| Metric | Q2 2021 | Q1 2021 | Q2 2020 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $55M | — | — | — | — |
| Op. Income | $46.7K | — | — | — | — |
| Gross Margin | 0.7% | — | — | — | — |
| Net Margin | 0.1% | — | — | — | — |
| EPS (Diluted) | $0.02 | — | — | — | — |
| Free Cash Flow | $1M | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $55M |
| Cost of Revenue | $55M |
| GROSS PROFIT | $388.9K |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $342.3K |
| Other Expenses | $0 |
| Operating Expenses | $342.3K |
| Cost & Expenses | $55M |
| OPERATING INCOME | $46.7K |
| Interest Income | $3.2K |
| Interest Expense | $3.4K |
| Other Income/Expenses | $219.3K |
| INCOME BEFORE TAX | $150.7K |
| Income Tax Expense | $111.4K |
| Net Income from Continuing Ops | -$24.4K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $63.7K |
| NET INCOME | $39.3K |
| Net Income Deductions | $63.7K |
| BOTTOM LINE NET INCOME | -$24.4K |
| D&A | $469 |
| EBIT | -$68.7K |
| EBITDA | -$68.3K |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $55M |
| Cost of Revenue | $55M |
| GROSS PROFIT | $388.9K |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $342.3K |
| Other Expenses | $0 |
| Operating Expenses | $342.3K |
| Cost & Expenses | $55M |
| OPERATING INCOME | $46.7K |
| Interest Income | $3.2K |
| Interest Expense | $3.4K |
| Other Income/Expenses | $219.3K |
| INCOME BEFORE TAX | $150.7K |
| Income Tax Expense | $111.4K |
| Net Income from Continuing Ops | -$24.4K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $63.7K |
| NET INCOME | $39.3K |
| Net Income Deductions | $63.7K |
| BOTTOM LINE NET INCOME | -$24.4K |
| D&A | $469 |
| EBIT | -$68.7K |
| EBITDA | -$68.3K |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $39.3K |
| Depreciation & Amortization | $469 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$3.2K |
| Other Non-Cash Items | -$4M |
| Change in Working Capital | $1M |
| OPERATING CASH FLOW | $1M |
| Capital Expenditure | -$1.1K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$1.1K |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$8.1K |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$1M |
| NET CASH FROM FINANCING | -$1M |
| FREE CASH FLOW | $1M |
| Net Change in Cash | $2.3K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $948.6K |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $948.6K |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | -$948.6K |
| TOTAL NON-CURRENT ASSETS | -$948.6K |
| TOTAL ASSETS | $0 |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $0 |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | -$784.1K |
| TOTAL NON-CURRENT LIABILITIES | -$784.1K |
| TOTAL LIABILITIES | -$784.1K |
| Common Stock | $0 |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $0 |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $784.1K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $784.1K |
| Minority Interest | $0 |
| TOTAL EQUITY | $784.1K |
| TOTAL LIABILITIES & EQUITY | $0 |
| Total Debt | $0 |
| Net Debt | $0 |
