| Metric | Q2 2021 | Q1 2021 | Q2 2020 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $4M | — | — | — | — |
| Op. Income | $539.6K | — | — | — | — |
| Gross Margin | 24.8% | — | — | — | — |
| Net Margin | 13.6% | — | — | — | — |
| EPS (Diluted) | $6.24 | — | — | — | — |
| Free Cash Flow | $438.0K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $4M |
| Cost of Revenue | $3M |
| GROSS PROFIT | $984.9K |
| R&D Expenses | $0 |
| Selling & Marketing | $128.7K |
| General & Administrative | $186.7K |
| SG&A Expenses | $445.3K |
| Other Expenses | $0 |
| Operating Expenses | $445.3K |
| Cost & Expenses | $3M |
| OPERATING INCOME | $539.6K |
| Interest Income | $2.7K |
| Interest Expense | $0 |
| Other Income/Expenses | $205.0K |
| INCOME BEFORE TAX | $744.6K |
| Income Tax Expense | $204.9K |
| Net Income from Continuing Ops | $539.7K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $539.7K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $539.7K |
| D&A | $4.5K |
| EBIT | $751.3K |
| EBITDA | $755.8K |
| EPS | $6 |
| EPS Diluted | $6 |
| Item | Amount |
|---|---|
| REVENUE | $4M |
| Cost of Revenue | $3M |
| GROSS PROFIT | $984.9K |
| R&D Expenses | $0 |
| Selling & Marketing | $128.7K |
| General & Administrative | $186.7K |
| SG&A Expenses | $445.3K |
| Other Expenses | $0 |
| Operating Expenses | $445.3K |
| Cost & Expenses | $3M |
| OPERATING INCOME | $539.6K |
| Interest Income | $2.7K |
| Interest Expense | $0 |
| Other Income/Expenses | $205.0K |
| INCOME BEFORE TAX | $744.6K |
| Income Tax Expense | $204.9K |
| Net Income from Continuing Ops | $539.7K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $539.7K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $539.7K |
| D&A | $4.5K |
| EBIT | $751.3K |
| EBITDA | $755.8K |
| EPS | $6 |
| EPS Diluted | $6 |
| Item | Amount |
|---|---|
| Net Income | $539.7K |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $5.2K |
| Other Non-Cash Items | $0 |
| Change in Working Capital | -$106.8K |
| OPERATING CASH FLOW | $438.0K |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$2M |
| NET CASH FROM INVESTING | -$2M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $2.5K |
| NET CASH FROM FINANCING | $2.5K |
| FREE CASH FLOW | $438.0K |
| Net Change in Cash | -$1M |
| Item | Amount |
|---|---|
| Cash & Equivalents | -$2M |
| Short-Term Investments | $4M |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $2M |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | -$2M |
| TOTAL NON-CURRENT ASSETS | -$2M |
| 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 | $2M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $2M |
| Minority Interest | $0 |
| TOTAL EQUITY | $2M |
| TOTAL LIABILITIES & EQUITY | $2M |
| Total Debt | $0 |
| Net Debt | $2M |
