| Metric | Q4 2024 | Q3 2024 | Q4 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $42.6K | — | — | — | — |
| Op. Income | -$1M | — | — | — | — |
| Gross Margin | -1149.0% | — | — | — | — |
| Net Margin | -2795.0% | — | — | — | — |
| EPS (Diluted) | $-0.05 | — | — | — | — |
| Free Cash Flow | -$1M | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $42.6K |
| Cost of Revenue | $532.4K |
| GROSS PROFIT | -$489.8K |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $533.5K |
| Other Expenses | $88.3K |
| Operating Expenses | $621.8K |
| Cost & Expenses | $1M |
| OPERATING INCOME | -$1M |
| Interest Income | $216 |
| Interest Expense | $81.3K |
| Other Income/Expenses | -$88.9K |
| INCOME BEFORE TAX | -$1M |
| Income Tax Expense | -$9.1K |
| Net Income from Continuing Ops | -$1M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$1M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$1M |
| D&A | $11.1K |
| EBIT | -$1M |
| EBITDA | -$1M |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$1M |
| Depreciation & Amortization | $11.1K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $168.1K |
| Change in Working Capital | -$438.3K |
| OPERATING CASH FLOW | -$1M |
| Capital Expenditure | -$17.2K |
| Acquisitions (Net) | -$7.3K |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$24.4K |
| Net Debt Issuance | $1M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$109.3K |
| NET CASH FROM FINANCING | $2M |
| FREE CASH FLOW | -$1M |
| Net Change in Cash | $355.9K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $427.8K |
| Short-Term Investments | $0 |
| Net Receivables | $243.4K |
| Inventory | $39.5K |
| Other Current Assets | $726.2K |
| TOTAL CURRENT ASSETS | $2M |
| PP&E (Net) | $174.2K |
| Goodwill | $0 |
| Intangible Assets | $2M |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $2M |
| TOTAL ASSETS | $3M |
| Account Payables | $15.5K |
| Short-Term Debt | $4M |
| 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 | $0 |
| TOTAL NON-CURRENT LIABILITIES | $119.6K |
| TOTAL LIABILITIES | $5M |
| Common Stock | $11.1K |
| Additional Paid-In Capital | $4M |
| Retained Earnings | -$5M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $30.8K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | -$1M |
| Minority Interest | $0 |
| TOTAL EQUITY | -$1M |
| TOTAL LIABILITIES & EQUITY | $3M |
| Total Debt | $4M |
| Net Debt | $4M |
