| Metric | FY 2019 | Prior Q | FY 2018 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $15M | — | $13M | — | 15.7% |
| Op. Income | $4M | — | $3M | — | 11.2% |
| Gross Margin | 68.7% | — | 65.4% | — | 3.4pp |
| Net Margin | 27.2% | — | 23.5% | — | 3.7pp |
| EPS (Diluted) | $12.64 | — | $9.68 | — | 30.6% |
| Free Cash Flow | $95.1K | — | $644.6K | — | -85.2% |
| Item | Amount |
|---|---|
| REVENUE | $15M |
| Cost of Revenue | $5M |
| GROSS PROFIT | $10M |
| R&D Expenses | $864.3K |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $6M |
| Other Expenses | $0 |
| Operating Expenses | $7M |
| Cost & Expenses | $11M |
| OPERATING INCOME | $4M |
| Interest Income | $211.5K |
| Interest Expense | $0 |
| Other Income/Expenses | $745.5K |
| INCOME BEFORE TAX | $4M |
| Income Tax Expense | $387.1K |
| 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 | $240.5K |
| EBIT | $4M |
| EBITDA | $4M |
| EPS | $13 |
| EPS Diluted | $13 |
| Item | Amount |
|---|---|
| REVENUE | $15M |
| Cost of Revenue | $5M |
| GROSS PROFIT | $10M |
| R&D Expenses | $864.3K |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $6M |
| Other Expenses | $0 |
| Operating Expenses | $7M |
| Cost & Expenses | $11M |
| OPERATING INCOME | $4M |
| Interest Income | $211.5K |
| Interest Expense | $0 |
| Other Income/Expenses | $745.5K |
| INCOME BEFORE TAX | $4M |
| Income Tax Expense | $387.1K |
| 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 | $240.5K |
| EBIT | $4M |
| EBITDA | $4M |
| EPS | $13 |
| EPS Diluted | $13 |
| Item | Amount |
|---|---|
| Net Income | $4M |
| Depreciation & Amortization | $240.5K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$318.1K |
| Other Non-Cash Items | $135.5K |
| Change in Working Capital | -$3M |
| OPERATING CASH FLOW | $1M |
| Capital Expenditure | -$1M |
| Acquisitions (Net) | -$33.7K |
| Purchases of Investments | -$2M |
| Sales/Maturities of Investments | $4M |
| Other Investing Activities | -$14.5K |
| NET CASH FROM INVESTING | -$203.1K |
| Net Debt Issuance | -$723.8K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | -$1M |
| FREE CASH FLOW | $95.1K |
| Net Change in Cash | -$86.1K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $8M |
| Short-Term Investments | $0 |
| Net Receivables | $5M |
| Inventory | $0 |
| Other Current Assets | $88.4K |
| TOTAL CURRENT ASSETS | $14M |
| PP&E (Net) | $2M |
| Goodwill | $0 |
| Intangible Assets | $37.3K |
| Long-Term Investments | $0 |
| Tax Assets | $689.0K |
| Other Non-Current Assets | $1M |
| TOTAL NON-CURRENT ASSETS | $4M |
| TOTAL ASSETS | $18M |
| Account Payables | $117.1K |
| Short-Term Debt | $210.2K |
| Deferred Revenue | $74.0K |
| Other Current Liabilities | $889.7K |
| TOTAL CURRENT LIABILITIES | $2M |
| Long-Term Debt | $41.4K |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | -$41.4K |
| TOTAL NON-CURRENT LIABILITIES | $41.4K |
| TOTAL LIABILITIES | $2M |
| Common Stock | $2.2K |
| Additional Paid-In Capital | $12M |
| Retained Earnings | $3M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $71.0K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $15M |
| Minority Interest | -$46.6K |
| TOTAL EQUITY | $15M |
| TOTAL LIABILITIES & EQUITY | $18M |
| Total Debt | $292.9K |
| Net Debt | -$8M |
