| Metric | FY 2021 | Prior Q | FY 2020 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $126M | — | $89M | — | 41.0% |
| Op. Income | $6M | — | $1M | — | 392.2% |
| Gross Margin | 31.9% | — | 34.8% | — | -2.9pp |
| Net Margin | 5.4% | — | 3.3% | — | 2.1pp |
| EPS (Diluted) | $0.39 | — | $0.20 | — | 95.0% |
| Free Cash Flow | -$4M | — | $6M | — | -163.9% |
| Item | Amount |
|---|---|
| REVENUE | $126M |
| Cost of Revenue | $86M |
| GROSS PROFIT | $40M |
| R&D Expenses | $13M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $21M |
| Other Expenses | $0 |
| Operating Expenses | $34M |
| Cost & Expenses | $120M |
| OPERATING INCOME | $6M |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $2M |
| INCOME BEFORE TAX | $8M |
| Income Tax Expense | $1M |
| Net Income from Continuing Ops | $7M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $7M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $7M |
| D&A | $677.2K |
| EBIT | $8M |
| EBITDA | $9M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $126M |
| Cost of Revenue | $86M |
| GROSS PROFIT | $40M |
| R&D Expenses | $13M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $21M |
| Other Expenses | $0 |
| Operating Expenses | $34M |
| Cost & Expenses | $120M |
| OPERATING INCOME | $6M |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $2M |
| INCOME BEFORE TAX | $8M |
| Income Tax Expense | $1M |
| Net Income from Continuing Ops | $7M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $7M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $7M |
| D&A | $677.2K |
| EBIT | $8M |
| EBITDA | $9M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $7M |
| Depreciation & Amortization | $677.2K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$413.6K |
| Other Non-Cash Items | $6M |
| Change in Working Capital | -$15M |
| OPERATING CASH FLOW | -$3M |
| Capital Expenditure | -$1M |
| Acquisitions (Net) | -$951.9K |
| Purchases of Investments | -$4M |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$337.7K |
| NET CASH FROM INVESTING | -$6M |
| Net Debt Issuance | $5M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$34.1K |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $20M |
| FREE CASH FLOW | -$4M |
| Net Change in Cash | $12M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $25M |
| Short-Term Investments | $4M |
| Net Receivables | $45M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $76M |
| PP&E (Net) | $600.8K |
| Goodwill | $2M |
| Intangible Assets | $1M |
| Long-Term Investments | $1M |
| Tax Assets | $607.8K |
| Other Non-Current Assets | -$607.8K |
| TOTAL NON-CURRENT ASSETS | $5M |
| TOTAL ASSETS | $83M |
| Account Payables | $559.5K |
| Short-Term Debt | $8M |
| Deferred Revenue | $326.9K |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $23M |
| Long-Term Debt | $9.6K |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $155.0K |
| Other Non-Current Liabilities | $2M |
| TOTAL NON-CURRENT LIABILITIES | $2M |
| TOTAL LIABILITIES | $25M |
| Common Stock | $2.0K |
| Additional Paid-In Capital | $49M |
| Retained Earnings | $3M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $5M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $57M |
| Minority Interest | $1M |
| TOTAL EQUITY | $58M |
| TOTAL LIABILITIES & EQUITY | $83M |
| Total Debt | $8M |
| Net Debt | -$17M |
