| Metric | Q4 2024 | Q3 2024 | Q4 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | — | — | — |
| Op. Income | -$607.2K | -$129.2K | — | -369.9% | — |
| EPS (Diluted) | $0.00 | $-0.01 | — | 100.7% | — |
| Free Cash Flow | -$239.1K | $0 | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $460.6K |
| Other Expenses | $146.5K |
| Operating Expenses | $607.2K |
| Cost & Expenses | $607.2K |
| OPERATING INCOME | -$607.2K |
| Interest Income | $268.9K |
| Interest Expense | $0 |
| Other Income/Expenses | $607.5K |
| INCOME BEFORE TAX | $287 |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | $287 |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $287 |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $287 |
| D&A | $460.6K |
| EBIT | -$460.6K |
| EBITDA | $0 |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $287 |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $92.2K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$96.2K |
| Change in Working Capital | -$135.3K |
| OPERATING CASH FLOW | -$239.1K |
| Capital Expenditure | $4 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$86M |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$86M |
| Net Debt Issuance | -$295.0K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$1M |
| NET CASH FROM FINANCING | $87M |
| FREE CASH FLOW | -$239.1K |
| Net Change in Cash | $522.2K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $533.0K |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $655.4K |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $87M |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $87M |
| TOTAL ASSETS | $87M |
| Account Payables | $121.0K |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $33.5K |
| TOTAL CURRENT LIABILITIES | $154.6K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $87M |
| TOTAL NON-CURRENT LIABILITIES | $87M |
| TOTAL LIABILITIES | $88M |
| Common Stock | $240 |
| Additional Paid-In Capital | $0 |
| Retained Earnings | -$361.9K |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$361.6K |
| Minority Interest | $0 |
| TOTAL EQUITY | -$361.6K |
| TOTAL LIABILITIES & EQUITY | $87M |
| Total Debt | $0 |
| Net Debt | -$533.0K |
