| Metric | FY 2020 | Prior Q | FY 2019 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $255M | — | $250M | — | 1.9% |
| Op. Income | $55M | — | $47M | — | 17.3% |
| Gross Margin | 67.7% | — | 56.8% | — | 10.9pp |
| Net Margin | 16.6% | — | 14.4% | — | 2.1pp |
| EPS (Diluted) | $1.74 | — | $1.01 | — | 72.3% |
| Free Cash Flow | $59M | — | $67M | — | -11.7% |
| Item | Amount |
|---|---|
| REVENUE | $255M |
| Cost of Revenue | $82M |
| GROSS PROFIT | $173M |
| R&D Expenses | $0 |
| Selling & Marketing | $1M |
| General & Administrative | $67M |
| SG&A Expenses | $68M |
| Other Expenses | $49M |
| Operating Expenses | $118M |
| Cost & Expenses | $200M |
| OPERATING INCOME | $55M |
| Interest Income | $234M |
| Interest Expense | $56M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $55M |
| Income Tax Expense | $13M |
| Net Income from Continuing Ops | $42M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $42M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $37M |
| D&A | $5M |
| EBIT | $55M |
| EBITDA | $60M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| REVENUE | $255M |
| Cost of Revenue | $82M |
| GROSS PROFIT | $173M |
| R&D Expenses | $0 |
| Selling & Marketing | $1M |
| General & Administrative | $67M |
| SG&A Expenses | $68M |
| Other Expenses | $49M |
| Operating Expenses | $118M |
| Cost & Expenses | $200M |
| OPERATING INCOME | $55M |
| Interest Income | $234M |
| Interest Expense | $56M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $55M |
| Income Tax Expense | $13M |
| Net Income from Continuing Ops | $42M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $42M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $37M |
| D&A | $5M |
| EBIT | $55M |
| EBITDA | $60M |
| EPS | $2 |
| EPS Diluted | $2 |
| Item | Amount |
|---|---|
| Net Income | $42M |
| Depreciation & Amortization | $5M |
| Stock-Based Compensation | $7M |
| Deferred Income Tax | -$2M |
| Other Non-Cash Items | $39M |
| Change in Working Capital | -$31M |
| OPERATING CASH FLOW | $60M |
| Capital Expenditure | -$954.0K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$220M |
| Sales/Maturities of Investments | $248M |
| Other Investing Activities | -$351M |
| NET CASH FROM INVESTING | -$324M |
| Net Debt Issuance | $122M |
| Common Stock Repurchased | -$35M |
| Common Dividends Paid | -$19M |
| Other Financing Activities | $173M |
| NET CASH FROM FINANCING | $353M |
| FREE CASH FLOW | $59M |
| Net Change in Cash | $88M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $244M |
| Short-Term Investments | $539M |
| Net Receivables | $35M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $828M |
| PP&E (Net) | $53M |
| Goodwill | $56M |
| Intangible Assets | $3M |
| Long-Term Investments | $5.6B |
| Tax Assets | $0 |
| Other Non-Current Assets | $231M |
| TOTAL NON-CURRENT ASSETS | $6.0B |
| TOTAL ASSETS | $6.8B |
| Account Payables | $0 |
| Short-Term Debt | $1M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $4.5B |
| TOTAL CURRENT LIABILITIES | $4.5B |
| Long-Term Debt | $1.4B |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $76M |
| TOTAL NON-CURRENT LIABILITIES | $1.6B |
| TOTAL LIABILITIES | $6.1B |
| Common Stock | $348.0K |
| Additional Paid-In Capital | $278M |
| Retained Earnings | $601M |
| Treasury Stock | -$287M |
| Accum. Other Comp. Income | -$6M |
| Other Equity | -$1M |
| TOTAL STOCKHOLDERS' EQUITY | $701M |
| Minority Interest | $0 |
| TOTAL EQUITY | $701M |
| TOTAL LIABILITIES & EQUITY | $6.8B |
| Total Debt | $1.5B |
| Net Debt | $1.2B |