Amount |
|---|---|
| REVENUE | $9.2K |
| Cost of Revenue | $5.6K |
| GROSS PROFIT | $3.5K |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $961.6K |
| SG&A Expenses | $961.6K |
| Other Expenses | $0 |
| Operating Expenses | $961.6K |
| Cost & Expenses | $967.3K |
| OPERATING INCOME | -$958.1K |
| Interest Income | $0 |
| Interest Expense | $2.0K |
| Other Income/Expenses | -$2.0K |
| INCOME BEFORE TAX | -$960.1K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$960.1K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$960.1K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$960.1K |
| D&A | $849.1K |
| EBIT | -$958.1K |
| EBITDA | -$111.0K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$960.1K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $322.2K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $109.0K |
| Change in Working Capital | $39.6K |
| OPERATING CASH FLOW | -$489.2K |
| 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 | $2.4K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$16.1K |
| NET CASH FROM FINANCING | $486.3K |
| FREE CASH FLOW | -$489.2K |
| Net Change in Cash | -$2.9K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $338 |
| Short-Term Investments | $0 |
| Net Receivables | $2.9K |
| Inventory | $26.1K |
| Other Current Assets | $10.0K |
| TOTAL CURRENT ASSETS | $55.4K |
| 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 | $55.4K |
| Account Payables | $0 |
| Short-Term Debt | $106.4K |
| Deferred Revenue | -$15.9K |
| Other Current Liabilities | -$5.0K |
| TOTAL CURRENT LIABILITIES | $181.0K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $181.0K |
| Common Stock | $621 |
| Additional Paid-In Capital | $867.0K |
| Retained Earnings | -$1M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $40.0K |
| Other Equity | $40.0K |
| TOTAL STOCKHOLDERS' EQUITY | -$125.7K |
| Minority Interest | $0 |
| TOTAL EQUITY | -$125.7K |
| TOTAL LIABILITIES & EQUITY | $55.4K |
| Total Debt | $106.4K |
| Net Debt | $106.1K |
