| Metric | Q3 2022 | Q2 2022 | Q3 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $527.7K | — | — | — | — |
| Op. Income | $50.9K | — | — | — | — |
| Gross Margin | 65.8% | — | — | — | — |
| Net Margin | 14.8% | — | — | — | — |
| EPS (Diluted) | $0.01 | — | — | — | — |
| Free Cash Flow | $228.3K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $527.7K |
| Cost of Revenue | $180.4K |
| GROSS PROFIT | $347.3K |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $250.5K |
| SG&A Expenses | $250.5K |
| Other Expenses | $45.8K |
| Operating Expenses | $296.3K |
| Cost & Expenses | $476.7K |
| OPERATING INCOME | $50.9K |
| Interest Income | $0 |
| Interest Expense | $2.4K |
| Other Income/Expenses | $21.7K |
| INCOME BEFORE TAX | $72.6K |
| Income Tax Expense | -$5.2K |
| Net Income from Continuing Ops | $77.9K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $77.9K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $77.9K |
| D&A | $511 |
| EBIT | $75.1K |
| EBITDA | $75.6K |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $527.7K |
| Cost of Revenue | $180.4K |
| GROSS PROFIT | $347.3K |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $250.5K |
| SG&A Expenses | $250.5K |
| Other Expenses | $45.8K |
| Operating Expenses | $296.3K |
| Cost & Expenses | $476.7K |
| OPERATING INCOME | $50.9K |
| Interest Income | $0 |
| Interest Expense | $2.4K |
| Other Income/Expenses | $21.7K |
| INCOME BEFORE TAX | $72.6K |
| Income Tax Expense | -$5.2K |
| Net Income from Continuing Ops | $77.9K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $77.9K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $77.9K |
| D&A | $511 |
| EBIT | $75.1K |
| EBITDA | $75.6K |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $77.9K |
| Depreciation & Amortization | $511 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$1.0K |
| Change in Working Capital | $150.9K |
| OPERATING CASH FLOW | $228.3K |
| 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 | -$454.8K |
| NET CASH FROM FINANCING | -$454.8K |
| FREE CASH FLOW | $228.3K |
| Net Change in Cash | -$226.5K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $2M |
| Short-Term Investments | $0 |
| Net Receivables | $8M |
| Inventory | $0 |
| Other Current Assets | $3M |
| TOTAL CURRENT ASSETS | $14M |
| PP&E (Net) | $16.1K |
| Goodwill | $0 |
| Intangible Assets | $76.6K |
| Long-Term Investments | $0 |
| Tax Assets | $42.0K |
| Other Non-Current Assets | $26.2K |
| TOTAL NON-CURRENT ASSETS | $160.9K |
| TOTAL ASSETS | $14M |
| Account Payables | $3M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| 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 | $0 |
| TOTAL LIABILITIES | $3M |
| Common Stock | $1.1K |
| Additional Paid-In Capital | $10M |
| Retained Earnings | $581.7K |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $10M |
| Minority Interest | $0 |
| TOTAL EQUITY | $10M |
| TOTAL LIABILITIES & EQUITY | $14M |
| Total Debt | $15.2K |
| Net Debt | -$2M |
