| Metric | Q2 2025 | Q1 2025 | Q2 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | $0 | — | — |
| Op. Income | -$41.6K | -$413.4K | -$309.1K | 89.9% | 86.5% |
| EPS (Diluted) | $0.07 | $0.02 | $0.07 | 238.5% | 2.8% |
| Free Cash Flow | -$201.8K | -$224.0K | -$256.2K | 9.9% | 21.3% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $41.6K |
| Operating Expenses | $41.6K |
| Cost & Expenses | $41.6K |
| OPERATING INCOME | -$41.6K |
| Interest Income | $466.6K |
| Interest Expense | $0 |
| Other Income/Expenses | $466.6K |
| INCOME BEFORE TAX | $425.0K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | $425.0K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $425.0K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $425.0K |
| D&A | $0 |
| EBIT | -$41.6K |
| EBITDA | -$41.6K |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $425.0K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$466.6K |
| Change in Working Capital | -$160.1K |
| OPERATING CASH FLOW | -$201.8K |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$450.0K |
| NET CASH FROM INVESTING | -$450.0K |
| Net Debt Issuance | $450.0K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $196.5K |
| NET CASH FROM FINANCING | $646.5K |
| FREE CASH FLOW | -$201.8K |
| Net Change in Cash | -$5.2K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.1K |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $44.6K |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $45M |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $45M |
| TOTAL ASSETS | $45M |
| Account Payables | $0 |
| Short-Term Debt | $1M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $2M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $690.0K |
| TOTAL NON-CURRENT LIABILITIES | $690.0K |
| TOTAL LIABILITIES | $3M |
| Common Stock | $45M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | -$3M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $42M |
| Minority Interest | $0 |
| TOTAL EQUITY | $42M |
| TOTAL LIABILITIES & EQUITY | $45M |
| Total Debt | $1M |
| Net Debt | $1M |
