| Metric | Q2 2022 | Q1 2022 | Q2 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | $0 | — | — |
| Op. Income | -$213.0K | -$175.0K | -$10.8K | -21.7% | -1866.4% |
| EPS (Diluted) | $0.00 | $-0.01 | $-0.00 | 114.0% | 148.3% |
| Free Cash Flow | -$156.3K | -$251.2K | -$25.0K | 37.8% | -525.4% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $212.7K |
| SG&A Expenses | $212.7K |
| Other Expenses | $0 |
| Operating Expenses | $212.7K |
| Cost & Expenses | $212.7K |
| OPERATING INCOME | -$213.0K |
| Interest Income | $250.2K |
| Interest Expense | $0 |
| Other Income/Expenses | $250.2K |
| INCOME BEFORE TAX | $37.5K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | $37.5K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $37.5K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $37.5K |
| D&A | $86.1K |
| EBIT | -$213.0K |
| EBITDA | -$126.9K |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $37.5K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$249.9K |
| Change in Working Capital | $56.0K |
| OPERATING CASH FLOW | -$156.3K |
| 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 | -$156.3K |
| Net Change in Cash | -$156.3K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $604.2K |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $1M |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $176M |
| Tax Assets | $0 |
| Other Non-Current Assets | $120.8K |
| TOTAL NON-CURRENT ASSETS | $176M |
| TOTAL ASSETS | $177M |
| Account Payables | $22.1K |
| Short-Term Debt | $449.8K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $23.5K |
| TOTAL CURRENT LIABILITIES | $495.3K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $495.3K |
| Common Stock | $176M |
| Additional Paid-In Capital | $1M |
| Retained Earnings | -$762.7K |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $177M |
| Minority Interest | $0 |
| TOTAL EQUITY | $177M |
| TOTAL LIABILITIES & EQUITY | $177M |
| Total Debt | $449.8K |
| Net Debt | -$154.4K |
