| Metric | Q4 2024 | Q3 2024 | Q4 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | — | — | — |
| Op. Income | -$118.8K | -$27 | — | -440011.1% | — |
| EPS (Diluted) | $-0.00 | $-0.00 | — | 52.9% | — |
| Free Cash Flow | -$313.6K | -$20 | — | -1567700.0% | — |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $118.8K |
| Other Expenses | $0 |
| Operating Expenses | $118.8K |
| Cost & Expenses | $118.8K |
| OPERATING INCOME | -$118.8K |
| Interest Income | $96.5K |
| Interest Expense | $0 |
| Other Income/Expenses | $107.1K |
| INCOME BEFORE TAX | -$11.7K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$11.7K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$11.7K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$11.7K |
| D&A | $0 |
| EBIT | -$11.7K |
| EBITDA | -$11.7K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$11.7K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$107.1K |
| Change in Working Capital | -$194.7K |
| OPERATING CASH FLOW | -$313.6K |
| Capital Expenditure | -$5 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$101M |
| NET CASH FROM INVESTING | -$101M |
| Net Debt Issuance | -$20.7K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $102M |
| NET CASH FROM FINANCING | $102M |
| FREE CASH FLOW | -$313.6K |
| Net Change in Cash | $858.2K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $881.9K |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $1M |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $101M |
| Tax Assets | $0 |
| Other Non-Current Assets | $100.1K |
| TOTAL NON-CURRENT ASSETS | $101M |
| TOTAL ASSETS | $102M |
| Account Payables | $41 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $222 |
| TOTAL CURRENT LIABILITIES | $264 |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $100.6K |
| TOTAL NON-CURRENT LIABILITIES | $100.6K |
| TOTAL LIABILITIES | $264.1K |
| Common Stock | $101M |
| Additional Paid-In Capital | $885.6K |
| Retained Earnings | -$39.5K |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $101M |
| Minority Interest | $0 |
| TOTAL EQUITY | $101M |
| TOTAL LIABILITIES & EQUITY | $102M |
| Total Debt | $0 |
| Net Debt | -$881.9K |
