| Metric | Q2 2025 | Q1 2025 | Q2 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $781.2K | — | — | — | — |
| Op. Income | -$941.6K | — | — | — | — |
| Gross Margin | 65.1% | — | — | — | — |
| Net Margin | -137.1% | — | — | — | — |
| EPS (Diluted) | $-0.02 | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $781.2K |
| Cost of Revenue | $272.2K |
| GROSS PROFIT | $508.9K |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $1M |
| Operating Expenses | $1M |
| Cost & Expenses | $2M |
| OPERATING INCOME | -$941.6K |
| Interest Income | $123.0K |
| Interest Expense | $45.3K |
| Other Income/Expenses | -$129.3K |
| INCOME BEFORE TAX | -$1M |
| Income Tax Expense | $0 |
| 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 | $0 |
| EBIT | -$941.6K |
| EBITDA | -$941.6K |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Cash & Equivalents | $4M |
| Short-Term Investments | $174.6K |
| Net Receivables | $4M |
| Inventory | $0 |
| Other Current Assets | -$8M |
| TOTAL CURRENT ASSETS | $0 |
| PP&E (Net) | $68.0K |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | -$68.0K |
| TOTAL NON-CURRENT ASSETS | $0 |
| TOTAL ASSETS | $9M |
| Account Payables | $0 |
| Short-Term Debt | $230.3K |
| Deferred Revenue | $0 |
| Other Current Liabilities | -$230.3K |
| TOTAL CURRENT LIABILITIES | $0 |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $5M |
| Common Stock | $0 |
| Additional Paid-In Capital | $6M |
| Retained Earnings | -$2M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $8.6K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $4M |
| Minority Interest | $0 |
| TOTAL EQUITY | $4M |
| TOTAL LIABILITIES & EQUITY | $9M |
| Total Debt | $230.3K |
| Net Debt | -$4M |
