| Metric | FY 2016 | Prior Q | FY 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $323M | — | $344M | — | -6.0% |
| Op. Income | -$3M | — | $13M | — | -123.3% |
| Gross Margin | 87.5% | — | 83.7% | — | 3.8pp |
| Net Margin | -2.4% | — | 3.0% | — | -5.4pp |
| EPS (Diluted) | $-0.13 | — | $0.17 | — | -176.5% |
| Free Cash Flow | -$17M | — | -$8M | — | -112.5% |
| Item | Amount |
|---|---|
| REVENUE | $323M |
| Cost of Revenue | $40M |
| GROSS PROFIT | $283M |
| R&D Expenses | $21M |
| Selling & Marketing | $176M |
| General & Administrative | $54M |
| SG&A Expenses | $230M |
| Other Expenses | $56M |
| Operating Expenses | $286M |
| Cost & Expenses | $326M |
| OPERATING INCOME | -$3M |
| Interest Income | $0 |
| Interest Expense | $894.0K |
| Other Income/Expenses | -$2M |
| INCOME BEFORE TAX | -$8M |
| Income Tax Expense | $43.0K |
| Net Income from Continuing Ops | $11M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$8M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $13M |
| D&A | $12M |
| EBIT | $23M |
| EBITDA | $36M |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$8M |
| Depreciation & Amortization | $13M |
| Stock-Based Compensation | $15M |
| Deferred Income Tax | $22.0K |
| Other Non-Cash Items | $836.0K |
| Change in Working Capital | -$19M |
| OPERATING CASH FLOW | $2M |
| Capital Expenditure | -$19M |
| Acquisitions (Net) | $14M |
| Purchases of Investments | -$17M |
| Sales/Maturities of Investments | $25M |
| Other Investing Activities | -$14M |
| NET CASH FROM INVESTING | -$11M |
| Net Debt Issuance | $33M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$5M |
| NET CASH FROM FINANCING | -$453.0K |
| FREE CASH FLOW | -$17M |
| Net Change in Cash | -$10M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $36M |
| Short-Term Investments | $17M |
| Net Receivables | $19M |
| Inventory | $0 |
| Other Current Assets | $2M |
| TOTAL CURRENT ASSETS | $64M |
| PP&E (Net) | $24M |
| Goodwill | $171M |
| Intangible Assets | $11M |
| Long-Term Investments | $0 |
| Tax Assets | $15M |
| Other Non-Current Assets | $11M |
| TOTAL NON-CURRENT ASSETS | $232M |
| TOTAL ASSETS | $296M |
| Account Payables | $12M |
| Short-Term Debt | $3M |
| Deferred Revenue | $19M |
| Other Current Liabilities | $26M |
| TOTAL CURRENT LIABILITIES | $68M |
| Long-Term Debt | $47M |
| Deferred Revenue NC | $2M |
| Deferred Tax Liabilities | $2M |
| Other Non-Current Liabilities | -$241.0K |
| TOTAL NON-CURRENT LIABILITIES | $51M |
| TOTAL LIABILITIES | $119M |
| Common Stock | $68.0K |
| Additional Paid-In Capital | $290M |
| Retained Earnings | -$262M |
| Treasury Stock | -$24M |
| Accum. Other Comp. Income | -$2M |
| Other Equity | $150M |
| TOTAL STOCKHOLDERS' EQUITY | $153M |
| Minority Interest | $23M |
| TOTAL EQUITY | $176M |
| TOTAL LIABILITIES & EQUITY | $296M |
| Total Debt | $50M |
| Net Debt | $13M |
