| Metric | Q4 2018 | Q3 2018 | Q4 2017 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $2.1K | — | — | — | — |
| Op. Income | $739 | — | — | — | — |
| Gross Margin | 94.6% | — | — | — | — |
| Net Margin | 28.2% | — | — | — | — |
| EPS (Diluted) | $0.00 | — | — | — | — |
| Free Cash Flow | $3.9K | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $2.1K |
| Cost of Revenue | $111 |
| GROSS PROFIT | $1.9K |
| R&D Expenses | $0 |
| Selling & Marketing | $920 |
| General & Administrative | $164 |
| SG&A Expenses | $1.2K |
| Other Expenses | $0 |
| Operating Expenses | $1.2K |
| Cost & Expenses | $1.3K |
| OPERATING INCOME | $739 |
| Interest Income | $14 |
| Interest Expense | $0 |
| Other Income/Expenses | $21 |
| INCOME BEFORE TAX | $761 |
| Income Tax Expense | $180 |
| Net Income from Continuing Ops | $580 |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $580 |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $580 |
| D&A | $3 |
| EBIT | $0 |
| EBITDA | $0 |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $2.1K |
| Cost of Revenue | $111 |
| GROSS PROFIT | $1.9K |
| R&D Expenses | $0 |
| Selling & Marketing | $920 |
| General & Administrative | $164 |
| SG&A Expenses | $1.2K |
| Other Expenses | $0 |
| Operating Expenses | $1.2K |
| Cost & Expenses | $1.3K |
| OPERATING INCOME | $739 |
| Interest Income | $14 |
| Interest Expense | $0 |
| Other Income/Expenses | $21 |
| INCOME BEFORE TAX | $761 |
| Income Tax Expense | $180 |
| Net Income from Continuing Ops | $580 |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $580 |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $580 |
| D&A | $3 |
| EBIT | $0 |
| EBITDA | $0 |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $580 |
| Depreciation & Amortization | $3 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $11 |
| Change in Working Capital | $3.3K |
| OPERATING CASH FLOW | $3.9K |
| Capital Expenditure | -$9.6K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$9 |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$127 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$185 |
| NET CASH FROM FINANCING | -$185 |
| FREE CASH FLOW | $3.9K |
| Net Change in Cash | -$5M |
