| Metric | Q1 2023 | Q4 2022 | Q1 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | — | — | — |
| Op. Income | -$260.1K | -$2.0K | — | -12587.4% | — |
| EPS (Diluted) | $-0.03 | $-0.00 | — | -9133.3% | — |
| Free Cash Flow | -$35.4K | $0 | -$6.0K | — | -490.7% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $260.1K |
| Other Expenses | $0 |
| Operating Expenses | $260.1K |
| Cost & Expenses | $260.1K |
| OPERATING INCOME | -$260.1K |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | -$260.1K |
| Income Tax Expense | -$10.5K |
| Net Income from Continuing Ops | -$249.6K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$249.6K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$249.6K |
| D&A | $0 |
| EBIT | -$260.1K |
| EBITDA | -$260.1K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$249.6K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $207.1K |
| Deferred Income Tax | -$10.5K |
| Other Non-Cash Items | $207.1K |
| Change in Working Capital | $17.6K |
| OPERATING CASH FLOW | -$35.4K |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$70M |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$70M |
| NET CASH FROM INVESTING | -$70M |
| Net Debt Issuance | $100.1K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$578.1K |
| NET CASH FROM FINANCING | $71M |
| FREE CASH FLOW | -$35.4K |
| Net Change in Cash | $1M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $1M |
| 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 | $70M |
| Tax Assets | $10.5K |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $70M |
| TOTAL ASSETS | $71M |
| Account Payables | $0 |
| Short-Term Debt | $325.1K |
| Deferred Revenue | $78.5K |
| Other Current Liabilities | -$78.5K |
| TOTAL CURRENT LIABILITIES | $456.1K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $2M |
| TOTAL NON-CURRENT LIABILITIES | $2M |
| TOTAL LIABILITIES | $3M |
| Common Stock | $70M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | -$1M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $69M |
| Minority Interest | $0 |
| TOTAL EQUITY | $69M |
| TOTAL LIABILITIES & EQUITY | $71M |
| Total Debt | $325.1K |
| Net Debt | -$725.8K |
