| Metric | Q3 2025 | Q2 2025 | Q3 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | $0 | — | — |
| Op. Income | -$951.3K | -$57.7K | -$102.1K | -1549.9% | -832.0% |
| EPS (Diluted) | $-0.04 | $-0.00 | $0.00 | -1718.2% | -Infinity% |
| Free Cash Flow | -$9M | -$290.1K | — | -3067.1% | — |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $677.5K |
| Selling & Marketing | $0 |
| General & Administrative | $273.9K |
| SG&A Expenses | $273.9K |
| Other Expenses | $0 |
| Operating Expenses | $951.3K |
| Cost & Expenses | $0 |
| OPERATING INCOME | -$951.3K |
| Interest Income | $0 |
| Interest Expense | $4.1K |
| Other Income/Expenses | -$2.7K |
| INCOME BEFORE TAX | -$954.1K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$954.1K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$954.1K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$954.1K |
| D&A | $15.4K |
| EBIT | -$950.0K |
| EBITDA | -$934.5K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$954.1K |
| Depreciation & Amortization | $15.4K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$9M |
| Change in Working Capital | $271.8K |
| OPERATING CASH FLOW | -$9M |
| 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 | $15M |
| NET CASH FROM FINANCING | $15M |
| FREE CASH FLOW | -$9M |
| Net Change in Cash | $6M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $6M |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $9M |
| TOTAL CURRENT ASSETS | $14M |
| PP&E (Net) | $60.4K |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $60.4K |
| TOTAL ASSETS | $14M |
| Account Payables | $114.5K |
| Short-Term Debt | $61.1K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $10.3K |
| TOTAL CURRENT LIABILITIES | $186.0K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $186.0K |
| Common Stock | $2.8K |
| Additional Paid-In Capital | $0 |
| Retained Earnings | -$2M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $16M |
| TOTAL STOCKHOLDERS' EQUITY | $14M |
| Minority Interest | $0 |
| TOTAL EQUITY | $14M |
| TOTAL LIABILITIES & EQUITY | $14M |
| Total Debt | $61.1K |
| Net Debt | -$6M |
