Reported September 29, 2024
| Metric | Q3 2024 | Q2 2024 | Q3 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | — | — | — |
| Op. Income | -$172.1K | -$64.6K | — | -166.3% | — |
| EPS (Diluted) | $-0.02 | $-0.01 | — | -167.6% | — |
| Free Cash Flow | -$39.6K | -$52.0K | — | 23.9% | — |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $172.1K |
| Other Expenses | $0 |
| Operating Expenses | $172.1K |
| Cost & Expenses | $172.1K |
| OPERATING INCOME | -$172.1K |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | -$172.1K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$172.1K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$172.1K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$172.1K |
| D&A | $0 |
| EBIT | -$172.1K |
| EBITDA | -$172.1K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$172.1K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $64.7K |
| Change in Working Capital | $67.9K |
| OPERATING CASH FLOW | -$39.6K |
| Capital Expenditure | -$3 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | $0 |
| Net Debt Issuance | $82.9K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$43.3K |
| NET CASH FROM FINANCING | $39.6K |
| FREE CASH FLOW | -$39.6K |
| Net Change in Cash | $48 |
| Item | Amount |
|---|---|
| Cash & Equivalents | $48 |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $26.0K |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $452 |
| Tax Assets | $0 |
| Other Non-Current Assets | $222.9K |
| TOTAL NON-CURRENT ASSETS | $223.3K |
| TOTAL ASSETS | $249.4K |
| Account Payables | $127.9K |
| Short-Term Debt | $219.9K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $364.6K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $364.6K |
| Common Stock | $668 |
| Additional Paid-In Capital | $56.7K |
| Retained Earnings | -$172.1K |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | -$452 |
| TOTAL STOCKHOLDERS' EQUITY | -$115.2K |
| Minority Interest | $0 |
| TOTAL EQUITY | -$115.2K |
| TOTAL LIABILITIES & EQUITY | $249.4K |
| Total Debt | $219.9K |
| Net Debt | $219.8K |