| Metric | FY 2016 | Prior Q | FY 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $58M | — | $42M | — | 36.4% |
| Op. Income | $40M | — | $29M | — | 38.9% |
| Gross Margin | 76.4% | — | 100.0% | — | -23.6pp |
| Net Margin | 157.5% | — | -96.7% | — | 254.2pp |
| EPS (Diluted) | $5.61 | — | $-2.96 | — | 289.5% |
| Free Cash Flow | $35M | — | -$77M | — | 145.5% |
| Item | Amount |
|---|---|
| REVENUE | $58M |
| Cost of Revenue | $14M |
| GROSS PROFIT | $44M |
| R&D Expenses | $1 |
| Selling & Marketing | $0 |
| General & Administrative | $15M |
| SG&A Expenses | $15M |
| Other Expenses | $0 |
| Operating Expenses | $15M |
| Cost & Expenses | -$33M |
| OPERATING INCOME | $40M |
| Interest Income | $8M |
| Interest Expense | $0 |
| Other Income/Expenses | $50M |
| INCOME BEFORE TAX | $91M |
| Income Tax Expense | $384.8K |
| Net Income from Continuing Ops | $91M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $384.8K |
| NET INCOME | $91M |
| Net Income Deductions | $384.8K |
| BOTTOM LINE NET INCOME | $91M |
| D&A | -$33M |
| EBIT | $91M |
| EBITDA | $51M |
| EPS | $6 |
| EPS Diluted | $6 |
| Item | Amount |
|---|---|
| REVENUE | $58M |
| Cost of Revenue | $14M |
| GROSS PROFIT | $44M |
| R&D Expenses | $1 |
| Selling & Marketing | $0 |
| General & Administrative | $15M |
| SG&A Expenses | $15M |
| Other Expenses | $0 |
| Operating Expenses | $15M |
| Cost & Expenses | -$33M |
| OPERATING INCOME | $40M |
| Interest Income | $8M |
| Interest Expense | $0 |
| Other Income/Expenses | $50M |
| INCOME BEFORE TAX | $91M |
| Income Tax Expense | $384.8K |
| Net Income from Continuing Ops | $91M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $384.8K |
| NET INCOME | $91M |
| Net Income Deductions | $384.8K |
| BOTTOM LINE NET INCOME | $91M |
| D&A | -$33M |
| EBIT | $91M |
| EBITDA | $51M |
| EPS | $6 |
| EPS Diluted | $6 |
| Item | Amount |
|---|---|
| Net Income | $91M |
| Depreciation & Amortization | $0 |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$61M |
| Change in Working Capital | $3M |
| OPERATING CASH FLOW | $35M |
| Capital Expenditure | $0 |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$282M |
| Sales/Maturities of Investments | $164M |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | -$117M |
| Net Debt Issuance | $35M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$35M |
| Other Financing Activities | $87M |
| NET CASH FROM FINANCING | $87M |
| FREE CASH FLOW | $35M |
| Net Change in Cash | $4M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $26M |
| Short-Term Investments | $0 |
| Net Receivables | $456.5K |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $38M |
| PP&E (Net) | $0 |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $411M |
| Tax Assets | $448M |
| Other Non-Current Assets | -$448M |
| TOTAL NON-CURRENT ASSETS | $411M |
| TOTAL ASSETS | $448M |
| Account Payables | $124.3K |
| Short-Term Debt | $0 |
| Deferred Revenue | -$291M |
| Other Current Liabilities | $11M |
| TOTAL CURRENT LIABILITIES | $15M |
| Long-Term Debt | $145M |
| Deferred Revenue NC | $160M |
| Deferred Tax Liabilities | -$134M |
| Other Non-Current Liabilities | $0 |
| TOTAL NON-CURRENT LIABILITIES | $145M |
| TOTAL LIABILITIES | $160M |
| Common Stock | $0 |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $288M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $288M |
| Other Equity | $304M |
| TOTAL STOCKHOLDERS' EQUITY | $448M |
| Minority Interest | $119M |
| TOTAL EQUITY | $567M |
| TOTAL LIABILITIES & EQUITY | $145M |
| Total Debt | $145M |
| Net Debt | $119M |