| Metric | FY 2016 | Prior Q | FY 2015 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $138M | — | $127M | — | 8.9% |
| Op. Income | $28M | — | $18M | — | 58.2% |
| Gross Margin | 53.9% | — | 47.6% | — | 6.3pp |
| Net Margin | 14.1% | — | 9.9% | — | 4.2pp |
| EPS (Diluted) | $10.19 | — | $6.30 | — | 61.7% |
| Free Cash Flow | $20M | — | $14M | — | 41.9% |
| Item | Amount |
|---|---|
| REVENUE | $138M |
| Cost of Revenue | $64M |
| GROSS PROFIT | $75M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $31M |
| SG&A Expenses | $31M |
| Other Expenses | $15M |
| Operating Expenses | $46M |
| Cost & Expenses | $110M |
| OPERATING INCOME | $28M |
| Interest Income | $5M |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $28M |
| Income Tax Expense | $9M |
| Net Income from Continuing Ops | $20M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $20M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $20M |
| D&A | $2M |
| EBIT | $28M |
| EBITDA | $30M |
| EPS | $10 |
| EPS Diluted | $10 |
| Item | Amount |
|---|---|
| REVENUE | $138M |
| Cost of Revenue | $64M |
| GROSS PROFIT | $75M |
| R&D Expenses | $0 |
| Selling & Marketing | $0 |
| General & Administrative | $31M |
| SG&A Expenses | $31M |
| Other Expenses | $15M |
| Operating Expenses | $46M |
| Cost & Expenses | $110M |
| OPERATING INCOME | $28M |
| Interest Income | $5M |
| Interest Expense | $0 |
| Other Income/Expenses | $0 |
| INCOME BEFORE TAX | $28M |
| Income Tax Expense | $9M |
| Net Income from Continuing Ops | $20M |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $20M |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $20M |
| D&A | $2M |
| EBIT | $28M |
| EBITDA | $30M |
| EPS | $10 |
| EPS Diluted | $10 |
| Item | Amount |
|---|---|
| Net Income | $20M |
| Depreciation & Amortization | $2M |
| Stock-Based Compensation | $132.1K |
| Deferred Income Tax | $3M |
| Other Non-Cash Items | -$4M |
| Change in Working Capital | $3M |
| OPERATING CASH FLOW | $23M |
| Capital Expenditure | -$2M |
| Acquisitions (Net) | -$8M |
| Purchases of Investments | -$24M |
| Sales/Maturities of Investments | $26M |
| Other Investing Activities | $109.3K |
| NET CASH FROM INVESTING | -$9M |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | -$6M |
| Common Dividends Paid | -$1M |
| Other Financing Activities | $260 |
| NET CASH FROM FINANCING | -$8M |
| FREE CASH FLOW | $20M |
| Net Change in Cash | $6M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $28M |
| Short-Term Investments | $108M |
| Net Receivables | $0 |
| Inventory | $68.9B |
| Other Current Assets | $0 |
| TOTAL CURRENT ASSETS | $69.1B |
| PP&E (Net) | $9M |
| Goodwill | $4M |
| Intangible Assets | $8M |
| Long-Term Investments | $150M |
| Tax Assets | $11.1B |
| Other Non-Current Assets | $12.1B |
| TOTAL NON-CURRENT ASSETS | $23.4B |
| TOTAL ASSETS | $229M |
| Account Payables | $26M |
| Short-Term Debt | $0 |
| Deferred Revenue | $0 |
| Other Current Liabilities | -$36M |
| TOTAL CURRENT LIABILITIES | $1.2B |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $0 |
| Deferred Tax Liabilities | $11M |
| Other Non-Current Liabilities | $74M |
| TOTAL NON-CURRENT LIABILITIES | $72.6B |
| TOTAL LIABILITIES | $74M |
| Common Stock | $0 |
| Additional Paid-In Capital | $0 |
| Retained Earnings | $143M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $12M |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $155M |
| Minority Interest | $90.9K |
| TOTAL EQUITY | $155M |
| TOTAL LIABILITIES & EQUITY | $229M |
| Total Debt | $0 |
| Net Debt | -$28M |