| Metric | Q2 2024 | Q1 2024 | Q2 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $46.8K | — | — | — | — |
| Op. Income | -$699.0K | — | — | — | — |
| Gross Margin | -730.8% | — | — | — | — |
| Net Margin | -2911.5% | — | — | — | — |
| EPS (Diluted) | $-0.40 | — | — | — | — |
| Free Cash Flow | -$777.5K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $46.8K |
| Cost of Revenue | $389.0K |
| GROSS PROFIT | -$342.1K |
| R&D Expenses | $0 |
| Selling & Marketing | $11.0K |
| General & Administrative | $345.9K |
| SG&A Expenses | $356.9K |
| Other Expenses | $0 |
| Operating Expenses | $356.9K |
| Cost & Expenses | $745.8K |
| OPERATING INCOME | -$699.0K |
| Interest Income | $0 |
| Interest Expense | $468.9K |
| Other Income/Expenses | -$986.1K |
| INCOME BEFORE TAX | -$2M |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$2M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$1M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$1M |
| D&A | $422.1K |
| EBIT | -$1M |
| EBITDA | -$771.2K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$1M |
| Depreciation & Amortization | $491.7K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $433.5K |
| Change in Working Capital | -$339.5K |
| OPERATING CASH FLOW | -$777.5K |
| 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 | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $56.2K |
| NET CASH FROM FINANCING | $56.2K |
| FREE CASH FLOW | -$777.5K |
| Net Change in Cash | $0 |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2.3K |
| Short-Term Investments | $0 |
| Net Receivables | $46.8K |
| Inventory | $3M |
| Other Current Assets | $515.4K |
| TOTAL CURRENT ASSETS | $4M |
| PP&E (Net) | $1M |
| Goodwill | $0 |
| Intangible Assets | $721.7K |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $26M |
| TOTAL NON-CURRENT ASSETS | $28M |
| TOTAL ASSETS | $32M |
| Account Payables | $104.1K |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $3M |
| TOTAL CURRENT LIABILITIES | $3M |
| Long-Term Debt | $13M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $13M |
| TOTAL LIABILITIES | $15M |
| Common Stock | $74M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | -$59M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $2M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $17M |
| Minority Interest | -$899.8K |
| TOTAL EQUITY | $16M |
| TOTAL LIABILITIES & EQUITY | $32M |
| Total Debt | $13M |
| Net Debt | $13M |
