| Metric | Q2 2017 | Q1 2017 | Q2 2016 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $12M | — | — | — | — |
| Op. Income | $2M | — | — | — | — |
| Gross Margin | 8.9% | — | — | — | — |
| Net Margin | 7.0% | — | — | — | — |
| EPS (Diluted) | $74.40 | — | — | — | — |
| Free Cash Flow | $462.3K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $12M |
| Cost of Revenue | $11M |
| GROSS PROFIT | $1M |
| R&D Expenses | $0 |
| Selling & Marketing | $215.4K |
| General & Administrative | $186.2K |
| SG&A Expenses | $382.9K |
| Other Expenses | $0 |
| Operating Expenses | $382.9K |
| Cost & Expenses | $11M |
| OPERATING INCOME | $2M |
| Interest Income | $9.3K |
| Interest Expense | $0 |
| Other Income/Expenses | -$196.2K |
| INCOME BEFORE TAX | $2M |
| Income Tax Expense | $154.9K |
| Net Income from Continuing Ops | $823.9K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $823.9K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $823.9K |
| D&A | $276.2K |
| EBIT | $1M |
| EBITDA | $2M |
| EPS | $74 |
| EPS Diluted | $74 |
| Item | Amount |
|---|---|
| REVENUE | $12M |
| Cost of Revenue | $11M |
| GROSS PROFIT | $1M |
| R&D Expenses | $0 |
| Selling & Marketing | $215.4K |
| General & Administrative | $186.2K |
| SG&A Expenses | $382.9K |
| Other Expenses | $0 |
| Operating Expenses | $382.9K |
| Cost & Expenses | $11M |
| OPERATING INCOME | $2M |
| Interest Income | $9.3K |
| Interest Expense | $0 |
| Other Income/Expenses | -$196.2K |
| INCOME BEFORE TAX | $2M |
| Income Tax Expense | $154.9K |
| Net Income from Continuing Ops | $823.9K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $823.9K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $823.9K |
| D&A | $276.2K |
| EBIT | $1M |
| EBITDA | $2M |
| EPS | $74 |
| EPS Diluted | $74 |
| Item | Amount |
|---|---|
| Net Income | $823.9K |
| Depreciation & Amortization | $276.2K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $3M |
| Change in Working Capital | -$4M |
| OPERATING CASH FLOW | $474.0K |
| Capital Expenditure | -$11.8K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $5.9K |
| NET CASH FROM INVESTING | -$5.9K |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $276 |
| NET CASH FROM FINANCING | $276 |
| FREE CASH FLOW | $462.3K |
| Net Change in Cash | $223.7K |
| Item | Amount |
|---|---|
| Cash & Equivalents | -$51.8K |
| Short-Term Investments | $103.7K |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $51.8K |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | -$51.8K |
| TOTAL NON-CURRENT ASSETS | -$51.8K |
| TOTAL ASSETS | $0 |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| 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 | $0 |
| Common Stock | $0 |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $0 |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $8M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $8M |
| Minority Interest | $0 |
| TOTAL EQUITY | $8M |
| TOTAL LIABILITIES & EQUITY | $8M |
| Total Debt | $0 |
| Net Debt | $51.8K |
