| Metric | FY 2019 | Prior Q | FY 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $46M | — | $38M | — | 21.4% |
| Op. Income | $5M | — | $5M | — | 19.7% |
| Gross Margin | 66.2% | — | 72.1% | — | -5.9pp |
| Net Margin | 9.3% | — | 10.7% | — | -1.3pp |
| EPS (Diluted) | $0.80 | — | $0.94 | — | -14.9% |
| Free Cash Flow | $5M | — | $3M | — | 37.5% |
| Item | Amount |
|---|---|
| REVENUE | $46M |
| Cost of Revenue | $15M |
| GROSS PROFIT | $30M |
| R&D Expenses | $0 |
| Selling & Marketing | $962.0K |
| General & Administrative | $16M |
| SG&A Expenses | $17M |
| Other Expenses | $8M |
| Operating Expenses | $25M |
| Cost & Expenses | $40M |
| OPERATING INCOME | $5M |
| Interest Income | $41M |
| Interest Expense | $14M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $5M |
| Income Tax Expense | $1M |
| Net Income from Continuing Ops | $4M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $4M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $4M |
| D&A | $2M |
| EBIT | $5M |
| EBITDA | $7M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $46M |
| Cost of Revenue | $15M |
| GROSS PROFIT | $30M |
| R&D Expenses | $0 |
| Selling & Marketing | $962.0K |
| General & Administrative | $16M |
| SG&A Expenses | $17M |
| Other Expenses | $8M |
| Operating Expenses | $25M |
| Cost & Expenses | $40M |
| OPERATING INCOME | $5M |
| Interest Income | $41M |
| Interest Expense | $14M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $5M |
| Income Tax Expense | $1M |
| Net Income from Continuing Ops | $4M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $4M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $4M |
| D&A | $2M |
| EBIT | $5M |
| EBITDA | $7M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $4M |
| Depreciation & Amortization | $2M |
| Stock-Based Compensation | $630.0K |
| Deferred Income Tax | -$16.0K |
| Other Non-Cash Items | $2M |
| Change in Working Capital | -$407.0K |
| OPERATING CASH FLOW | $8M |
| Capital Expenditure | -$4M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$164M |
| Sales/Maturities of Investments | $165M |
| Other Investing Activities | -$159M |
| NET CASH FROM INVESTING | -$163M |
| Net Debt Issuance | -$25M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$1M |
| Other Financing Activities | $155M |
| NET CASH FROM FINANCING | $149M |
| FREE CASH FLOW | $5M |
| Net Change in Cash | -$6M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $20M |
| Short-Term Investments | $111M |
| Net Receivables | $4M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $135M |
| PP&E (Net) | $25M |
| Goodwill | $5M |
| Intangible Assets | $149.0K |
| Long-Term Investments | $896M |
| Tax Assets | $0 |
| Other Non-Current Assets | $33M |
| TOTAL NON-CURRENT ASSETS | $959M |
| TOTAL ASSETS | $1.1B |
| Account Payables | $396.0K |
| Short-Term Debt | $25M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $882M |
| TOTAL CURRENT LIABILITIES | $907M |
| Long-Term Debt | $83M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $10M |
| TOTAL NON-CURRENT LIABILITIES | $96M |
| TOTAL LIABILITIES | $1.0B |
| Common Stock | $47.0K |
| Additional Paid-In Capital | $49M |
| Retained Earnings | $45M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$3M |
| Other Equity | -$855.0K |
| TOTAL STOCKHOLDERS' EQUITY | $90M |
| Minority Interest | $235.0K |
| TOTAL EQUITY | $91M |
| TOTAL LIABILITIES & EQUITY | $1.1B |
| Total Debt | $111M |
| Net Debt | $91M |
