| Metric | FY 2015 | Prior Q | FY 2014 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $161M | — | $48M | — | 237.0% |
| Op. Income | $124M | — | $19M | — | 553.9% |
| Gross Margin | 100.0% | — | 100.0% | — | 0.0pp |
| Net Margin | 49.1% | — | 72.1% | — | -23.0pp |
| EPS (Diluted) | $4.09 | — | $1.80 | — | 127.2% |
| Free Cash Flow | $74M | — | $19M | — | 288.2% |
| Item | Amount |
|---|---|
| REVENUE | $161M |
| Cost of Revenue | $0 |
| GROSS PROFIT | $161M |
| R&D Expenses | $23M |
| Selling & Marketing | $0 |
| General & Administrative | $14M |
| SG&A Expenses | $14M |
| Other Expenses | $0 |
| Operating Expenses | $37M |
| Cost & Expenses | $37M |
| OPERATING INCOME | $124M |
| Interest Income | $968.0K |
| Interest Expense | $8.0K |
| Other Income/Expenses | $1M |
| INCOME BEFORE TAX | $125M |
| Income Tax Expense | $46M |
| Net Income from Continuing Ops | $79M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $79M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $79M |
| D&A | $639.0K |
| EBIT | $124M |
| EBITDA | $125M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| REVENUE | $161M |
| Cost of Revenue | $0 |
| GROSS PROFIT | $161M |
| R&D Expenses | $23M |
| Selling & Marketing | $0 |
| General & Administrative | $14M |
| SG&A Expenses | $14M |
| Other Expenses | $0 |
| Operating Expenses | $37M |
| Cost & Expenses | $37M |
| OPERATING INCOME | $124M |
| Interest Income | $968.0K |
| Interest Expense | $8.0K |
| Other Income/Expenses | $1M |
| INCOME BEFORE TAX | $125M |
| Income Tax Expense | $46M |
| Net Income from Continuing Ops | $79M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $79M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $79M |
| D&A | $639.0K |
| EBIT | $124M |
| EBITDA | $125M |
| EPS | $4 |
| EPS Diluted | $4 |
| Item | Amount |
|---|---|
| Net Income | $79M |
| Depreciation & Amortization | $639.0K |
| Stock-Based Compensation | $6M |
| Deferred Income Tax | $11M |
| Other Non-Cash Items | -$3M |
| Change in Working Capital | -$17M |
| OPERATING CASH FLOW | $77M |
| Capital Expenditure | -$2M |
| Acquisitions (Net) | $9.0K |
| Purchases of Investments | -$196M |
| Sales/Maturities of Investments | $111M |
| Other Investing Activities | -$172.0K |
| NET CASH FROM INVESTING | -$88M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $3M |
| NET CASH FROM FINANCING | $3M |
| FREE CASH FLOW | $74M |
| Net Change in Cash | -$9M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $22M |
| Short-Term Investments | $123M |
| Net Receivables | $16M |
| Inventory | $0 |
| Other Current Assets | $10M |
| TOTAL CURRENT ASSETS | $171M |
| PP&E (Net) | $6M |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $64M |
| Tax Assets | $5M |
| Other Non-Current Assets | $608.0K |
| TOTAL NON-CURRENT ASSETS | $75M |
| TOTAL ASSETS | $246M |
| Account Payables | $2M |
| Short-Term Debt | $0 |
| Deferred Revenue | $1M |
| Other Current Liabilities | $3M |
| TOTAL CURRENT LIABILITIES | $7M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $462.0K |
| Deferred Tax Liabilities | $448.0K |
| Other Non-Current Liabilities | $3M |
| TOTAL NON-CURRENT LIABILITIES | $3M |
| TOTAL LIABILITIES | $10M |
| Common Stock | $187.0K |
| Additional Paid-In Capital | $230M |
| Retained Earnings | $6M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $33.0K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $236M |
| Minority Interest | $0 |
| TOTAL EQUITY | $236M |
| TOTAL LIABILITIES & EQUITY | $246M |
| Total Debt | $598.0K |
| Net Debt | -$21M |