| Metric | Q4 2018 | Q3 2018 | Q4 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | -$64M | $126M | — | -150.7% | — |
| Op. Income | -$306M | -$13M | — | -2188.8% | — |
| Gross Margin | 463.4% | -2.5% | — | 465.9pp | — |
| Net Margin | 465.3% | -10.5% | — | 475.8pp | — |
| EPS (Diluted) | $-3.24 | $-0.14 | — | -2214.3% | — |
| Free Cash Flow | -$9M | $9M | — | -199.7% | — |
| Item | Amount |
|---|---|
| REVENUE | -$64M |
| Cost of Revenue | $233M |
| GROSS PROFIT | -$297M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $8M |
| SG&A Expenses | $8M |
| Other Expenses | $2M |
| Operating Expenses | $10M |
| Cost & Expenses | $242M |
| OPERATING INCOME | -$306M |
| Interest Income | $0 |
| Interest Expense | $2M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | -$306M |
| Income Tax Expense | -$8M |
| Net Income from Continuing Ops | -$298M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$298M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$298M |
| D&A | $0 |
| EBIT | -$304M |
| EBITDA | -$304M |
| EPS | -$3 |
| EPS Diluted | -$3 |
| Item | Amount |
|---|---|
| Net Income | -$298M |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | -$4M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $280M |
| Change in Working Capital | $13M |
| OPERATING CASH FLOW | -$9M |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$159M |
| Sales/Maturities of Investments | $260M |
| Other Investing Activities | -$9M |
| NET CASH FROM INVESTING | $91M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$5M |
| Common Dividends Paid | -$15M |
| Other Financing Activities | $20M |
| NET CASH FROM FINANCING | $125.0K |
| FREE CASH FLOW | -$9M |
| Net Change in Cash | $82M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $104M |
| Short-Term Investments | $0 |
| Net Receivables | $1M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $105M |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $204M |
| Long-Term Investments | $1.5B |
| Tax Assets | $0 |
| Other Non-Current Assets | $1.4B |
| TOTAL NON-CURRENT ASSETS | $3.2B |
| TOTAL ASSETS | $3.1B |
| Account Payables | $77M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | -$79M |
| TOTAL CURRENT LIABILITIES | $77M |
| Long-Term Debt | $114M |
| Deferred Revenue NC | $421.0K |
| Deferred Tax Liabilities | -$1.8B |
| Other Non-Current Liabilities | $1.8B |
| TOTAL NON-CURRENT LIABILITIES | $114M |
| TOTAL LIABILITIES | $1.9B |
| Common Stock | $9M |
| Additional Paid-In Capital | $919M |
| Retained Earnings | $276M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $1.2B |
| Minority Interest | $3.3B |
| TOTAL EQUITY | $4.5B |
| TOTAL LIABILITIES & EQUITY | $3.1B |
| Total Debt | $114M |
| Net Debt | $10M |
