| Metric | Q4 2024 | Q3 2024 | Q4 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | — | — | — |
| Op. Income | -$881.5K | -$881.5K | — | 0.0% | — |
| EPS (Diluted) | $-15.00 | $-15.00 | — | 0.0% | — |
| Free Cash Flow | -$2M | -$2M | -$1M | 0.0% | -34.4% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $149.0K |
| Selling & Marketing | $0 |
| General & Administrative | $732.5K |
| SG&A Expenses | $732.5K |
| Other Expenses | $0 |
| Operating Expenses | $881.5K |
| Cost & Expenses | $881.5K |
| OPERATING INCOME | -$881.5K |
| Interest Income | $1.5K |
| Interest Expense | $0 |
| Other Income/Expenses | $500 |
| INCOME BEFORE TAX | -$881.0K |
| Income Tax Expense | $4.0K |
| Net Income from Continuing Ops | -$885.0K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$885.0K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$885.0K |
| D&A | $4.0K |
| EBIT | -$881.5K |
| EBITDA | -$877.5K |
| EPS | -$15 |
| EPS Diluted | -$15 |
| Item | Amount |
|---|---|
| Net Income | -$885.0K |
| Depreciation & Amortization | $4.0K |
| Stock-Based Compensation | $56.0K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $86.0K |
| Change in Working Capital | -$1M |
| OPERATING CASH FLOW | -$2M |
| Capital Expenditure | -$500 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$500 |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $3M |
| NET CASH FROM FINANCING | $3M |
| FREE CASH FLOW | -$2M |
| Net Change in Cash | $0 |
| Item | Amount |
|---|---|
| Cash & Equivalents | $4M |
| Short-Term Investments | $0 |
| Net Receivables | $119.0K |
| Inventory | $0 |
| Other Current Assets | $10.0K |
| TOTAL CURRENT ASSETS | $4M |
| PP&E (Net) | $97.0K |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $97.0K |
| TOTAL ASSETS | $5M |
| Account Payables | $296.0K |
| Short-Term Debt | $45.0K |
| Deferred Revenue | $0 |
| Other Current Liabilities | -$45.0K |
| TOTAL CURRENT LIABILITIES | $2M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $259.0K |
| TOTAL NON-CURRENT LIABILITIES | $259.0K |
| TOTAL LIABILITIES | $3M |
| Common Stock | $0 |
| Additional Paid-In Capital | $58M |
| Retained Earnings | -$56M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2M |
| Minority Interest | $0 |
| TOTAL EQUITY | $2M |
| TOTAL LIABILITIES & EQUITY | $5M |
| Total Debt | $45.0K |
| Net Debt | -$4M |
