| Metric | Q3 2024 | Q2 2024 | Q3 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $194.0K | $0 | $0 | — | — |
| Op. Income | -$1M | -$1M | -$6M | 18.5% | 81.2% |
| Gross Margin | 100.0% | — | — | — | — |
| Net Margin | -372.7% | — | — | — | — |
| EPS (Diluted) | $-0.29 | $-0.53 | $-3.36 | 45.3% | 91.4% |
| Free Cash Flow | -$2M | -$1M | -$7M | -55.2% | 75.3% |
| Item | Amount |
|---|---|
| REVENUE | $194.0K |
| Cost of Revenue | $0 |
| GROSS PROFIT | $194.0K |
| R&D Expenses | $81.0K |
| Selling & Marketing | $0 |
| General & Administrative | $1M |
| SG&A Expenses | $1M |
| Other Expenses | $0 |
| Operating Expenses | $1M |
| Cost & Expenses | $1M |
| OPERATING INCOME | -$1M |
| Interest Income | $42.0K |
| Interest Expense | $0 |
| Other Income/Expenses | $405.0K |
| INCOME BEFORE TAX | -$723.0K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$723.0K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$723.0K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$723.0K |
| D&A | $0 |
| EBIT | -$1M |
| EBITDA | -$1M |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$723.0K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $138.0K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$363.0K |
| Change in Working Capital | -$768.0K |
| OPERATING CASH FLOW | -$2M |
| 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 | $0 |
| NET CASH FROM FINANCING | $0 |
| FREE CASH FLOW | -$2M |
| Net Change in Cash | -$2M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $3M |
| Short-Term Investments | $0 |
| Net Receivables | $44.0K |
| Inventory | $0 |
| Other Current Assets | $11.0K |
| TOTAL CURRENT ASSETS | $4M |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $5M |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $5M |
| TOTAL ASSETS | $9M |
| Account Payables | $304.0K |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $396.0K |
| TOTAL CURRENT LIABILITIES | $700.0K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $700.0K |
| Common Stock | $0 |
| Additional Paid-In Capital | $276M |
| Retained Earnings | -$268M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $8M |
| Minority Interest | $0 |
| TOTAL EQUITY | $8M |
| TOTAL LIABILITIES & EQUITY | $9M |
| Total Debt | $0 |
| Net Debt | -$3M |
