| Metric | FY 2007 | Prior Q | FY 2006 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | — | $0 | — | — |
| Op. Income | -$72.8K | — | -$20.4K | — | -256.6% |
| EPS (Diluted) | $-383.02 | — | $-72.02 | — | -431.8% |
| Free Cash Flow | -$76.9K | — | -$10.7K | — | -621.4% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $72.8K |
| Other Expenses | $0 |
| Operating Expenses | $72.8K |
| Cost & Expenses | $72.8K |
| OPERATING INCOME | -$72.8K |
| Interest Income | $0 |
| Interest Expense | -$72.8K |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $0 |
| Income Tax Expense | $72.8K |
| Net Income from Continuing Ops | -$97.6K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $24.9K |
| NET INCOME | -$72.8K |
| Net Income Deductions | $24.9K |
| BOTTOM LINE NET INCOME | -$97.6K |
| D&A | $0 |
| EBIT | -$96.3K |
| EBITDA | -$72.8K |
| EPS | -$383 |
| EPS Diluted | -$383 |
| Item | Amount |
|---|---|
| Net Income | -$72.8K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $0 |
| Change in Working Capital | -$671 |
| OPERATING CASH FLOW | -$73.4K |
| Capital Expenditure | -$3.5K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$3.5K |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $6.0K |
| FREE CASH FLOW | -$76.9K |
| Net Change in Cash | -$70.9K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1.4K |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $2.9K |
| TOTAL CURRENT ASSETS | $4.3K |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $3.5K |
| TOTAL NON-CURRENT ASSETS | $3.5K |
| TOTAL ASSETS | $7.8K |
| Account Payables | $12.0K |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $12.0K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $12.0K |
| TOTAL LIABILITIES | $12.0K |
| Common Stock | $10.9K |
| Additional Paid-In Capital | $78.1K |
| Retained Earnings | -$93.2K |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $89.8K |
| TOTAL STOCKHOLDERS' EQUITY | -$4.2K |
| Minority Interest | $0 |
| TOTAL EQUITY | -$4.2K |
| TOTAL LIABILITIES & EQUITY | $7.8K |
| Total Debt | $0 |
| Net Debt | -$1.4K |
