| Metric | Q1 2021 | Q4 2020 | Q1 2020 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3M | $3M | $21.1K | -17.8% | 13098.5% |
| Op. Income | $745.4K | $2M | -$25.1K | -62.7% | 3073.4% |
| Gross Margin | 94.7% | 97.0% | 100.0% | -2.3pp | -5.3pp |
| Net Margin | 23.4% | 40.4% | -2.2% | -17.0pp | 25.6pp |
| EPS (Diluted) | $78.00 | $166.00 | $-0.06 | -53.0% | 130100.0% |
| Free Cash Flow | -$2M | $2M | -$1M | -189.3% | -38.7% |
| Item | Amount |
|---|---|
| REVENUE | $3M |
| Cost of Revenue | $146.3K |
| GROSS PROFIT | $3M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $2M |
| SG&A Expenses | $2M |
| Other Expenses | $0 |
| Operating Expenses | $2M |
| Cost & Expenses | $2M |
| OPERATING INCOME | $745.4K |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $83.5K |
| INCOME BEFORE TAX | $828.9K |
| Income Tax Expense | $176.9K |
| Net Income from Continuing Ops | $652.1K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $652.1K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $652.1K |
| D&A | $3.1K |
| EBIT | $745.4K |
| EBITDA | $748.5K |
| EPS | $78 |
| EPS Diluted | $78 |
| Item | Amount |
|---|---|
| REVENUE | $3M |
| Cost of Revenue | $146.3K |
| GROSS PROFIT | $3M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $2M |
| SG&A Expenses | $2M |
| Other Expenses | $0 |
| Operating Expenses | $2M |
| Cost & Expenses | $2M |
| OPERATING INCOME | $745.4K |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $83.5K |
| INCOME BEFORE TAX | $828.9K |
| Income Tax Expense | $176.9K |
| Net Income from Continuing Ops | $652.1K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $652.1K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $652.1K |
| D&A | $3.1K |
| EBIT | $745.4K |
| EBITDA | $748.5K |
| EPS | $78 |
| EPS Diluted | $78 |
| Item | Amount |
|---|---|
| Net Income | $652.1K |
| Depreciation & Amortization | $3.1K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $1M |
| Change in Working Capital | -$3M |
| OPERATING CASH FLOW | -$2M |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | $0 |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$1M |
| NET CASH FROM FINANCING | -$1M |
| FREE CASH FLOW | -$2M |
| Net Change in Cash | -$2M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $3M |
| Short-Term Investments | $0 |
| Net Receivables | $3M |
| Inventory | $0 |
| Other Current Assets | $6M |
| TOTAL CURRENT ASSETS | $11M |
| PP&E (Net) | $3M |
| Goodwill | $0 |
| Intangible Assets | $45.8K |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $219.0K |
| TOTAL NON-CURRENT ASSETS | $3M |
| TOTAL ASSETS | $14M |
| Account Payables | $669.5K |
| Short-Term Debt | $140.0K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $932.5K |
| TOTAL CURRENT LIABILITIES | $3M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $2M |
| TOTAL LIABILITIES | $5M |
| Common Stock | $0 |
| Additional Paid-In Capital | $6M |
| Retained Earnings | $3M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $526.8K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $9M |
| Minority Interest | $0 |
| TOTAL EQUITY | $9M |
| TOTAL LIABILITIES & EQUITY | $14M |
| Total Debt | $3M |
| Net Debt | $360.6K |
