| Metric | FY 2016 | Prior Q | FY 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $29M | — | $28M | — | 3.8% |
| Op. Income | $7M | — | $7M | — | 12.4% |
| Gross Margin | 89.0% | — | 88.8% | — | 0.3pp |
| Net Margin | 18.8% | — | 17.2% | — | 1.6pp |
| EPS (Diluted) | $1.07 | — | $0.96 | — | 11.5% |
| Free Cash Flow | $9M | — | $5M | — | 95.9% |
| Item | Amount |
|---|---|
| REVENUE | $29M |
| Cost of Revenue | $3M |
| GROSS PROFIT | $26M |
| R&D Expenses | $0 |
| Selling & Marketing | $380.8K |
| General & Administrative | $10M |
| SG&A Expenses | $11M |
| Other Expenses | $8M |
| Operating Expenses | $19M |
| Cost & Expenses | $22M |
| OPERATING INCOME | $7M |
| Interest Income | $24M |
| Interest Expense | $3M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $7M |
| Income Tax Expense | $2M |
| Net Income from Continuing Ops | $5M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $5M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $5M |
| D&A | $1M |
| EBIT | $7M |
| EBITDA | $9M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $29M |
| Cost of Revenue | $3M |
| GROSS PROFIT | $26M |
| R&D Expenses | $0 |
| Selling & Marketing | $380.8K |
| General & Administrative | $10M |
| SG&A Expenses | $11M |
| Other Expenses | $8M |
| Operating Expenses | $19M |
| Cost & Expenses | $22M |
| OPERATING INCOME | $7M |
| Interest Income | $24M |
| Interest Expense | $3M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $7M |
| Income Tax Expense | $2M |
| Net Income from Continuing Ops | $5M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $5M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $5M |
| D&A | $1M |
| EBIT | $7M |
| EBITDA | $9M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $5M |
| Depreciation & Amortization | $1M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | -$172.6K |
| Other Non-Cash Items | $2M |
| Change in Working Capital | $298.9K |
| OPERATING CASH FLOW | $9M |
| Capital Expenditure | -$452.0K |
| Acquisitions (Net) | -$948.0K |
| Purchases of Investments | -$64M |
| Sales/Maturities of Investments | $50M |
| Other Investing Activities | -$30M |
| NET CASH FROM INVESTING | -$45M |
| Net Debt Issuance | $21M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$2M |
| Other Financing Activities | $18M |
| NET CASH FROM FINANCING | $37M |
| FREE CASH FLOW | $9M |
| Net Change in Cash | $762.4K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $11M |
| Short-Term Investments | $34M |
| Net Receivables | $2M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $46M |
| PP&E (Net) | $11M |
| Goodwill | $12M |
| Intangible Assets | $272.7K |
| Long-Term Investments | $532M |
| Tax Assets | $0 |
| Other Non-Current Assets | $36M |
| TOTAL NON-CURRENT ASSETS | $591M |
| TOTAL ASSETS | $638M |
| Account Payables | $3M |
| Short-Term Debt | $30M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $505M |
| TOTAL CURRENT LIABILITIES | $541M |
| Long-Term Debt | $44M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | -$3M |
| TOTAL NON-CURRENT LIABILITIES | $42M |
| TOTAL LIABILITIES | $583M |
| Common Stock | $13M |
| Additional Paid-In Capital | $31M |
| Retained Earnings | $11M |
| Treasury Stock | -$3M |
| Accum. Other Comp. Income | -$90.8K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $54M |
| Minority Interest | $0 |
| TOTAL EQUITY | $54M |
| TOTAL LIABILITIES & EQUITY | $638M |
| Total Debt | $75M |
| Net Debt | $64M |
