| Metric | Q2 2025 | Q1 2025 | Q2 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | $0 | — | — |
| Op. Income | -$451.1K | -$483.9K | -$469.6K | 6.8% | 3.9% |
| EPS (Diluted) | $-0.24 | $-0.20 | $-0.04 | -20.0% | -563.0% |
| Free Cash Flow | -$270.4K | -$160.0K | -$673.9K | -69.0% | 59.9% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $333.8K |
| Other Expenses | $117.3K |
| Operating Expenses | $451.1K |
| Cost & Expenses | $451.1K |
| OPERATING INCOME | -$451.1K |
| Interest Income | $34.2K |
| Interest Expense | $451.6K |
| Other Income/Expenses | -$435.9K |
| INCOME BEFORE TAX | -$887.0K |
| Income Tax Expense | $6.9K |
| Net Income from Continuing Ops | -$893.9K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$893.9K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$893.9K |
| D&A | $0 |
| EBIT | -$435.4K |
| EBITDA | -$435.4K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$893.9K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $373.1K |
| Change in Working Capital | $250.4K |
| OPERATING CASH FLOW | -$270.4K |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$130.9K |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$130.9K |
| Net Debt Issuance | $420.0K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $420.0K |
| FREE CASH FLOW | -$270.4K |
| Net Change in Cash | $3M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $3M |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $3M |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $1M |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $1M |
| TOTAL ASSETS | $4M |
| Account Payables | $0 |
| Short-Term Debt | $5M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $5M |
| TOTAL CURRENT LIABILITIES | $11M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $4M |
| TOTAL NON-CURRENT LIABILITIES | $4M |
| TOTAL LIABILITIES | $15M |
| Common Stock | $933.5K |
| Additional Paid-In Capital | $613.9K |
| Retained Earnings | -$12M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$11M |
| Minority Interest | $0 |
| TOTAL EQUITY | -$11M |
| TOTAL LIABILITIES & EQUITY | $4M |
| Total Debt | $5M |
| Net Debt | $2M |
