| Metric | Q4 2024 | Q3 2024 | Q4 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $0 | — | $0 | — | — |
| Op. Income | -$799.7K | — | -$110.9K | — | -621.2% |
| EPS (Diluted) | $-0.10 | — | $0.08 | — | -231.6% |
| Free Cash Flow | -$718.6K | — | -$64.2K | — | -1019.4% |
| Item | Amount |
|---|---|
| REVENUE | $0 |
| Cost of Revenue | $0 |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $799.7K |
| Other Expenses | $0 |
| Operating Expenses | $799.7K |
| Cost & Expenses | $799.7K |
| OPERATING INCOME | -$799.7K |
| Interest Income | $482.0K |
| Interest Expense | $0 |
| Other Income/Expenses | $482.0K |
| INCOME BEFORE TAX | -$317.7K |
| Income Tax Expense | $139.9K |
| Net Income from Continuing Ops | -$457.5K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$457.5K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$457.5K |
| D&A | $0 |
| EBIT | -$799.7K |
| EBITDA | -$799.7K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$457.5K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $210.2B |
| Other Non-Cash Items | -$210.2B |
| Change in Working Capital | $221.0K |
| OPERATING CASH FLOW | -$718.6K |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $50M |
| NET CASH FROM INVESTING | $50M |
| Net Debt Issuance | -$2M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $2M |
| NET CASH FROM FINANCING | -$49M |
| FREE CASH FLOW | -$718.6K |
| Net Change in Cash | $404.9K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $63.8K |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $803.0K |
| TOTAL CURRENT ASSETS | $901.7K |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $27M |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $27M |
| TOTAL ASSETS | $28M |
| Account Payables | $1M |
| Short-Term Debt | $3M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $5M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $2M |
| TOTAL NON-CURRENT LIABILITIES | $2M |
| TOTAL LIABILITIES | $7M |
| Common Stock | $27M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | -$6M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $21M |
| Minority Interest | $0 |
| TOTAL EQUITY | $21M |
| TOTAL LIABILITIES & EQUITY | $28M |
| Total Debt | $3M |
| Net Debt | $2M |
