| Metric | FY 2016 | Prior Q | FY 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | — | $0 | — | — |
| Op. Income | -$279.0K | — | $0 | — | — |
| EPS (Diluted) | $-3.06 | — | $-3.06 | — | 0.0% |
| Free Cash Flow | -$98.0K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $279.0K |
| SG&A Expenses | $279.0K |
| Other Expenses | $0 |
| Operating Expenses | $279.0K |
| Cost & Expenses | $279.0K |
| OPERATING INCOME | -$279.0K |
| Interest Income | $29.1K |
| Interest Expense | $1.0K |
| Other Income/Expenses | -$1.0K |
| INCOME BEFORE TAX | -$281.0K |
| Income Tax Expense | $1.0K |
| Net Income from Discontinued Ops | $0 |
| NET INCOME | -$281.0K |
| BOTTOM LINE NET INCOME | -$2M |
| D&A | $22.8K |
| EBIT | $0 |
| EBITDA | -$279.0K |
| EPS | -$3 |
| EPS Diluted | -$3 |
| Item | Amount |
|---|---|
| Net Income | -$281.0K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $0 |
| Change in Working Capital | $186.0K |
| OPERATING CASH FLOW | -$95.0K |
| Capital Expenditure | -$3.0K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$3.0K |
| Net Debt Issuance | $126.0K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $126.0K |
| FREE CASH FLOW | -$98.0K |
| Net Change in Cash | $28.0K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $28.0K |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $28.0K |
| PP&E (Net) | $3.0K |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $8M |
| TOTAL NON-CURRENT ASSETS | $8M |
| TOTAL ASSETS | $8M |
| Account Payables | $185.0K |
| Short-Term Debt | $8M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $1.0K |
| TOTAL CURRENT LIABILITIES | $8M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $8M |
| TOTAL NON-CURRENT LIABILITIES | $8M |
| TOTAL LIABILITIES | $8M |
| Common Stock | $72.0K |
| Additional Paid-In Capital | $0 |
| Retained Earnings | -$281.0K |
| Accum. Other Comp. Income | -$72.0K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$281.0K |
| Minority Interest | $0 |
| TOTAL EQUITY | -$281.0K |
| TOTAL LIABILITIES & EQUITY | $8M |
| Total Debt | $8M |
| Net Debt | $8M |
