| Metric | FY 2017 | Prior Q | FY 2016 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $107M | — | $35M | — | 200.7% |
| Op. Income | $17M | — | $7M | — | 144.9% |
| Gross Margin | 66.7% | — | 59.2% | — | 7.4pp |
| Net Margin | 7.1% | — | 12.2% | — | -5.2pp |
| EPS (Diluted) | $0.10 | — | $0.03 | — | 187.9% |
| Free Cash Flow | -$35M | — | $17M | — | -301.1% |
| Item | Amount |
|---|---|
| REVENUE | $107M |
| Cost of Revenue | $36M |
| GROSS PROFIT | $71M |
| R&D Expenses | $0 |
| Selling & Marketing | $624.7K |
| General & Administrative | $36M |
| SG&A Expenses | $36M |
| Other Expenses | $19M |
| Operating Expenses | $55M |
| Cost & Expenses | $90M |
| OPERATING INCOME | $17M |
| Interest Income | $61M |
| Interest Expense | $28M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $17M |
| Income Tax Expense | $8M |
| Net Income from Continuing Ops | $8M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $8M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $8M |
| D&A | $2M |
| EBIT | $17M |
| EBITDA | $18M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| REVENUE | $107M |
| Cost of Revenue | $36M |
| GROSS PROFIT | $71M |
| R&D Expenses | $0 |
| Selling & Marketing | $624.7K |
| General & Administrative | $36M |
| SG&A Expenses | $36M |
| Other Expenses | $19M |
| Operating Expenses | $55M |
| Cost & Expenses | $90M |
| OPERATING INCOME | $17M |
| Interest Income | $61M |
| Interest Expense | $28M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $17M |
| Income Tax Expense | $8M |
| Net Income from Continuing Ops | $8M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $8M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $8M |
| D&A | $2M |
| EBIT | $17M |
| EBITDA | $18M |
| EPS | $0 |
| EPS Diluted | $0 |
| Item | Amount |
|---|---|
| Net Income | $8M |
| Depreciation & Amortization | $2M |
| Stock-Based Compensation | $0 |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $19M |
| Change in Working Capital | -$59M |
| OPERATING CASH FLOW | -$31M |
| Capital Expenditure | -$4M |
| Acquisitions (Net) | -$2M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $943.4K |
| NET CASH FROM INVESTING | -$4M |
| Net Debt Issuance | -$3M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$619.1K |
| Other Financing Activities | $11M |
| NET CASH FROM FINANCING | $15M |
| FREE CASH FLOW | -$35M |
| Net Change in Cash | -$13M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $31M |
| Short-Term Investments | $0 |
| Net Receivables | $2M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $31M |
| PP&E (Net) | $13M |
| Goodwill | $0 |
| Intangible Assets | $1M |
| Long-Term Investments | $41M |
| Tax Assets | $0 |
| Other Non-Current Assets | $266M |
| TOTAL NON-CURRENT ASSETS | $322M |
| TOTAL ASSETS | $353M |
| Account Payables | $2M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | -$11M |
| TOTAL CURRENT LIABILITIES | $11M |
| Long-Term Debt | $51M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $248M |
| TOTAL NON-CURRENT LIABILITIES | $299M |
| TOTAL LIABILITIES | $304M |
| Common Stock | $1M |
| Additional Paid-In Capital | $8M |
| Retained Earnings | $21M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $16M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $46M |
| Minority Interest | $2M |
| TOTAL EQUITY | $49M |
| TOTAL LIABILITIES & EQUITY | $353M |
| Total Debt | $51M |
| Net Debt | $20M |