| Metric | FY 2021 | Prior Q | FY 2020 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $454M | — | $392M | — | 15.9% |
| Op. Income | $220M | — | $114M | — | 91.9% |
| Gross Margin | 80.0% | — | 50.4% | — | 29.6pp |
| Net Margin | 39.2% | — | 24.0% | — | 15.2pp |
| EPS (Diluted) | $7.56 | — | $3.95 | — | 91.4% |
| Free Cash Flow | $205M | — | $212M | — | -3.2% |
| Item | Amount |
|---|---|
| REVENUE | $454M |
| Cost of Revenue | $91M |
| GROSS PROFIT | $363M |
| R&D Expenses | $0 |
| Selling & Marketing | $57M |
| General & Administrative | $34M |
| SG&A Expenses | $91M |
| Other Expenses | $53M |
| Operating Expenses | $144M |
| Cost & Expenses | $234M |
| OPERATING INCOME | $220M |
| Interest Income | $519M |
| Interest Expense | $54M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $220M |
| Income Tax Expense | $42M |
| Net Income from Continuing Ops | $178M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $178M |
| Net Income Deductions | -$2M |
| BOTTOM LINE NET INCOME | $158M |
| D&A | $2M |
| EBIT | $220M |
| EBITDA | $222M |
| EPS | $10 |
| EPS Diluted | $8 |
| Item | Amount |
|---|---|
| REVENUE | $454M |
| Cost of Revenue | $91M |
| GROSS PROFIT | $363M |
| R&D Expenses | $0 |
| Selling & Marketing | $57M |
| General & Administrative | $34M |
| SG&A Expenses | $91M |
| Other Expenses | $53M |
| Operating Expenses | $144M |
| Cost & Expenses | $234M |
| OPERATING INCOME | $220M |
| Interest Income | $519M |
| Interest Expense | $54M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $220M |
| Income Tax Expense | $42M |
| Net Income from Continuing Ops | $178M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $178M |
| Net Income Deductions | -$2M |
| BOTTOM LINE NET INCOME | $158M |
| D&A | $2M |
| EBIT | $220M |
| EBITDA | $222M |
| EPS | $10 |
| EPS Diluted | $8 |
| Item | Amount |
|---|---|
| Net Income | $178M |
| Depreciation & Amortization | $2M |
| Stock-Based Compensation | $3M |
| Deferred Income Tax | -$96M |
| Other Non-Cash Items | $209M |
| Change in Working Capital | -$84M |
| OPERATING CASH FLOW | $212M |
| Capital Expenditure | -$7M |
| Acquisitions (Net) | $1M |
| Purchases of Investments | -$398.0K |
| Sales/Maturities of Investments | $560.0K |
| Other Investing Activities | -$469M |
| NET CASH FROM INVESTING | -$475M |
| Net Debt Issuance | $480M |
| Common Stock Repurchased | -$25M |
| Common Dividends Paid | $0 |
| Other Financing Activities | $2M |
| NET CASH FROM FINANCING | $510M |
| FREE CASH FLOW | $205M |
| Net Change in Cash | $248M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $410M |
| Short-Term Investments | $0 |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $425M |
| PP&E (Net) | $11M |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $1.4B |
| Tax Assets | $0 |
| Other Non-Current Assets | $97M |
| TOTAL NON-CURRENT ASSETS | $1.5B |
| TOTAL ASSETS | $1.9B |
| Account Payables | $42M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $42M |
| Long-Term Debt | $1.4B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $187M |
| TOTAL NON-CURRENT LIABILITIES | $1.6B |
| TOTAL LIABILITIES | $1.7B |
| Common Stock | $0 |
| Additional Paid-In Capital | $228M |
| Retained Earnings | $60M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $288M |
| Minority Interest | -$500.0K |
| TOTAL EQUITY | $287M |
| TOTAL LIABILITIES & EQUITY | $1.9B |
| Total Debt | $1.4B |
| Net Debt | $1.0B |