| Metric | Q1 2026 | Q4 2025 | Q1 2025 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $4M | — | — | — | — |
| Op. Income | -$268.8K | — | — | — | — |
| Gross Margin | 10.1% | — | — | — | — |
| Net Margin | -7.0% | — | — | — | — |
| EPS (Diluted) | $-0.11 | — | — | — | — |
| Free Cash Flow | -$727.4K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $4M |
| Cost of Revenue | $3M |
| GROSS PROFIT | $384.3K |
| R&D Expenses | $0 |
| Selling & Marketing | $44.4K |
| General & Administrative | $608.6K |
| SG&A Expenses | $653.1K |
| Other Expenses | $0 |
| Operating Expenses | $653.1K |
| Cost & Expenses | $4M |
| OPERATING INCOME | -$268.8K |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | -$67 |
| INCOME BEFORE TAX | -$268.9K |
| Income Tax Expense | -$776 |
| Net Income from Continuing Ops | -$268.9K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$268.1K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$268.1K |
| D&A | $14.9K |
| EBIT | -$268.8K |
| EBITDA | -$253.9K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$268.9K |
| Depreciation & Amortization | $14.9K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $0 |
| Change in Working Capital | -$473.4K |
| OPERATING CASH FLOW | -$727.4K |
| 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 | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $0 |
| FREE CASH FLOW | -$727.4K |
| Net Change in Cash | -$727.4K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2M |
| Short-Term Investments | $0 |
| Net Receivables | $325.5K |
| Inventory | $798.3K |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $3M |
| PP&E (Net) | $104.7K |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $21.5K |
| TOTAL NON-CURRENT ASSETS | $126.2K |
| TOTAL ASSETS | $3M |
| Account Payables | $176.8K |
| Short-Term Debt | $58.8K |
| Deferred Revenue | $155.0K |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $392.4K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $45.0K |
| TOTAL LIABILITIES | $437.3K |
| Common Stock | $1.7K |
| Additional Paid-In Capital | $6M |
| Retained Earnings | -$3M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $3M |
| Minority Interest | $1.8K |
| TOTAL EQUITY | $3M |
| TOTAL LIABILITIES & EQUITY | $3M |
| Total Debt | $103.7K |
| Net Debt | -$2M |
