| Metric | Q4 2024 | Q3 2024 | Q4 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | — | — | — |
| Op. Income | -$237 | -$73.1K | — | 99.7% | — |
| EPS (Diluted) | $0.05 | $-0.04 | — | 246.7% | — |
| Free Cash Flow | -$1.1K | -$220.2K | — | 99.5% | — |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $237 |
| SG&A Expenses | $237 |
| Other Expenses | $0 |
| Operating Expenses | $237 |
| Cost & Expenses | $237 |
| OPERATING INCOME | -$237 |
| Interest Income | $0 |
| Interest Expense | $40 |
| Other Income/Expenses | $5.1K |
| INCOME BEFORE TAX | $4.8K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | $4.8K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $4.8K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $4.8K |
| D&A | $237 |
| EBIT | -$237 |
| EBITDA | $0 |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $4.8K |
| Depreciation & Amortization | $9 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$5.1K |
| Change in Working Capital | -$858 |
| OPERATING CASH FLOW | -$1.1K |
| Capital Expenditure | $0 |
| Acquisitions (Net) | -$359 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$359 |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $2.2K |
| NET CASH FROM FINANCING | $2.2K |
| FREE CASH FLOW | -$1.1K |
| Net Change in Cash | $669 |
| Item | Amount |
|---|---|
| Cash & Equivalents | $735 |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $125 |
| TOTAL CURRENT ASSETS | $1.7K |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $0 |
| TOTAL ASSETS | $1.7K |
| Account Payables | $16 |
| Short-Term Debt | $2.1K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $3.0K |
| TOTAL CURRENT LIABILITIES | $7.6K |
| Long-Term Debt | $2.9K |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $2.9K |
| TOTAL LIABILITIES | $10.5K |
| Common Stock | $1 |
| Additional Paid-In Capital | $13.2K |
| Retained Earnings | -$93.8K |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$8.8K |
| Minority Interest | $0 |
| TOTAL EQUITY | -$8.8K |
| TOTAL LIABILITIES & EQUITY | $1.7K |
| Total Debt | $5.0K |
| Net Debt | $4.3K |
