| Metric | FY 2021 | Prior Q | FY 2020 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $156M | — | $164M | — | -4.5% |
| Op. Income | $36M | — | -$45M | — | 179.2% |
| Gross Margin | 84.1% | — | 67.1% | — | 17.0pp |
| Net Margin | 20.2% | — | -28.0% | — | 48.2pp |
| EPS (Diluted) | $1.20 | — | $-1.74 | — | 169.0% |
| Free Cash Flow | $69M | — | -$2M | — | 2958.2% |
| Item | Amount |
|---|---|
| REVENUE | $156M |
| Cost of Revenue | $25M |
| GROSS PROFIT | $132M |
| R&D Expenses | $0 |
| Selling & Marketing | $952.0K |
| General & Administrative | $56M |
| SG&A Expenses | $57M |
| Other Expenses | $39M |
| Operating Expenses | $96M |
| Cost & Expenses | $121M |
| OPERATING INCOME | $36M |
| Interest Income | $134M |
| Interest Expense | $23M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $36M |
| Income Tax Expense | $4M |
| Net Income from Continuing Ops | $32M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $32M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $31M |
| D&A | $6M |
| EBIT | $36M |
| EBITDA | $42M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $156M |
| Cost of Revenue | $25M |
| GROSS PROFIT | $132M |
| R&D Expenses | $0 |
| Selling & Marketing | $952.0K |
| General & Administrative | $56M |
| SG&A Expenses | $57M |
| Other Expenses | $39M |
| Operating Expenses | $96M |
| Cost & Expenses | $121M |
| OPERATING INCOME | $36M |
| Interest Income | $134M |
| Interest Expense | $23M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $36M |
| Income Tax Expense | $4M |
| Net Income from Continuing Ops | $32M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $32M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $31M |
| D&A | $6M |
| EBIT | $36M |
| EBITDA | $42M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $32M |
| Depreciation & Amortization | $6M |
| Stock-Based Compensation | $1M |
| Deferred Income Tax | $5M |
| Other Non-Cash Items | $28M |
| Change in Working Capital | $6M |
| OPERATING CASH FLOW | $78M |
| Capital Expenditure | -$8M |
| Acquisitions (Net) | -$74M |
| Purchases of Investments | -$467M |
| Sales/Maturities of Investments | $307M |
| Other Investing Activities | $135M |
| NET CASH FROM INVESTING | -$106M |
| Net Debt Issuance | -$28M |
| Common Stock Repurchased | -$157.0K |
| Common Dividends Paid | $0 |
| Other Financing Activities | $93M |
| NET CASH FROM FINANCING | $65M |
| FREE CASH FLOW | $69M |
| Net Change in Cash | $36M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $278M |
| Short-Term Investments | $922M |
| Net Receivables | $0 |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $1.2B |
| PP&E (Net) | $75M |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $2.7B |
| Tax Assets | $0 |
| Other Non-Current Assets | $142M |
| TOTAL NON-CURRENT ASSETS | $2.9B |
| TOTAL ASSETS | $4.1B |
| Account Payables | $0 |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | $3.7B |
| TOTAL CURRENT LIABILITIES | $3.7B |
| Long-Term Debt | $7M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $21M |
| TOTAL NON-CURRENT LIABILITIES | $28M |
| TOTAL LIABILITIES | $3.7B |
| Common Stock | $26M |
| Additional Paid-In Capital | $144M |
| Retained Earnings | $235M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $2M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $408M |
| Minority Interest | $0 |
| TOTAL EQUITY | $408M |
| TOTAL LIABILITIES & EQUITY | $4.1B |
| Total Debt | $7M |
| Net Debt | -$271M |