| Metric | Q2 2024 | Q1 2024 | Q2 2023 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $1M | $963.0K | $1M | 27.1% | -17.9% |
| Op. Income | $79.0K | -$74.0K | $263.0K | 206.8% | -70.0% |
| Gross Margin | 54.1% | 51.5% | 56.8% | 2.6pp | -2.7pp |
| Net Margin | 33.2% | 57.3% | 35.6% | -24.2pp | -2.5pp |
| EPS (Diluted) | $0.07 | $0.09 | $0.09 | -26.3% | -23.4% |
| Free Cash Flow | -$205.0K | -$365.0K | $181.0K | 43.8% | -213.3% |
| Item | Amount |
|---|---|
| REVENUE | $1M |
| Cost of Revenue | $562.0K |
| GROSS PROFIT | $662.0K |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $583.0K |
| Other Expenses | $0 |
| Operating Expenses | $583.0K |
| Cost & Expenses | $1M |
| OPERATING INCOME | $79.0K |
| Interest Income | $77.0K |
| Interest Expense | $0 |
| Other Income/Expenses | $334.0K |
| INCOME BEFORE TAX | $413.0K |
| Income Tax Expense | $7.0K |
| Net Income from Continuing Ops | $406.0K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $406.0K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $406.0K |
| D&A | $43.0K |
| EBIT | $413.0K |
| EBITDA | $456.0K |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $1M |
| Cost of Revenue | $562.0K |
| GROSS PROFIT | $662.0K |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $583.0K |
| Other Expenses | $0 |
| Operating Expenses | $583.0K |
| Cost & Expenses | $1M |
| OPERATING INCOME | $79.0K |
| Interest Income | $77.0K |
| Interest Expense | $0 |
| Other Income/Expenses | $334.0K |
| INCOME BEFORE TAX | $413.0K |
| Income Tax Expense | $7.0K |
| Net Income from Continuing Ops | $406.0K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $406.0K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $406.0K |
| D&A | $43.0K |
| EBIT | $413.0K |
| EBITDA | $456.0K |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $406.0K |
| Depreciation & Amortization | $43.0K |
| Stock-Based Compensation | $3.0K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$246.0K |
| Change in Working Capital | -$220.0K |
| OPERATING CASH FLOW | -$14.0K |
| Capital Expenditure | -$191.0K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$191.0K |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$301.0K |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | -$301.0K |
| FREE CASH FLOW | -$205.0K |
| Net Change in Cash | -$542.0K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $5M |
| Short-Term Investments | $5M |
| Net Receivables | $419.0K |
| Inventory | $2M |
| Other Current Assets | $164.0K |
| TOTAL CURRENT ASSETS | $13M |
| PP&E (Net) | $3M |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $186.0K |
| Tax Assets | $2M |
| Other Non-Current Assets | $0 |
| TOTAL NON-CURRENT ASSETS | $5M |
| TOTAL ASSETS | $18M |
| Account Payables | $188.0K |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $898.0K |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $0 |
| TOTAL LIABILITIES | $898.0K |
| Common Stock | $6.0K |
| Additional Paid-In Capital | $11M |
| Retained Earnings | $6M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$89.0K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $17M |
| Minority Interest | $0 |
| TOTAL EQUITY | $17M |
| TOTAL LIABILITIES & EQUITY | $18M |
| Total Debt | $0 |
| Net Debt | -$5M |
