| Metric | Q3 2025 | Q2 2025 | Q3 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | $0 | — | — |
| Op. Income | -$169.9K | -$372.0K | -$158.0K | 54.3% | -7.5% |
| EPS (Diluted) | $-0.02 | $-0.05 | $0.01 | 60.0% | -300.0% |
| Free Cash Flow | -$28.3K | -$148.3K | -$92.8K | 80.9% | 69.5% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $169.9K |
| SG&A Expenses | $169.9K |
| Other Expenses | $0 |
| Operating Expenses | $169.9K |
| Cost & Expenses | $169.9K |
| OPERATING INCOME | -$169.9K |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $109.8K |
| INCOME BEFORE TAX | -$60.1K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$60.1K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$60.1K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$60.1K |
| D&A | $0 |
| EBIT | -$169.9K |
| EBITDA | -$169.9K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$60.1K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$109.8K |
| Change in Working Capital | $141.6K |
| OPERATING CASH FLOW | -$28.3K |
| 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 | $178.2K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $178.2K |
| FREE CASH FLOW | -$28.3K |
| Net Change in Cash | -$125 |
| Item | Amount |
|---|---|
| Cash & Equivalents | $11M |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | -$11M |
| TOTAL CURRENT ASSETS | $2.4K |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $11M |
| TOTAL NON-CURRENT ASSETS | $11M |
| TOTAL ASSETS | $11M |
| Account Payables | $745.8K |
| Short-Term Debt | $4M |
| 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 | $11M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | -$7M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $4M |
| Minority Interest | $0 |
| TOTAL EQUITY | $4M |
| TOTAL LIABILITIES & EQUITY | $11M |
| Total Debt | $4M |
| Net Debt | $4M |
