| Metric | Q2 2018 | Q1 2018 | Q2 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $2M | $2M | $2M | 6.5% | 1.2% |
| Op. Income | $507.0K | $138.0K | $278.0K | 267.4% | 82.4% |
| Net Margin | 7.5% | 5.9% | 8.7% | 1.6pp | -1.2pp |
| EPS (Diluted) | $0.05 | $0.03 | $0.05 | 55.7% | -13.0% |
| Item | Amount |
|---|---|
| REVENUE | $2M |
| Cost of Revenue | $2M |
| GROSS PROFIT | $0 |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $0 |
| Other Expenses | $0 |
| Operating Expenses | $0 |
| Cost & Expenses | $1M |
| OPERATING INCOME | $507.0K |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $507.0K |
| Income Tax Expense | $367.0K |
| Net Income from Continuing Ops | $140.0K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $140.0K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $140.0K |
| D&A | $0 |
| EBIT | $507.0K |
| EBITDA | $507.0K |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Cash & Equivalents | $0 |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $12M |
| TOTAL CURRENT ASSETS | $12M |
| PP&E (Net) | $4M |
| Goodwill | $120.0K |
| Intangible Assets | $23.0K |
| Long-Term Investments | $8M |
| Tax Assets | $2M |
| Other Non-Current Assets | $142M |
| TOTAL NON-CURRENT ASSETS | $156M |
| TOTAL ASSETS | $167M |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $62M |
| TOTAL CURRENT LIABILITIES | $62M |
| Long-Term Debt | $3M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $84.0K |
| Other Non-Current Liabilities | $80M |
| TOTAL NON-CURRENT LIABILITIES | $84M |
| TOTAL LIABILITIES | $146M |
| Common Stock | $32.0K |
| Additional Paid-In Capital | $11M |
| Retained Earnings | $13M |
| Treasury Stock | -$2M |
| Accum. Other Comp. Income | -$208.0K |
| Other Equity | -$65.0K |
| TOTAL STOCKHOLDERS' EQUITY | $22M |
| Minority Interest | $0 |
| TOTAL EQUITY | $22M |
| TOTAL LIABILITIES & EQUITY | $167M |
| Total Debt | $3M |
| Net Debt | $3M |
