| Metric | Q2 2019 | Q1 2019 | Q2 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $5M | — | — | — | — |
| Op. Income | $1M | — | — | — | — |
| Gross Margin | 43.0% | — | — | — | — |
| Net Margin | 22.4% | — | — | — | — |
| EPS (Diluted) | $0.09 | — | — | — | — |
| Free Cash Flow | $223.1K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $5M |
| Cost of Revenue | $3M |
| GROSS PROFIT | $2M |
| R&D Expenses | $162.5K |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $555.6K |
| Other Expenses | $21.7K |
| Operating Expenses | $555.6K |
| Cost & Expenses | $3M |
| OPERATING INCOME | $1M |
| Interest Income | $0 |
| Interest Expense | $128.1K |
| Other Income/Expenses | -$106.4K |
| INCOME BEFORE TAX | $1M |
| Income Tax Expense | $294.3K |
| 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 | $298.0K |
| EBIT | $1M |
| EBITDA | $2M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $5M |
| Cost of Revenue | $3M |
| GROSS PROFIT | $2M |
| R&D Expenses | $162.5K |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $555.6K |
| Other Expenses | $21.7K |
| Operating Expenses | $555.6K |
| Cost & Expenses | $3M |
| OPERATING INCOME | $1M |
| Interest Income | $0 |
| Interest Expense | $128.1K |
| Other Income/Expenses | -$106.4K |
| INCOME BEFORE TAX | $1M |
| Income Tax Expense | $294.3K |
| 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 | $298.0K |
| EBIT | $1M |
| EBITDA | $2M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $1M |
| Depreciation & Amortization | $298.0K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $8.8K |
| Change in Working Capital | -$452.2K |
| OPERATING CASH FLOW | $894.3K |
| Capital Expenditure | -$671.2K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$671.2K |
| Net Debt Issuance | $11.6K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$324.3K |
| NET CASH FROM FINANCING | -$312.7K |
| FREE CASH FLOW | $223.1K |
| Net Change in Cash | -$183.5K |
