| Metric | FY 2022 | Prior Q | FY 2021 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $660M | — | $443M | — | 48.9% |
| Op. Income | $268M | — | $276M | — | -3.0% |
| Gross Margin | 78.9% | — | 81.6% | — | -2.7pp |
| Net Margin | 30.6% | — | 90.8% | — | -60.2pp |
| EPS (Diluted) | $1.44 | — | $2.74 | — | -47.4% |
| Free Cash Flow | $235M | — | $298M | — | -21.0% |
| Item | Amount |
|---|---|
| REVENUE | $660M |
| Cost of Revenue | $139M |
| GROSS PROFIT | $521M |
| R&D Expenses | $67M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $144M |
| Other Expenses | $43M |
| Operating Expenses | $253M |
| Cost & Expenses | $393M |
| OPERATING INCOME | $268M |
| Interest Income | $0 |
| Interest Expense | $17M |
| Other Income/Expenses | -$19M |
| INCOME BEFORE TAX | $249M |
| Income Tax Expense | $47M |
| Net Income from Continuing Ops | $202M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $202M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $202M |
| D&A | $50M |
| EBIT | $266M |
| EBITDA | $316M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $660M |
| Cost of Revenue | $139M |
| GROSS PROFIT | $521M |
| R&D Expenses | $67M |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $144M |
| Other Expenses | $43M |
| Operating Expenses | $253M |
| Cost & Expenses | $393M |
| OPERATING INCOME | $268M |
| Interest Income | $0 |
| Interest Expense | $17M |
| Other Income/Expenses | -$19M |
| INCOME BEFORE TAX | $249M |
| Income Tax Expense | $47M |
| Net Income from Continuing Ops | $202M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $202M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $202M |
| D&A | $50M |
| EBIT | $266M |
| EBITDA | $316M |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $202M |
| Depreciation & Amortization | $57M |
| Stock-Based Compensation | $24M |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | $67M |
| Change in Working Capital | -$110M |
| OPERATING CASH FLOW | $240M |
| Capital Expenditure | -$5M |
| Acquisitions (Net) | -$999M |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | $517M |
| NET CASH FROM INVESTING | -$487M |
| Net Debt Issuance | $625M |
| Common Stock Repurchased | -$200M |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$62M |
| NET CASH FROM FINANCING | $362M |
| FREE CASH FLOW | $235M |
| Net Change in Cash | $115M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $234M |
| Short-Term Investments | $129M |
| Net Receivables | $231M |
| Inventory | $100M |
| Other Current Assets | $45M |
| TOTAL CURRENT ASSETS | $739M |
| PP&E (Net) | $76M |
| Goodwill | $409M |
| Intangible Assets | $547M |
| Long-Term Investments | $0 |
| Tax Assets | $44M |
| Other Non-Current Assets | $27M |
| TOTAL NON-CURRENT ASSETS | $1.1B |
| TOTAL ASSETS | $1.8B |
| Account Payables | $18M |
| Short-Term Debt | $13M |
| Deferred Revenue | $3M |
| Other Current Liabilities | -$3M |
| TOTAL CURRENT LIABILITIES | $131M |
| Long-Term Debt | $1.5B |
| Deferred Revenue NC | $2M |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $46M |
| TOTAL NON-CURRENT LIABILITIES | $1.5B |
| TOTAL LIABILITIES | $1.7B |
| Common Stock | $135.0K |
| Additional Paid-In Capital | $27M |
| Retained Earnings | $143M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | -$922.0K |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $170M |
| Minority Interest | $0 |
| TOTAL EQUITY | $170M |
| TOTAL LIABILITIES & EQUITY | $1.8B |
| Total Debt | $1.5B |
| Net Debt | $1.3B |