| Metric | Q2 2025 | Q1 2025 | Q2 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | $0 | — | — |
| Op. Income | -$374.6K | -$356.0K | -$77.9K | -5.2% | -380.8% |
| EPS (Diluted) | $-0.02 | $-0.02 | $0.09 | -10.1% | -123.9% |
| Free Cash Flow | -$66.8K | -$249.8K | -$163.6K | 73.3% | 59.2% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $374.6K |
| Operating Expenses | $374.6K |
| Cost & Expenses | $374.6K |
| OPERATING INCOME | -$374.6K |
| Interest Income | $0 |
| Interest Expense | $1.1K |
| Other Income/Expenses | $276.0K |
| INCOME BEFORE TAX | -$98.6K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$98.6K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$98.6K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$98.6K |
| D&A | $0 |
| EBIT | -$97.5K |
| EBITDA | -$97.5K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$98.6K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $31.9K |
| Change in Working Capital | $0 |
| OPERATING CASH FLOW | -$66.8K |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$150.0K |
| NET CASH FROM INVESTING | -$150.0K |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $200.0K |
| NET CASH FROM FINANCING | $200.0K |
| FREE CASH FLOW | -$66.8K |
| Net Change in Cash | -$16.8K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $469 |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $43.0K |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $27M |
| TOTAL NON-CURRENT ASSETS | $27M |
| TOTAL ASSETS | $27M |
| Account Payables | $2M |
| Short-Term Debt | $908.0K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $4M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $3M |
| TOTAL NON-CURRENT LIABILITIES | $3M |
| TOTAL LIABILITIES | $7M |
| Common Stock | $27M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | -$7M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $20M |
| Minority Interest | $0 |
| TOTAL EQUITY | $20M |
| TOTAL LIABILITIES & EQUITY | $27M |
| Total Debt | $908.0K |
| Net Debt | $907.6K |
