| Metric | Q1 2025 | Q4 2024 | Q1 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | $0 | — | — |
| Op. Income | -$26.5K | -$18.2K | -$1.4K | -45.3% | -1737.4% |
| EPS (Diluted) | $-0.00 | $-0.00 | $-0.00 | -42.9% | -900.0% |
| Free Cash Flow | -$18.2K | -$40.0K | $0 | 54.5% | — |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $26.5K |
| SG&A Expenses | $26.5K |
| Other Expenses | $0 |
| Operating Expenses | $26.5K |
| Cost & Expenses | $26.5K |
| OPERATING INCOME | -$26.5K |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | -$26.5K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$26.5K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$26.5K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$26.5K |
| D&A | $0 |
| EBIT | -$26.5K |
| EBITDA | -$26.5K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$26.5K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $0 |
| Change in Working Capital | $8.3K |
| OPERATING CASH FLOW | -$18.2K |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | $0 |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $18.2K |
| NET CASH FROM FINANCING | $18.2K |
| FREE CASH FLOW | -$18.2K |
| Net Change in Cash | $0 |
| Item | Amount |
|---|---|
| Cash & Equivalents | $0 |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $0 |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $106.2K |
| TOTAL NON-CURRENT ASSETS | $106.2K |
| TOTAL ASSETS | $106.2K |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $102.3K |
| Long-Term Debt | $88.7K |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $88.7K |
| TOTAL LIABILITIES | $191.0K |
| Common Stock | $500 |
| Additional Paid-In Capital | $24.5K |
| Retained Earnings | -$109.8K |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$84.8K |
| Minority Interest | $0 |
| TOTAL EQUITY | -$84.8K |
| TOTAL LIABILITIES & EQUITY | $106.2K |
| Total Debt | $88.7K |
| Net Debt | $88.7K |
