| Metric | FY 2022 | Prior Q | FY 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $308M | — | $257M | — | 19.9% |
| Op. Income | $141M | — | $135M | — | 3.9% |
| Gross Margin | 88.0% | — | 101.1% | — | -13.1pp |
| Net Margin | 32.9% | — | 38.4% | — | -5.5pp |
| EPS (Diluted) | $3.32 | — | $3.22 | — | 3.1% |
| Free Cash Flow | $145M | — | $91M | — | 59.8% |
| Item | Amount |
|---|---|
| REVENUE | $308M |
| Cost of Revenue | $37M |
| GROSS PROFIT | $271M |
| R&D Expenses | $0 |
| Selling & Marketing | $4M |
| General & Administrative | $76M |
| SG&A Expenses | $80M |
| Other Expenses | $51M |
| Operating Expenses | $130M |
| Cost & Expenses | $167M |
| OPERATING INCOME | $141M |
| Interest Income | $273M |
| Interest Expense | $36M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $141M |
| Income Tax Expense | $39M |
| Net Income from Continuing Ops | $101M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $101M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $101M |
| D&A | $12M |
| EBIT | $141M |
| EBITDA | $153M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| REVENUE | $308M |
| Cost of Revenue | $37M |
| GROSS PROFIT | $271M |
| R&D Expenses | $0 |
| Selling & Marketing | $4M |
| General & Administrative | $76M |
| SG&A Expenses | $80M |
| Other Expenses | $51M |
| Operating Expenses | $130M |
| Cost & Expenses | $167M |
| OPERATING INCOME | $141M |
| Interest Income | $273M |
| Interest Expense | $36M |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $141M |
| Income Tax Expense | $39M |
| Net Income from Continuing Ops | $101M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $101M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $101M |
| D&A | $12M |
| EBIT | $141M |
| EBITDA | $153M |
| EPS | $3 |
| EPS Diluted | $3 |
| Item | Amount |
|---|---|
| Net Income | $101M |
| Depreciation & Amortization | $12M |
| Stock-Based Compensation | $3M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $9M |
| Change in Working Capital | $22M |
| OPERATING CASH FLOW | $147M |
| Capital Expenditure | -$2M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$167M |
| Sales/Maturities of Investments | $106M |
| Other Investing Activities | -$819M |
| NET CASH FROM INVESTING | -$882M |
| Net Debt Issuance | $125M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | -$29M |
| Other Financing Activities | $381M |
| NET CASH FROM FINANCING | $478M |
| FREE CASH FLOW | $145M |
| Net Change in Cash | -$257M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $352M |
| Short-Term Investments | $854M |
| Net Receivables | $653M |
| Inventory | $0 |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $1.9B |
| PP&E (Net) | $23M |
| Goodwill | $11M |
| Intangible Assets | $194.0K |
| Long-Term Investments | $5.3B |
| Tax Assets | $0 |
| Other Non-Current Assets | $79M |
| TOTAL NON-CURRENT ASSETS | $5.4B |
| TOTAL ASSETS | $7.4B |
| Account Payables | $8M |
| Short-Term Debt | $300M |
| Deferred Revenue | $0 |
| Other Current Liabilities | $6.2B |
| TOTAL CURRENT LIABILITIES | $6.6B |
| Long-Term Debt | $179M |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $328.0K |
| TOTAL NON-CURRENT LIABILITIES | $180M |
| TOTAL LIABILITIES | $6.7B |
| Common Stock | $33.0K |
| Additional Paid-In Capital | $583M |
| Retained Earnings | $270M |
| Treasury Stock | -$126M |
| Accum. Other Comp. Income | -$89M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $638M |
| Minority Interest | $0 |
| TOTAL EQUITY | $638M |
| TOTAL LIABILITIES & EQUITY | $7.4B |
| Total Debt | $479M |
| Net Debt | $127M |