| Metric | Q3 2024 | Q2 2024 | Q3 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | — | $0 | — | — |
| Op. Income | -$152.2K | — | -$217.0K | — | 29.9% |
| EPS (Diluted) | $0.01 | — | $0.08 | — | -93.5% |
| Free Cash Flow | -$208.3K | — | -$122.7K | — | -69.8% |
| 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 | $152.2K |
| Operating Expenses | $152.2K |
| Cost & Expenses | $152.2K |
| OPERATING INCOME | -$152.2K |
| Interest Income | $211.6K |
| Interest Expense | $0 |
| Other Income/Expenses | $211.6K |
| INCOME BEFORE TAX | $59.5K |
| Income Tax Expense | $41.2K |
| Net Income from Continuing Ops | $18.2K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $18.2K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $18.2K |
| D&A | $0 |
| EBIT | -$152.2K |
| EBITDA | -$152.2K |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $18.2K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$1.2K |
| Other Non-Cash Items | -$404.2K |
| Change in Working Capital | $178.9K |
| OPERATING CASH FLOW | -$208.3K |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$150.0K |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $106.7K |
| NET CASH FROM INVESTING | -$43.3K |
| Net Debt Issuance | $255.0K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $255.0K |
| FREE CASH FLOW | -$208.3K |
| Net Change in Cash | $3.4K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $8.4K |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $203.5K |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $19M |
| TOTAL NON-CURRENT ASSETS | $19M |
| TOTAL ASSETS | $19M |
| Account Payables | $0 |
| Short-Term Debt | $3M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $200.0K |
| TOTAL CURRENT LIABILITIES | $4M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $14.5K |
| Other Non-Current Liabilities | $2M |
| TOTAL NON-CURRENT LIABILITIES | $2M |
| TOTAL LIABILITIES | $6M |
| Common Stock | $19M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | -$6M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $185 |
| TOTAL STOCKHOLDERS' EQUITY | $12M |
| Minority Interest | $0 |
| TOTAL EQUITY | $12M |
| TOTAL LIABILITIES & EQUITY | $19M |
| Total Debt | $3M |
| Net Debt | $3M |
