| Metric | Q1 2025 | Q4 2024 | Q1 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | $0 | — | — |
| Op. Income | -$162.1K | -$332.5K | -$75.8K | 51.3% | -113.8% |
| EPS (Diluted) | $0.08 | $0.05 | $-0.03 | 55.3% | 355.2% |
| Free Cash Flow | -$183.5K | -$243.8K | -$70.5K | 24.7% | -160.3% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $162.1K |
| SG&A Expenses | $162.1K |
| Other Expenses | $0 |
| Operating Expenses | $162.1K |
| Cost & Expenses | $162.1K |
| OPERATING INCOME | -$162.1K |
| Interest Income | $739.8K |
| Interest Expense | $0 |
| Other Income/Expenses | $739.8K |
| INCOME BEFORE TAX | $577.7K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | $577.7K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $577.7K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $577.7K |
| D&A | $0 |
| EBIT | $577.7K |
| EBITDA | $577.7K |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $577.7K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$709.8K |
| Change in Working Capital | -$51.5K |
| OPERATING CASH FLOW | -$183.5K |
| 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 | $172.5K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$739.8K |
| Other Financing Activities | $709.8K |
| NET CASH FROM FINANCING | $142.5K |
| FREE CASH FLOW | -$183.5K |
| Net Change in Cash | -$41.0K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $35.7K |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $156.7K |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $72M |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $72M |
| TOTAL ASSETS | $72M |
| Account Payables | $0 |
| Short-Term Debt | $850.4K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $858.5K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $2M |
| TOTAL NON-CURRENT LIABILITIES | $2M |
| TOTAL LIABILITIES | $3M |
| Common Stock | $72M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | -$2M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $69M |
| Minority Interest | $0 |
| TOTAL EQUITY | $69M |
| TOTAL LIABILITIES & EQUITY | $72M |
| Total Debt | $850.4K |
| Net Debt | $814.6K |
