| Metric | FY 2020 | Prior Q | FY 2019 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $268M | — | $196M | — | 36.5% |
| Op. Income | $144M | — | -$68M | — | 313.4% |
| Gross Margin | 83.8% | — | 76.8% | — | 7.0pp |
| Net Margin | 48.2% | — | -36.9% | — | 85.1pp |
| EPS (Diluted) | $0.91 | — | $-0.50 | — | 282.0% |
| Free Cash Flow | $53M | — | -$89M | — | 159.2% |
| Item | Amount |
|---|---|
| REVENUE | $268M |
| Cost of Revenue | $43M |
| GROSS PROFIT | $224M |
| R&D Expenses | $34M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $46M |
| Other Expenses | $0 |
| Operating Expenses | $80M |
| Cost & Expenses | $123M |
| OPERATING INCOME | $144M |
| Interest Income | $0 |
| Interest Expense | $20M |
| Other Income/Expenses | -$15M |
| INCOME BEFORE TAX | $129M |
| Income Tax Expense | $217.0K |
| Net Income from Continuing Ops | $129M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $129M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $129M |
| D&A | $3M |
| EBIT | $150M |
| EBITDA | $153M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $268M |
| Cost of Revenue | $43M |
| GROSS PROFIT | $224M |
| R&D Expenses | $34M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $46M |
| Other Expenses | $0 |
| Operating Expenses | $80M |
| Cost & Expenses | $123M |
| OPERATING INCOME | $144M |
| Interest Income | $0 |
| Interest Expense | $20M |
| Other Income/Expenses | -$15M |
| INCOME BEFORE TAX | $129M |
| Income Tax Expense | $217.0K |
| Net Income from Continuing Ops | $129M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $129M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $129M |
| D&A | $3M |
| EBIT | $150M |
| EBITDA | $153M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $129M |
| Depreciation & Amortization | $17M |
| Stock-Based Compensation | $17M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$41M |
| Change in Working Capital | -$67M |
| OPERATING CASH FLOW | $55M |
| Capital Expenditure | -$3M |
| Acquisitions (Net) | $0 |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $81M |
| NET CASH FROM INVESTING | $78M |
| Net Debt Issuance | -$20M |
| Common Stock Repurchased | -$150M |
| Common Dividends Paid | $0 |
| Other Financing Activities | $63M |
| NET CASH FROM FINANCING | -$106M |
| FREE CASH FLOW | $53M |
| Net Change in Cash | $28M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $148M |
| Short-Term Investments | $220M |
| Net Receivables | $98M |
| Inventory | $61M |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $555M |
| PP&E (Net) | $11M |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $0 |
| Tax Assets | $0 |
| Other Non-Current Assets | $15M |
| TOTAL NON-CURRENT ASSETS | $25M |
| TOTAL ASSETS | $580M |
| Account Payables | $2M |
| Short-Term Debt | $397M |
| Deferred Revenue | $2M |
| Other Current Liabilities | $0 |
| TOTAL CURRENT LIABILITIES | $421M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $4M |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $3M |
| TOTAL NON-CURRENT LIABILITIES | $7M |
| TOTAL LIABILITIES | $429M |
| Common Stock | $135.0K |
| Additional Paid-In Capital | $625M |
| Retained Earnings | -$475M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $22.0K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $151M |
| Minority Interest | $0 |
| TOTAL EQUITY | $151M |
| TOTAL LIABILITIES & EQUITY | $580M |
| Total Debt | $397M |
| Net Debt | $250M |