03/20/2025 | Press release | Distributed by Public on 03/20/2025 12:01
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
|
| 2024 | 2023 | |||||||
|
Cash and cash equivalents
|
$
|
6,674
|
$
|
11,005
|
||||
|
Held-to-maturity securities, current
|
$ |
2,467
|
$
|
3,495
|
||||
|
Accounts receivable, net
|
$
|
3,631
|
$
|
3,941
|
||||
|
Working capital
|
$
|
565
|
$
|
6,499
|
||||
|
Cash ratio
|
0.51
|
0.86
|
||||||
|
Quick ratio
|
0.97
|
1.45
|
||||||
|
Current ratio
|
1.04
|
1.51
|
||||||
|
Held-to-maturity securities, non-current
|
$ |
8,758
|
$ | 700 | ||||
|
|
Year Ended December 31, | |||||||||||||||
|
|
2024 | 2023 | ||||||||||||||
|
|
% of Total
|
% of Total | ||||||||||||||
|
|
Amount
|
Revenue
|
Amount | Revenue | ||||||||||||
|
Operating revenues
|
$ |
19,809,881
|
100
|
%
|
$ |
18,931,931
|
100
|
%
|
||||||||
|
Operating expenses:
|
||||||||||||||||
|
Data and product costs
|
|
8,621,851
|
44
|
%
|
7,833,037
|
41
|
%
|
|||||||||
|
Selling, general and administrative expenses
|
9,536,492
|
48
|
%
|
9,223,031
|
49
|
%
|
||||||||||
|
Depreciation and amortization
|
401,996
|
2
|
%
|
383,767
|
2
|
%
|
||||||||||
|
Total operating expenses
|
18,560,339
|
94
|
%
|
17,439,835
|
92
|
%
|
||||||||||
|
Income from operations
|
1,249,542
|
6
|
%
|
1,492,096
|
8
|
%
|
||||||||||
|
Other income, net
|
918,572
|
5
|
%
|
715,330
|
4
|
%
|
||||||||||
|
Income before income taxes
|
2,168,114
|
11
|
%
|
2,207,426
|
12
|
%
|
||||||||||
|
Provision for income taxes
|
(493,212
|
)
|
(3
|
%)
|
(512,373
|
)
|
(3
|
%)
|
||||||||
|
Net income
|
$ |
1,674,902
|
8
|
%
|
$ |
1,695,053
|
9
|
%
|
||||||||
|
ITEM 8.
|
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
|
|
2024
|
2023
|
|||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
6,674,473
|
$
|
11,004,937
|
||||
|
Held-to-maturity securities
|
2,467,475 | 3,494,958 | ||||||
|
Accounts receivable, net of allowance for credit losses of $30,000
|
3,631,018
|
3,941,182
|
||||||
|
Other current assets
|
929,512
|
788,722
|
||||||
|
Total current assets
|
13,702,478
|
19,229,799
|
||||||
|
Held-to-maturity securities |
8,758,000 | 700,000 | ||||||
|
Property and equipment, net
|
497,560
|
557,634
|
||||||
|
Operating lease right-of-use asset
|
-
|
1,612,512
|
||||||
|
Goodwill
|
1,954,460
|
1,954,460
|
||||||
|
Other assets
|
-
|
18,110
|
||||||
|
Total assets
|
$
|
24,912,498
|
$
|
24,072,515
|
||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Unexpired subscription revenue
|
$
|
10,886,860
|
$
|
10,272,352
|
||||
|
Accounts payable
|
319,717
|
141,956
|
||||||
|
Current portion of operating lease liability
|
-
|
211,488
|
||||||
|
Accrued expenses
|
1,931,281
|
2,105,019
|
||||||
|
Total current liabilities
|
13,137,858
|
12,730,815
|
||||||
|
Deferred taxes on income, net
|
481,420
|
350,605
|
||||||
|
Unexpired subscription revenue, less current portion
|
151,474
|
68,523
|
||||||
|
Operating lease liability, less current portion
|
-
|
1,554,686
|
||||||
|
Total liabilities
|
13,770,752
|
14,704,629
|
||||||
|
Commitments and contingencies
|
||||||||
|
Stockholders' equity:
|
||||||||
|
Preferred stock, $0.01par value; authorized 5,000,000shares; none issued
|
-
|
-
|
||||||
|
Common stock, $0.01par value; authorized 32,500,000shares; issued and outstanding 10,722,401shares
|
107,224
|
107,224
|
||||||
|
Additional paid-in capital
|
30,106,731
|
30,007,773
|
||||||
|
Accumulated deficit
|
(19,072,209
|
)
|
(20,747,111
|
)
|
||||
|
Total stockholders' equity
|
11,141,746
|
9,367,886
|
||||||
|
Total liabilities and stockholders' equity
|
$
|
24,912,498
|
$
|
24,072,515
|
||||
|
2024
|
2023
|
|||||||
|
Operating revenues
|
$
|
19,809,881
|
$
|
18,931,931
|
||||
|
Operating expenses:
|
||||||||
|
Data and product costs
|
8,621,851
|
7,833,037
|
||||||
|
Selling, general and administrative expenses
|
9,536,492
|
9,223,031
|
||||||
|
Depreciation and amortization
|
401,996
|
383,767
|
||||||
|
Total operating expenses
|
18,560,339
|
17,439,835
|
||||||
|
Income from operations
|
1,249,542
|
1,492,096
|
||||||
|
Other income, net
|
918,572
|
715,330
|
||||||
|
Income before income taxes
|
2,168,114
|
2,207,426
|
||||||
|
Provision for income taxes
|
(493,212
|
)
|
(512,373
|
)
|
||||
|
Net income
|
$
|
1,674,902
|
$
|
1,695,053
|
||||
|
Net income per share:
|
||||||||
|
Basic
|
$
|
0.16
|
$
|
0.16
|
||||
|
Diluted
|
$
|
0.16
|
$
|
0.16
|
||||
|
Common Stock
|
Additional
Paid-in
|
Accumulated
|
Total
Stockholders'
|
|||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Deficit
|
Equity
|
||||||||||||||||
|
Balance January 1, 2023
|
10,722,401
|
$
|
107,224
|
$
|
29,904,675
|
$
|
(22,442,164
|
)
|
$
|
7,569,735
|
||||||||||
|
Net income
|
-
|
-
|
-
|
1,695,053
|
1,695,053
|
|||||||||||||||
|
Stock-based compensation
|
-
|
-
|
103,098
|
-
|
103,098
|
|||||||||||||||
|
Balance December 31, 2023
|
10,722,401
|
107,224
|
30,007,773
|
(20,747,111
|
)
|
9,367,886
|
||||||||||||||
|
Net income
|
- |
-
|
-
|
1,674,902
|
1,674,902
|
|||||||||||||||
|
Stock-based compensation
|
-
|
-
|
98,958
|
-
|
98,958
|
|||||||||||||||
|
Balance December 31, 2024
|
10,722,401
|
$
|
107,224
|
$
|
30,106,731
|
$
|
(19,072,209
|
)
|
$
|
11,141,746
|
||||||||||
|
|
2024
|
2023
|
||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income
|
$ | 1,674,902 | $ | 1,695,053 | ||||
|
Adjustments to reconcile net income to net cash provided by
|
||||||||
|
operating activities:
|
||||||||
|
Amortization of bond discount
|
(206,859 | ) | (164,531 | ) | ||||
|
Depreciation and amortization
|
401,996 | 383,767 | ||||||
|
Operating lease right-of-use asset, net
|
1,670 | 10,040 | ||||||
|
Gain on lease remeasurement
|
(155,332 | ) | - | |||||
|
Loss on disposal of property and equipment
|
36,792 | - | ||||||
|
Stock-based compensation
|
98,958 | 103,098 | ||||||
|
Deferred income taxes
|
130,815 | 18,039 | ||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable, net
|
310,164 | (440,923 | ) | |||||
|
Other current assets
|
(140,790 | ) | (137,444 | ) | ||||
|
Other noncurrent assets
|
18,110 | - | ||||||
|
Unexpired subscription revenue
|
697,459 | 197,462 | ||||||
|
Accounts payable
|
177,761 | (103,897 | ) | |||||
|
Accrued expenses
|
(173,738 | ) | (111,357 | ) | ||||
|
Net cash provided by operating activities
|
2,871,908 | 1,449,307 | ||||||
|
Cash flows from investing activities:
|
||||||||
|
Proceeds from held-to-maturity securities
|
3,572,000 | 5,010,000 | ||||||
|
Purchase of held-to-maturity securities
|
(10,395,658 | ) | (5,017,103 | ) | ||||
|
Purchase of property and equipment
|
(378,714 | ) | (303,895 | ) | ||||
|
Net cash used in investing activities
|
(7,202,372
|
)
|
(310,998
|
)
|
||||
|
Net (decrease) increase in cash and cash equivalents
|
(4,330,464
|
)
|
1,138,309
|
|||||
|
Cash and cash equivalents at beginning of year
|
11,004,937
|
9,866,628
|
||||||
|
Cash and cash equivalents at end of year
|
$
|
6,674,473
|
$
|
11,004,937
|
||||
|
Supplemental disclosure of cash flow information:
|
||||||||
|
Cash paid, net during the year for:
|
||||||||
|
Income taxes
|
$
|
611,882
|
$
|
468,000
|
||||
|
|
• |
Furniture and fixtures; computer equipment and software -- 1 to 10 years
|
|
|
• |
Leasehold improvements -- lower of estimated useful life or term of lease (i.e., 2 to 7 years)
|
|
December 31, 2024
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Cash and cash equivalents
|
$
|
6,674,473
|
$
|
-
|
$
|
-
|
$
|
6,674,473
|
||||||||
|
Held-to-maturity securities |
11,225,475 | - | - | 11,225,475 | ||||||||||||
|
|
$ |
17,899,948 |
$ |
- |
$ |
- |
$ |
17,899,948 | ||||||||
|
December 31, 2023
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Cash and cash equivalents
|
$
|
11,004,937
|
$
|
-
|
$
|
-
|
$
|
11,004,937
|
||||||||
| Held-to-maturity securities | 4,194,958 | - | - | 4,194,958 | ||||||||||||
|
|
$ | 15,199,895 | $ | - | $ | - | $ | 15,199,895 | ||||||||
|
December 31, 2024 |
||||||||||||
|
Amortized Cost
|
Gross Unrealized Gain (Loss)
|
Fair Value
|
||||||||||
|
Held-to-maturity securities
|
||||||||||||
|
U.S. Treasury securities
|
$
|
11,225,475
|
$
|
227,525
|
$
|
11,453,000
|
||||||
|
December 31, 2023 |
||||||||||||
|
Amortized Cost
|
Gross Unrealized Gain (Loss)
|
Fair Value
|
||||||||||
|
Held-to-maturity securities
|
||||||||||||
|
U.S. Treasury securities
|
$
|
4,194,958
|
$
|
77,042
|
$
|
4,272,000
|
||||||
|
2024 |
2023 | |||||||
|
Held-to-maturity securities:
|
||||||||
|
Due in one year or less
|
$
|
2,467,475
|
$ | 3,494,958 | ||||
| Due in 12 - 24 months | 8,758,000 | 700,000 | ||||||
| $ | 11,225,475 |
$ |
4,194,958 | |||||
|
2024
|
2023
|
|||||||
|
Current:
|
||||||||
|
Federal
|
$
|
342,222
|
$
|
478,379
|
||||
|
State
|
20,175
|
15,955
|
||||||
|
Current
|
362,397 | 494,334 | ||||||
|
Deferred:
|
||||||||
|
Federal
|
130,164
|
16,754
|
||||||
|
State
|
651
|
1,285
|
||||||
|
Deferred
|
130,815 | 18,039 | ||||||
| Income tax expense |
$
|
493,212
|
$
|
512,373
|
||||
|
2024
|
2023
|
|||||||
|
Computed "expected" expense
|
$
|
455,201
|
$
|
476,239
|
||||
|
Permanent differences
|
22,157
|
24,056
|
||||||
|
State and local income tax expense
|
11,510
|
17,537
|
||||||
|
True-up of current taxes
|
736
|
(123,523
|
)
|
|||||
|
True-up of deferred taxes
|
4,465
|
117,464
|
||||||
|
Change in state apportionment
|
(857
|
)
|
600
|
|||||
|
Income tax expense
|
$
|
493,212
|
$
|
512,373
|
||||
|
2024
|
2023
|
|||||||
|
Deferred tax assets:
|
||||||||
|
Stock options
|
$
|
25,411
|
$
|
22,830
|
||||
|
Accrued vacation
|
-
|
109,955
|
||||||
|
Allowance for credit losses
|
6,570
|
6,557
|
||||||
|
Deferred revenue
|
-
|
1,007
|
||||||
|
Deferred rent
|
-
|
28,224
|
||||||
|
Net operating loss
|
5,613 | - | ||||||
|
Other
|
-
|
929
|
||||||
|
Total deferred tax assets
|
37,594
|
169,502
|
||||||
|
Deferred tax liabilities:
|
||||||||
|
Goodwill
|
(428,036
|
)
|
(427,204
|
)
|
||||
|
Fixed assets
|
(90,978
|
)
|
(92,903
|
)
|
||||
|
Total deferred tax liabilities
|
(519,014
|
)
|
(520,107
|
)
|
||||
|
Net deferred tax liabilities
|
$
|
(481,420
|
)
|
$
|
(350,605
|
)
|
||
|
Number
of Shares
|
Weighted
Average
Exercise
Price
|
|||||||
|
Outstanding at January 1, 2023
|
627,600
|
$
|
2.00
|
|||||
|
Granted
|
118,950
|
2.86
|
||||||
|
Expired
|
- | 0.00 | ||||||
|
Forfeited
|
(32,500
|
)
|
2.14
|
|||||
|
Outstanding at December 31, 2023
|
714,050
|
$
|
2.14
|
|||||
|
Granted
|
76,850
|
2.21
|
||||||
|
Expired
|
(3,000
|
)
|
2.90
|
|
||||
|
Forfeited
|
(27,750
|
)
|
1.94
|
|||||
|
Outstanding at December 31, 2024
|
760,150
|
$
|
2.15
|
|||||
|
2024
|
2023
|
|||||||
|
Data and product costs
|
$
|
31,619
|
$
|
38,110
|
||||
|
Selling, general and administrative costs
|
67,339
|
64,988
|
||||||
|
$
|
98,958
|
$
|
103,098
|
|||||
|
2024
|
2023
|
|||||||
|
|
||||||||
|
Risk-free interest rate
|
4.20
|
%
|
3.80
|
%
|
||||
|
Expected volatility factor
|
63.81
|
%
|
74.56
|
%
|
||||
|
Expected dividends
|
0.00
|
0.00
|
||||||
|
Expected life of the option (years)
|
6.00
|
7.40
|
||||||
|
Options Outstanding
|
Options Exercisable
|
||||||||||||||||||||
|
Range of
Exercise Prices
|
Number
Outstanding
|
Weighted
Average
Remaining
Contractual
Life
(in years)
|
Weighted
Average
Exercise
Price
|
Number
Exercisable
|
Weighted
Average
Exercise
Price
|
||||||||||||||||
|
$ 1.00 - $ 2.00
|
289,000
|
4.92
|
$
|
1.58
|
157,220
|
$ |
1.53
|
||||||||||||||
|
$ 2.01 - $ 3.00
|
416,150
|
4.11
|
$
|
2.41
|
192,020
|
$
|
2.47
|
||||||||||||||
|
$ 3.01 - $ 6.00
|
55,000
|
7.67
|
$
|
3.16
|
5,000
|
$
|
4.00
|
||||||||||||||
|
760,150
|
4.68
|
$
|
2.15
|
354,240
|
$
|
2.08
|
|||||||||||||||
|
Number
of Shares
|
Weighted
Average Grant
Date Fair Value
|
|||||||
|
Non-vested, beginning of year
|
502,390
|
$
|
1.27
|
|||||
|
Granted
|
76,850
|
1.36
|
||||||
|
Vested
|
(148,080
|
)
|
0.97
|
|||||
|
Terminated or expired
|
(25,250
|
)
|
1.18
|
|||||
|
Non-vested, end of year
|
405,910
|
$
|
1.39
|
|||||
|
2024
|
2023
|
|||||||
|
Computer equipment and software
|
$
|
1,335,350
|
$
|
2,748,129
|
||||
|
Furniture and fixtures
|
21,393
|
544,021
|
||||||
|
Leasehold improvements
|
-
|
284,746
|
||||||
|
1,356,743
|
3,576,896
|
|||||||
|
Less accumulated depreciation and amortization
|
(859,183
|
)
|
(3,019,262
|
)
|
||||
|
Property and equipment, net |
$
|
497,560
|
$
|
557,634
|
||||
|
2024
|
2023
|
|||||||
|
Net income
|
$
|
1,674,902
|
$
|
1,695,053
|
||||
|
Weighted average common shares outstanding - basic
|
10,722,401
|
10,722,401
|
||||||
|
Potential shares exercisable under stock option plans
|
279,726
|
315,862
|
||||||
|
Less: Shares which could be repurchased under treasury stock method
|
(219,505
|
)
|
(241,141
|
)
|
||||
|
Weighted average common shares outstanding - diluted
|
10,782,622
|
10,797,122
|
||||||
|
Net income per share:
|
||||||||
|
Basic
|
$
|
0.16
|
$
|
0.16
|
||||
|
Diluted
|
$
|
0.16
|
$
|
0.16
|
||||
|
2024
|
2023
|
|||||||
|
Segment operating revenues
|
$
|
19,809,881
|
$
|
18,931,931
|
||||
|
Less:
|
||||||||
|
Significant segment expenses
|
||||||||
|
Data and product costs
|
||||||||
|
Employee expenses
|
5,476,111
|
5,008,498
|
||||||
|
Data feed expenses
|
1,955,210
|
1,947,327
|
||||||
|
Hosting and computer services expenses
|
239,101
|
153,388
|
||||||
|
Other data and product costs
|
951,429
|
723,824
|
||||||
|
Data and product costs subtotal
|
8,621,851
|
7,833,037
|
||||||
|
Selling, general and administrative expenses
|
||||||||
|
Marketing expenses (1)
|
844,939
|
854,500
|
||||||
|
Employee expenses
|
7,161,422
|
6,959,539
|
||||||
|
Professional fee expenses
|
647,884
|
469,941
|
||||||
|
Occupancy expenses (2)
|
429,532
|
442,910
|
||||||
|
Other general and administrative expenses
|
452,715
|
496,141
|
||||||
|
Selling, general and administrative expenses subtotal
|
9,536,492
|
9,223,031
|
||||||
|
Other significant segment items
|
||||||||
|
Depreciation and amortization
|
401,996
|
383,767
|
||||||
|
Other (income), net
|
(918,572
|
)
|
(715,330
|
)
|
||||
|
Provision for income taxes
|
493,212
|
512,373
|
||||||
|
Segment net income
|
$
|
1,674,902
|
$
|
1,695,053
|
||||
|
(1)
|
Marketing expenses include vendors, trade show conferences, and promotional materials.
|
|
(2)
|
Occupancy expenses include rent, utilities, repairs, and office supplies.
|