| Metric | Q4 2024 | Q3 2024 | Q4 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $245.1K | $145.6K | — | 68.3% | — |
| Op. Income | -$22.5K | -$162.8K | — | 86.2% | — |
| Gross Margin | 99.5% | 96.3% | — | 3.3pp | — |
| Net Margin | -13.0% | -77.2% | — | 64.2pp | — |
| EPS (Diluted) | $-0.00 | $-0.01 | — | 72.0% | — |
| Free Cash Flow | -$211.1K | $2M | — | -113.6% | — |
| Item | Amount |
|---|---|
| REVENUE | $245.1K |
| Cost of Revenue | $1.2K |
| GROSS PROFIT | $244.0K |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $251.9K |
| SG&A Expenses | $251.9K |
| Other Expenses | $14.6K |
| Operating Expenses | $266.5K |
| Cost & Expenses | $267.7K |
| OPERATING INCOME | -$22.5K |
| Interest Income | $41.2K |
| Interest Expense | $6.9K |
| Other Income/Expenses | -$9.3K |
| INCOME BEFORE TAX | -$31.9K |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | -$31.9K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$31.9K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$31.9K |
| D&A | $15.7K |
| EBIT | -$24.9K |
| EBITDA | -$9.3K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$31.9K |
| Depreciation & Amortization | $15.7K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $152.2K |
| Change in Working Capital | -$347.1K |
| OPERATING CASH FLOW | -$211.1K |
| Capital Expenditure | $2 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $48.6K |
| Sales/Maturities of Investments | $141.8K |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | $190.4K |
| Net Debt Issuance | -$2.0K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | -$2.0K |
| FREE CASH FLOW | -$211.1K |
| Net Change in Cash | -$31.2K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $114.1K |
| Short-Term Investments | $0 |
| Net Receivables | $440.9K |
| Inventory | $0 |
| Other Current Assets | $194.5K |
| TOTAL CURRENT ASSETS | $753.2K |
| PP&E (Net) | $359.6K |
| Goodwill | $0 |
| Intangible Assets | $2M |
| Long-Term Investments | $10M |
| Tax Assets | $0 |
| Other Non-Current Assets | $2M |
| TOTAL NON-CURRENT ASSETS | $14M |
| TOTAL ASSETS | $15M |
| Account Payables | $486.6K |
| Short-Term Debt | $250.0K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $989.9K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $98.8K |
| TOTAL NON-CURRENT LIABILITIES | $425.0K |
| TOTAL LIABILITIES | $1M |
| Common Stock | $1.5K |
| Additional Paid-In Capital | $11M |
| Retained Earnings | $1M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $14M |
| Minority Interest | $0 |
| TOTAL EQUITY | $14M |
| TOTAL LIABILITIES & EQUITY | $15M |
| Total Debt | $609.7K |
| Net Debt | $495.6K |
