| Metric | FY 2017 | Prior Q | FY 2016 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | — | $0 | — | — |
| Op. Income | -$833.5K | — | -$281.2K | — | -196.4% |
| EPS (Diluted) | $-0.04 | — | $-0.04 | — | 2.9% |
| Free Cash Flow | -$868.8K | — | -$224.9K | — | -286.3% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $6.7K |
| GROSS PROFIT | -$6.7K |
| R&D Expenses | $311.3K |
| Selling & Marketing | $70.3K |
| General & Administrative | $451.9K |
| SG&A Expenses | $522.2K |
| Other Expenses | $0 |
| Operating Expenses | $833.5K |
| Cost & Expenses | $833.5K |
| OPERATING INCOME | -$833.5K |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | -$833.5K |
| Income Tax Expense | -$5 |
| Net Income from Continuing Ops | -$833.5K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$833.5K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$833.5K |
| D&A | $6.7K |
| EBIT | -$833.5K |
| EBITDA | -$826.9K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$833.5K |
| Depreciation & Amortization | $6.7K |
| Stock-Based Compensation | $26.0K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$26.0K |
| Change in Working Capital | -$6.8K |
| OPERATING CASH FLOW | -$833.7K |
| Capital Expenditure | -$35.1K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$35.1K |
| NET CASH FROM INVESTING | -$35.1K |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$70.1K |
| NET CASH FROM FINANCING | $4M |
| FREE CASH FLOW | -$868.8K |
| Net Change in Cash | $3M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $3M |
| Short-Term Investments | $0 |
| Net Receivables | -$11.4K |
| Inventory | $131.2K |
| Other Current Assets | $11.4K |
| TOTAL CURRENT ASSETS | $3M |
| PP&E (Net) | $36.7K |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $1.5K |
| TOTAL NON-CURRENT ASSETS | $38.2K |
| TOTAL ASSETS | $3M |
| Account Payables | $36.2K |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $900 |
| TOTAL CURRENT LIABILITIES | $192.5K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $36.2K |
| TOTAL LIABILITIES | $192.5K |
| Common Stock | $2.3K |
| Additional Paid-In Capital | $4M |
| Retained Earnings | -$1M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3M |
| Minority Interest | $0 |
| TOTAL EQUITY | $3M |
| TOTAL LIABILITIES & EQUITY | $3M |
| Total Debt | $0 |
| Net Debt | -$3M |
