| Metric | FY 2021 | Prior Q | FY 2020 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $25M | — | — | — | — |
| Op. Income | $7M | — | — | — | — |
| Gross Margin | 42.7% | — | — | — | — |
| Net Margin | 28.8% | — | — | — | — |
| EPS (Diluted) | $0.27 | — | — | — | — |
| Free Cash Flow | $6M | — | — | — | — |
| Item | Amount |
|---|---|
| REVENUE | $25M |
| Cost of Revenue | $14M |
| GROSS PROFIT | $10M |
| R&D Expenses | $0 |
| Selling & Marketing | $25.4K |
| General & Administrative | $3M |
| SG&A Expenses | $3M |
| Other Expenses | $379.8K |
| Operating Expenses | $3M |
| Cost & Expenses | $18M |
| OPERATING INCOME | $7M |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $28.4K |
| INCOME BEFORE TAX | $7M |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | $7M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $7M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $7M |
| D&A | $379.8K |
| EBIT | $7M |
| EBITDA | $7M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $25M |
| Cost of Revenue | $14M |
| GROSS PROFIT | $10M |
| R&D Expenses | $0 |
| Selling & Marketing | $25.4K |
| General & Administrative | $3M |
| SG&A Expenses | $3M |
| Other Expenses | $379.8K |
| Operating Expenses | $3M |
| Cost & Expenses | $18M |
| OPERATING INCOME | $7M |
| Interest Income | $0 |
| Interest Expense | $0 |
| Other Income/Expenses | $28.4K |
| INCOME BEFORE TAX | $7M |
| Income Tax Expense | $0 |
| Net Income from Continuing Ops | $7M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $7M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $7M |
| D&A | $379.8K |
| EBIT | $7M |
| EBITDA | $7M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $7M |
| Depreciation & Amortization | $379.8K |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $0 |
| Change in Working Capital | -$588.8K |
| OPERATING CASH FLOW | $7M |
| Capital Expenditure | -$707.9K |
| Acquisitions (Net) | $1M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | $379.1K |
| Net Debt Issuance | $509.2K |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$7M |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | -$7M |
| FREE CASH FLOW | $6M |
| Net Change in Cash | $329.7K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $450.8K |
| Short-Term Investments | $0 |
| Net Receivables | $390.1K |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $954.2K |
| PP&E (Net) | $939.9K |
| Goodwill | $27M |
| Intangible Assets | $3M |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $10.2K |
| TOTAL NON-CURRENT ASSETS | $31M |
| TOTAL ASSETS | $32M |
| Account Payables | $675.7K |
| Short-Term Debt | $204.4K |
| Deferred Revenue | $0 |
| Other Current Liabilities | $56.1K |
| TOTAL CURRENT LIABILITIES | $1M |
| Long-Term Debt | $539.3K |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $539.3K |
| TOTAL LIABILITIES | $2M |
| Common Stock | $31M |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $0 |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$340.2K |
| Other Equity | -$1 |
| TOTAL STOCKHOLDERS' EQUITY | $31M |
| Minority Interest | $0 |
| TOTAL EQUITY | $31M |
| TOTAL LIABILITIES & EQUITY | $32M |
| Total Debt | $743.7K |
| Net Debt | $292.8K |
